{"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（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["教育系统",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",673953.85,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",725738.07,"一、机关工资福利支出",{"v":105673.7,"d":"105673.70"}]
["    经费拨款",672053.85,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",626594.98,"二、机关商品和服务支出",9492.81]
["    纳入公共预算管理的非税收入拨款",{"v":1900,"d":"1900.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",84680.22,"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",14462.87,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",49307.42,"五、教育支出",839349.45,"二、项目支出",164141.64,"五、对事业单位经常性补助",623977.63]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",{"v":29832,"d":"29832.00"},"六、对事业单位资本性补助",134033.64]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",{"v":19065,"d":"19065.00"},"七、对个人和家庭的补助",16211.34]
["六、其他收入",166618.44,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":10767,"d":"10767.00"},"八、债务利息及费用支出",{"v":276,"d":"276.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",134309.64,"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":276,"d":"276.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":37.5,"d":"37.50"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",133996.14]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",50530.26]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["本年收入合计",889879.71,"本年支出合计",889879.71,"本年支出合计",889879.71,"本年支出合计",889879.71]

{"sheet":"2、部门收入总表","index":1,"n_rows":114,"n_cols":10,"rows_kept":114,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["教育系统",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",{"v":889879.709999999,"d":"889879.71"},672053.85,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},49307.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166618.44]
["002001001","教育局机关",25924.64,24024.64,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["002001002001","沅江市第一中学",53085.07,36005.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12256,"d":"12256.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4824,"d":"4824.00"}]
["002001002002","沅江市第二中学",15761.02,13361.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1550,"d":"1550.00"}]
["002001002003","沅江市第三中学",30689.19,21569.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5320,"d":"5320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3800,"d":"3800.00"}]
["002001002004","沅江市第四中学",13225.56,10930.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1345.13]
["002001002005","沅江市琼湖书院",34935.34,24089.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7855,"d":"7855.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2991,"d":"2991.00"}]
["002001002006","沅江市职业中等专业学校",27480.41,20402.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4616.8,"d":"4616.80"}]
["002001002007","沅江市城关职高",4148.26,3039.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1108.98]
["002001003001","沅江市青少年活动中心",2047.07,1547.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"}]
["002001003002","沅江市草尾镇中心小学",12063.22,10233.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1550.1,"d":"1550.10"}]
["002001003003","沅江市草尾镇上码头小学",6881.32,6225.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},495.34]
["002001003004","沅江市草尾镇新安学校",{"v":8662.8,"d":"8662.80"},{"v":7514.8,"d":"7514.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":298,"d":"298.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"}]
["002001003005","沅江市草尾镇人和小学",3738.17,3441.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.8,"d":"11.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},285.16]
["002001003007","沅江市草尾镇大同小学",2949.72,2640.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93,"d":"93.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":216,"d":"216.00"}]
["002001003009","沅江市茶盘洲镇学校",6132.67,5606.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},326.52]
["002001003010","沅江市茶盘洲镇中心小学",4232.92,3790.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":242.9,"d":"242.90"}]
["002001003011","沅江市城郊团山学校",11258.54,9702.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1316,"d":"1316.00"}]
["002001003012","沅江市城郊中心小学",{"v":5036,"d":"5036.00"},{"v":4130.1,"d":"4130.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154,"d":"154.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":751.9,"d":"751.90"}]
["002001003013","沅江市城郊保民学校",5246.27,4746.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":147.5,"d":"147.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},352.54]
["002001003014","沅江市城郊白竹小学",5581.46,5137.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},334.17]
["002001003015","沅江市万子湖学校",9644.68,8440.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1203.96]
["002001003016","沅江市共华镇初级中学",8947.43,8078.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":432,"d":"432.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},436.55]
["002001003017","沅江市共华镇白沙学校",5558.99,5204.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":312.1,"d":"312.10"}]
["002001003018","沅江市共华镇新华学校",7279.92,7035.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63.6,"d":"63.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},181.18]
["002001003019","沅江市共华镇均和小学",2036.21,1885.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},150.87]
["002001003020","沅江市共华镇中心小学",7185.04,{"v":6703.8,"d":"6703.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},481.24]
["002001003025","沅江市共华镇宪成小学",3006.41,2845.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52.5,"d":"52.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},108.55]
["002001003026","沅江市黄茅洲镇塞波嘴初级中学",10223.85,8820.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460,"d":"460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},943.67]
["002001003027","沅江市黄茅洲镇大成学校",{"v":3998.4,"d":"3998.40"},3480.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},287.75]
["002001003028","沅江市黄茅洲镇金南学校",{"v":2340.8,"d":"2340.80"},1981.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},229.75]
["002001003029","沅江市黄茅洲镇柳树坪学校",2560.63,{"v":2376.2,"d":"2376.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},94.43]
["002001003030","沅江市黄茅洲镇中心小学",6221.77,5356.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},684.96]
["002001003031","沅江市黄茅洲镇子母城小学",1491.45,1382.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89.2,"d":"89.20"}]
["002001003032","沅江市黄茅洲镇志成小学",1696.22,1578.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97.93]
["002001003033","沅江市黄茅洲镇金南小学",2269.66,2162.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},107.32]
["002001003034","沅江市黄茅洲镇红旗小学",2540.84,2364.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},146.72]
["002001003035","沅江市黄茅洲镇联红小学",1169.01,1047.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81.9,"d":"81.90"}]
["002001003036","沅江市黄茅洲镇民丰小学",1320.42,{"v":1216.6,"d":"1216.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83.82]
["002001003037","沅江市漉湖学校",5465.57,4660.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":455,"d":"455.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"}]
["002001003039","沅江市南大膳镇中心小学",12772.06,11201.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1246.63]
["002001003040","沅江市南大膳镇小波学校",4538.61,3981.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},493.15]
["002001003041","沅江市南大膳镇学校坪小学",{"v":1570.5,"d":"1570.50"},1463.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},107.11]
["002001003042","沅江市南大膳镇灵官小学",2271.59,2159.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},112.25]
["002001003043","沅江市南大膳镇北大学校",4358.55,3825.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63,"d":"63.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},470.53]
["002001003044","沅江市南大膳镇南京小学",1219.99,1109.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},110.12]
["002001003046","沅江市南大膳镇北大市学校",972.49,879.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92.8,"d":"92.80"}]
["002001003047","沅江市南大膳镇双丰小学",1723.36,1622.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},100.55]
["002001003048","沅江市南大膳镇南渔小学",1636.93,1478.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},158.67]
["002001003049","沅江市南大膳镇石剅小学",983.45,885.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98.39]
["002001003050","沅江市南大膳镇晓乐小学",1698.81,1623.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},75.66]
["002001003052","沅江市南大膳镇永交小学",1897.07,1764.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},132.91]
["002001003053","沅江市南洞庭学校",3094.32,{"v":2852.3,"d":"2852.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},154.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88,"d":"88.00"}]
["002001003054","沅江市南嘴镇初级中学",11357.37,9499.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1298,"d":"1298.00"}]
["002001003055","沅江市南嘴镇中心小学",4489.05,3675.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154,"d":"154.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":660,"d":"660.00"}]
["002001003056","沅江市南嘴镇明月小学",2075.74,1853.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["002001003057","沅江市南嘴镇羊婆小学",2495.18,2007.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":358,"d":"358.00"}]
["002001003058","沅江市南嘴镇余家村小学",1820.74,1610.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"}]
["002001003059","沅江市胭脂湖街道学校",13821.69,12475.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1106.13]
["002001003060","沅江市胭脂湖街道莲子塘学校",8328.43,7270.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":153,"d":"153.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":904.9,"d":"904.90"}]
["002001003061","沅江市胭脂湖街道南竹山学校",7154.87,6231.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},748.54]
["002001003062","沅江市胭脂湖街道中心小学",10074.61,8811.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1047,"d":"1047.00"}]
["002001003064","沅江市胭脂湖街道杨梅山小学",2831.01,2398.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77,"d":"77.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"}]
["002001003065","沅江市胭脂湖街道台公塘小学",3231.31,2952.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":224,"d":"224.00"}]
["002001003066","沅江市琼湖初级中学",30885.34,27457.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":755,"d":"755.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2672.36]
["002001003068","沅江市芙蓉学校",56613.16,4152.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52011,"d":"52011.00"}]
["002001003069","沅江市桔园学校",22207.46,18463.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":820,"d":"820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2924.29]
["002001003070","沅江市莲花塘学校",13797.19,11223.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":435,"d":"435.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2139,"d":"2139.00"}]
["002001003071","沅江市凌云塔学校",11397.99,9197.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1700,"d":"1700.00"}]
["002001003072","沅江市纸厂学校",2423.14,2023.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"}]
["002001003073","沅江市特殊教育学校",4457.53,2628.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
["002001003074","沅江市政通小学",14506.45,{"v":12627.4,"d":"12627.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1859.05]
["002001003075","沅江市政通实验学校",26003.72,23259.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2744.6,"d":"2744.60"}]
["002001003076","沅江市四季红镇初级中学",7419.96,6426.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},743.61]
["002001003077","沅江市四季红镇中心小学",2126.69,1920.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},156.55]
["002001003078","沅江市四季红镇四季红小学",1410.97,1265.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115.33]
["002001003079","沅江市四季红镇长征小学",1324.27,1203.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90.52]
["002001003080","沅江市四季红镇小学",1958.66,1732.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176.2,"d":"176.20"}]
["002001003081","沅江市泗湖山镇初级中学",9517.93,8802.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},645.05]
["002001003082","沅江市泗湖山镇光复学校",2786.79,{"v":2579.8,"d":"2579.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},138.99]
["002001003083","沅江市泗湖山镇华田学校",{"v":3770.6,"d":"3770.60"},{"v":3517.9,"d":"3517.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":184.7,"d":"184.70"}]
["002001003084","沅江市泗湖山镇中心小学",6968.92,6387.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},569.87]
["002001003085","沅江市泗湖山镇洞庭红小学",2170.61,1997.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93.5,"d":"93.50"}]
["002001003087","沅江市泗湖山镇净下洲小学",1412.89,1261.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
["002001003088","沅江市泗湖山镇西华小学",938.67,797.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73.33]
["002001003089","沅江市新湾镇初级中学",8249.59,7091.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},898.17]
["002001003090","沅江市新湾镇杨阁老学校",9549.08,8471.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},877.24]
["002001003091","沅江市新湾镇中心小学",6664.37,{"v":6027.8,"d":"6027.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},566.57]
["002001003092","沅江市新湾镇葵花小学",{"v":2710.8,"d":"2710.80"},2445.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},206.79]
["002001003093","沅江市阳罗洲镇初级中学",7770.11,6958.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},681.17]
["002001003094","沅江市阳罗洲镇宝山小学",1893.61,1666.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":156.8,"d":"156.80"}]
["002001003095","沅江市阳罗洲镇复兴学校",1762.74,1493.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234.3,"d":"234.30"}]
["002001003096","沅江市阳罗洲镇普丰学校",6175.32,5252.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},697.89]
["002001003097","沅江市阳罗洲镇中心小学",5800.11,4997.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},672.14]
["002001003098","沅江市阳罗洲镇普丰小学",1790.39,1550.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},180.16]
["002001003099","沅江市阳罗洲镇兴界小学",2352.98,2105.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},187.16]
["002001003100","沅江市南洞庭实验学校",20157.91,14081.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5506,"d":"5506.00"}]
["002001004001","沅江市中心幼儿园",4299.55,2809.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1340,"d":"1340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["002001004002","沅江市新湾镇中心校幼儿园",2087.46,1740.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":291,"d":"291.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56,"d":"56.00"}]
["002001004003","沅江市共华镇中心校幼儿园",709.12,314.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82.5,"d":"82.50"}]
["002001004004","沅江市泗湖山镇中心幼儿园",{"v":113.7,"d":"113.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.7,"d":"23.70"}]
["002001004005","沅江市茶盘洲镇中心幼儿园",{"v":948.9,"d":"948.90"},{"v":704.9,"d":"704.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":206,"d":"206.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38,"d":"38.00"}]
["002001004006","沅江市城郊中心幼儿园",2242.58,1762.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"}]
["002001004007","沅江市黄茅洲镇中心幼儿园",2383.38,1470.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":746,"d":"746.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167,"d":"167.00"}]
["002001004008","沅江市四季红镇中心幼儿园",932.67,{"v":458.8,"d":"458.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":351,"d":"351.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},122.87]
["002001004009","沅江市草尾镇中心幼儿园",2236.24,1161.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":820,"d":"820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":255,"d":"255.00"}]
["002001004010","沅江市南洞庭芦苇场中心幼儿园",302.35,228.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61,"d":"61.00"}]
["002001004011","沅江市漉湖芦苇场中心幼儿园",766.45,522.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213,"d":"213.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30.5,"d":"30.50"}]
["002001005","沅江市教师进修学校",7054.68,5170.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1225,"d":"1225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":659,"d":"659.00"}]
["002001006","教育系统专项",{"v":96372,"d":"96372.00"},{"v":56252,"d":"56252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40120,"d":"40120.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["教育系统",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",889879.71,672053.85,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},49307.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166618.44]
["205",null,null,"教育支出",839349.45,621523.59,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},49307.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166618.44]
[null,"01",null,"  教育管理事务",28593.99,26693.99,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",26303.99,24403.99,{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",701017.95,537111.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},44481.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119424.91]
["  205","  02","01","    学前教育",17997.07,{"v":12148.5,"d":"12148.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4632,"d":"4632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1216.57]
["  205","  02","02","    小学教育",332779.76,241173.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7275.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84330.72]
["  205","  02","03","    初中教育",199609.84,175399.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142.6,"d":"5142.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19067.49]
["  205","  02","04","    高中教育",141509.02,99767.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27231,"d":"27231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14510.13]
["  205","  02","99","    其他普通教育支出",9122.26,8622.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"}]
[null,"03",null,"  职业教育",31993.88,{"v":23807.1,"d":"23807.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5725.78]
["  205","  03","02","    中等职业教育",29663.88,{"v":21477.1,"d":"21477.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5725.78]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4562.89,2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
["  205","  07","01","    特殊学校教育",4562.89,2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
[null,"08",null,"  进修及培训",6640.74,4756.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1225,"d":"1225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":659,"d":"659.00"}]
["  205","  08","01","    教师进修",6640.74,4756.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1225,"d":"1225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":659,"d":"659.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":66540,"d":"66540.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40120,"d":"40120.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9070,"d":"9070.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2600.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":48450,"d":"48450.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28450,"d":"28450.00"}]
["221",null,null,"住房保障支出",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4、部门支出总表（部门经济）","index":3,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["教育系统",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",889879.71,725738.07,626594.98,84680.22,14462.87,164141.64,{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":276,"d":"276.00"},{"v":37.5,"d":"37.50"},133996.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",839349.45,675207.81,576064.72,84680.22,14462.87,164141.64,{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":276,"d":"276.00"},{"v":37.5,"d":"37.50"},133996.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",28593.99,24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28,{"v":4590,"d":"4590.00"},{"v":2290,"d":"2290.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",26303.99,24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28,{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1230.00"},{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",701017.95,613020.31,525153.49,74172.69,13694.13,87997.64,{"v":14675,"d":"14675.00"},{"v":7917,"d":"7917.00"},{"v":276,"d":"276.00"},{"v":37.5,"d":"37.50"},65092.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",17997.07,15812.25,11603.22,{"v":3880.5,"d":"3880.50"},328.53,2184.82,{"v":1570,"d":"1570.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},252.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",332779.76,268884.56,229945.02,33470.89,5468.65,{"v":63895.2,"d":"63895.20"},{"v":5025,"d":"5025.00"},{"v":3600,"d":"3600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55270.2,"d":"55270.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",199609.84,195327.23,172292.49,19316.54,{"v":3718.2,"d":"3718.20"},4282.61,{"v":750,"d":"750.00"},{"v":1340,"d":"1340.00"},{"v":0,"d":"0.00"},{"v":15.5,"d":"15.50"},2177.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",141509.02,131214.01,{"v":110020.5,"d":"110020.50"},17014.76,4178.75,10295.01,{"v":2330,"d":"2330.00"},{"v":437,"d":"437.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},7252.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",9122.26,1782.26,1292.26,{"v":490,"d":"490.00"},{"v":0,"d":"0.00"},{"v":7340,"d":"7340.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",31993.88,27930.88,{"v":23829.7,"d":"23829.70"},3571.78,{"v":529.4,"d":"529.40"},{"v":4063,"d":"4063.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1733,"d":"1733.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",29663.88,27930.88,{"v":23829.7,"d":"23829.70"},3571.78,{"v":529.4,"d":"529.40"},{"v":1733,"d":"1733.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1733,"d":"1733.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4562.89,3842.89,2410.14,1432.75,{"v":0,"d":"0.00"},{"v":720,"d":"720.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",4562.89,3842.89,2410.14,1432.75,{"v":0,"d":"0.00"},{"v":720,"d":"720.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",6640.74,6409.74,4334.68,{"v":1913,"d":"1913.00"},162.06,{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",6640.74,6409.74,4334.68,{"v":1913,"d":"1913.00"},162.06,{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":66540,"d":"66540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66540,"d":"66540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66540,"d":"66540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":48450,"d":"48450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48450,"d":"48450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48450,"d":"48450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5、部门支出总表（政府经济）","index":4,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["教育系统",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",889665.12,{"v":105673.7,"d":"105673.70"},9492.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},623977.63,134033.64,16211.34,{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",839134.86,92277.44,9492.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},586843.63,134033.64,16211.34,{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",28593.99,20413.99,{"v":3790,"d":"3790.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2090,"d":"2090.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",26303.99,20413.99,{"v":3590,"d":"3590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",700803.36,71863.45,5702.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},544328.74,65129.64,13502.72,{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",17997.07,706.71,{"v":231.5,"d":"231.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16187.51,274.82,596.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",332565.17,22436.44,{"v":719.5,"d":"719.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},250922.95,{"v":55270.2,"d":"55270.20"},3216.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",199609.84,26015.78,1053.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166371.55,2192.61,3976.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",141509.02,22704.52,3698.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},104064.47,7252.01,3513.45,{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",9122.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6782.26,{"v":140,"d":"140.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",31993.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30014.32,{"v":1733,"d":"1733.00"},246.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",29663.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27914.32,{"v":1733,"d":"1733.00"},16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2100.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4562.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4162.89,{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",4562.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4162.89,{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",6640.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6247.68,{"v":231,"d":"231.00"},162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",6640.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6247.68,{"v":231,"d":"231.00"},162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":66540,"d":"66540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66540,"d":"66540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":48450,"d":"48450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48450,"d":"48450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":24,"n_cols":18,"rows_kept":24,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["教育系统",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",626594.98,445509.52,275189.51,25484.77,36.39,144798.85,{"v":130555.2,"d":"130555.20"},67373.68,{"v":0,"d":"0.00"},33883.54,{"v":0,"d":"0.00"},9571.87,50530.26,19726.11]
["205",null,null,"教育支出",576064.72,445509.52,275189.51,25484.77,36.39,144798.85,{"v":130555.2,"d":"130555.20"},67373.68,{"v":0,"d":"0.00"},33883.54,{"v":0,"d":"0.00"},9571.87,{"v":0,"d":"0.00"},19726.11]
[null,"01",null,"  教育管理事务",20336.71,16129.77,11025.59,101.64,36.39,4966.15,4206.94,2560.87,{"v":0,"d":"0.00"},1307.97,{"v":0,"d":"0.00"},{"v":338.1,"d":"338.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",20336.71,16129.77,11025.59,101.64,36.39,4966.15,4206.94,2560.87,{"v":0,"d":"0.00"},1307.97,{"v":0,"d":"0.00"},{"v":338.1,"d":"338.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",525153.49,{"v":406760.6,"d":"406760.60"},249804.59,24335.48,{"v":0,"d":"0.00"},132620.53,118392.89,61354.99,{"v":0,"d":"0.00"},31017.69,{"v":0,"d":"0.00"},{"v":8755.1,"d":"8755.10"},{"v":0,"d":"0.00"},17265.11]
["  205","  02","01","    学前教育",11603.22,8261.43,4866.27,499.08,{"v":0,"d":"0.00"},2896.08,3341.79,1247.09,{"v":0,"d":"0.00"},522.02,{"v":0,"d":"0.00"},186.68,{"v":0,"d":"0.00"},{"v":1386,"d":"1386.00"}]
["  205","  02","02","    小学教育",229945.02,{"v":182941.2,"d":"182941.20"},110530.39,12331.81,{"v":0,"d":"0.00"},{"v":60079,"d":"60079.00"},47003.82,27381.58,{"v":0,"d":"0.00"},14804.01,{"v":0,"d":"0.00"},3955.23,{"v":0,"d":"0.00"},{"v":863,"d":"863.00"}]
["  205","  02","03","    初中教育",172292.49,137376.12,{"v":84834.7,"d":"84834.70"},8821.03,{"v":0,"d":"0.00"},43720.39,34916.37,20621.02,{"v":0,"d":"0.00"},10255.76,{"v":0,"d":"0.00"},2909.59,{"v":0,"d":"0.00"},{"v":1130,"d":"1130.00"}]
["  205","  02","04","    高中教育",{"v":110020.5,"d":"110020.50"},77141.75,48891.44,2682.12,{"v":0,"d":"0.00"},25568.19,32878.75,11938.88,{"v":0,"d":"0.00"},5373.49,{"v":0,"d":"0.00"},1680.27,{"v":0,"d":"0.00"},13886.11]
["  205","  02","99","    其他普通教育支出",1292.26,{"v":1040.1,"d":"1040.10"},681.79,1.44,{"v":0,"d":"0.00"},356.87,252.16,166.42,{"v":0,"d":"0.00"},62.41,{"v":0,"d":"0.00"},23.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":23829.7,"d":"23829.70"},17214.44,10904.85,867.84,{"v":0,"d":"0.00"},5441.75,6615.26,2619.71,{"v":0,"d":"0.00"},{"v":1172.4,"d":"1172.40"},{"v":0,"d":"0.00"},362.15,{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"}]
["  205","  03","02","    中等职业教育",{"v":23829.7,"d":"23829.70"},17214.44,10904.85,867.84,{"v":0,"d":"0.00"},5441.75,6615.26,2619.71,{"v":0,"d":"0.00"},{"v":1172.4,"d":"1172.40"},{"v":0,"d":"0.00"},362.15,{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"}]
[null,"07",null,"  特殊教育",2410.14,1955.19,1111.19,174.41,{"v":0,"d":"0.00"},669.59,454.95,286.19,{"v":0,"d":"0.00"},126.18,{"v":0,"d":"0.00"},42.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2410.14,1955.19,1111.19,174.41,{"v":0,"d":"0.00"},669.59,454.95,286.19,{"v":0,"d":"0.00"},126.18,{"v":0,"d":"0.00"},42.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4334.68,3449.52,2343.29,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},1100.83,885.16,551.92,{"v":0,"d":"0.00"},{"v":259.3,"d":"259.30"},{"v":0,"d":"0.00"},73.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4334.68,3449.52,2343.29,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},1100.83,885.16,551.92,{"v":0,"d":"0.00"},{"v":259.3,"d":"259.30"},{"v":0,"d":"0.00"},73.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["教育系统",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",586974.85,104164.91,55360.87,17253.23,12148.41,{"v":19402.4,"d":"19402.40"},482809.94]
["205",null,null,"教育支出",541166.35,90768.65,54902.09,17253.23,{"v":0,"d":"0.00"},18613.33,{"v":450397.7,"d":"450397.70"}]
[null,"01",null,"  教育管理事务",20336.71,20336.71,16129.77,4206.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",20336.71,20336.71,16129.77,4206.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",490255.12,70431.94,38772.32,13046.29,{"v":0,"d":"0.00"},18613.33,419823.18]
["  205","  02","01","    学前教育",11001.53,684.71,185.77,37.88,{"v":0,"d":"0.00"},461.06,10316.82]
["  205","  02","02","    小学教育",{"v":206623.3,"d":"206623.30"},22104.32,7770.81,5707.16,{"v":0,"d":"0.00"},8626.35,184518.98]
["  205","  02","03","    初中教育",162770.79,25688.39,14759.17,3646.23,{"v":0,"d":"0.00"},7282.99,{"v":137082.4,"d":"137082.40"}]
["  205","  02","04","    高中教育",108567.24,21954.52,16056.57,3655.02,{"v":0,"d":"0.00"},2242.93,86612.72]
["  205","  02","99","    其他普通教育支出",1292.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1292.26]
[null,"03",null,"  职业教育",{"v":23829.7,"d":"23829.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23829.7,"d":"23829.70"}]
["  205","  03","02","    中等职业教育",{"v":23829.7,"d":"23829.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23829.7,"d":"23829.70"}]
[null,"07",null,"  特殊教育",2410.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2410.14]
["  205","  07","01","    特殊学校教育",2410.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2410.14]
[null,"08",null,"  进修及培训",4334.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4334.68]
["  205","  08","01","    教师进修",4334.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4334.68]
["221",null,null,"住房保障支出",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]
[null,"02",null,"  住房改革支出",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]
["  221","  02","01","    住房公积金",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]

{"sheet":"8、基本-商品服务","index":7,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["教育系统",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","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","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",84680.22,7976.65,6004.83,2629.42,5354.92,2397.87,{"v":3039,"d":"3039.00"},{"v":45,"d":"45.00"},{"v":11928.1,"d":"11928.10"},3286.29,{"v":5975.8,"d":"5975.80"},684.66,9942.03,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},850.41,24555.24]
["205",null,null,"教育支出",84680.22,7976.65,6004.83,2629.42,5354.92,2397.87,{"v":3039,"d":"3039.00"},{"v":45,"d":"45.00"},{"v":11928.1,"d":"11928.10"},3286.29,{"v":5975.8,"d":"5975.80"},684.66,9942.03,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},850.41,24555.24]
[null,"01",null,"  教育管理事务",{"v":3590,"d":"3590.00"},914.89,{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},707.11]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3590,"d":"3590.00"},914.89,{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},707.11]
[null,"02",null,"  普通教育",74172.69,6619.76,5599.82,2544.42,4927.92,2122.87,{"v":2334,"d":"2334.00"},{"v":45,"d":"45.00"},{"v":10303.1,"d":"10303.10"},3025.29,4588.16,363.66,8933.03,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},620.41,22135.25]
["  205","  02","01","    学前教育",{"v":3880.5,"d":"3880.50"},{"v":345,"d":"345.00"},{"v":289,"d":"289.00"},{"v":111.5,"d":"111.50"},212.75,93.25,156.95,{"v":0,"d":"0.00"},566.21,{"v":168.3,"d":"168.30"},265.45,10.37,556.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105.5,"d":"105.50"},999.49]
["  205","  02","02","    小学教育",33470.89,3579.66,2309.05,1280.99,1923.03,540.53,1025.97,{"v":3,"d":"3.00"},4102.64,1578.09,2099.52,26.25,4458.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},188.76,10355.24]
["  205","  02","03","    初中教育",19316.54,{"v":1696.3,"d":"1696.30"},1803.24,760.24,1309.84,474.32,715.46,{"v":42,"d":"42.00"},{"v":2633.8,"d":"2633.80"},{"v":782.1,"d":"782.10"},940.17,13.25,1893.64,{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},160.88,{"v":6081.3,"d":"6081.30"}]
["  205","  02","04","    高中教育",17014.76,{"v":948.8,"d":"948.80"},1198.53,389.69,{"v":1472.3,"d":"1472.30"},994.77,420.62,{"v":0,"d":"0.00"},2885.45,{"v":491.8,"d":"491.80"},1178.02,313.79,{"v":2019.3,"d":"2019.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.27,4536.42]
["  205","  02","99","    其他普通教育支出",{"v":490,"d":"490.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":115,"d":"115.00"},{"v":5,"d":"5.00"},{"v":105,"d":"105.00"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162.8,"d":"162.80"}]
[null,"03",null,"  职业教育",3571.78,{"v":192,"d":"192.00"},{"v":145,"d":"145.00"},{"v":20,"d":"20.00"},{"v":222,"d":"222.00"},{"v":120,"d":"120.00"},{"v":155,"d":"155.00"},{"v":0,"d":"0.00"},{"v":760,"d":"760.00"},{"v":68,"d":"68.00"},{"v":461,"d":"461.00"},{"v":36,"d":"36.00"},{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},1026.78]
["  205","  03","02","    中等职业教育",3571.78,{"v":192,"d":"192.00"},{"v":145,"d":"145.00"},{"v":20,"d":"20.00"},{"v":222,"d":"222.00"},{"v":120,"d":"120.00"},{"v":155,"d":"155.00"},{"v":0,"d":"0.00"},{"v":760,"d":"760.00"},{"v":68,"d":"68.00"},{"v":461,"d":"461.00"},{"v":36,"d":"36.00"},{"v":281,"d":"281.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},1026.78]
[null,"07",null,"  特殊教育",1432.75,{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":50,"d":"50.00"},206.64,{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},151.11]
["  205","  07","01","    特殊学校教育",1432.75,{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":50,"d":"50.00"},206.64,{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},151.11]
[null,"08",null,"  进修及培训",{"v":1913,"d":"1913.00"},{"v":100,"d":"100.00"},100.01,{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":420,"d":"420.00"},{"v":0,"d":"0.00"},{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},534.99]
["  205","  08","01","    教师进修",{"v":1913,"d":"1913.00"},{"v":100,"d":"100.00"},100.01,{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":420,"d":"420.00"},{"v":0,"d":"0.00"},{"v":208,"d":"208.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},534.99]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["教育系统",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",84620.98,9259.25,3752.13,{"v":323,"d":"323.00"},{"v":550,"d":"550.00"},{"v":370,"d":"370.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":730,"d":"730.00"},3534.12,75361.73]
["205",null,null,"教育支出",84620.98,9259.25,3752.13,{"v":323,"d":"323.00"},{"v":550,"d":"550.00"},{"v":370,"d":"370.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":730,"d":"730.00"},3534.12,75361.73]
[null,"01",null,"  教育管理事务",{"v":3590,"d":"3590.00"},{"v":3590,"d":"3590.00"},1464.89,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1232.11,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3590,"d":"3590.00"},{"v":3590,"d":"3590.00"},1464.89,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1232.11,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",74113.45,5669.25,2287.24,{"v":180,"d":"180.00"},{"v":250,"d":"250.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560,"d":"560.00"},2302.01,{"v":68444.2,"d":"68444.20"}]
["  205","  02","01","    学前教育",{"v":3880.5,"d":"3880.50"},{"v":231.5,"d":"231.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.5,"d":"231.50"},{"v":3649,"d":"3649.00"}]
["  205","  02","02","    小学教育",33421.65,685.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},685.94,32735.71]
["  205","  02","03","    初中教育",19306.54,1053.24,18.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1034.57,{"v":18253.3,"d":"18253.30"}]
["  205","  02","04","    高中教育",17014.76,3698.57,2268.57,{"v":180,"d":"180.00"},{"v":250,"d":"250.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560,"d":"560.00"},{"v":350,"d":"350.00"},13316.19]
["  205","  02","99","    其他普通教育支出",{"v":490,"d":"490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":490,"d":"490.00"}]
[null,"03",null,"  职业教育",3571.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3571.78]
["  205","  03","02","    中等职业教育",3571.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3571.78]
[null,"07",null,"  特殊教育",1432.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1432.75]
["  205","  07","01","    特殊学校教育",1432.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1432.75]
[null,"08",null,"  进修及培训",{"v":1913,"d":"1913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1913,"d":"1913.00"}]
["  205","  08","01","    教师进修",{"v":1913,"d":"1913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1913,"d":"1913.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["教育系统",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",14462.87,{"v":647.2,"d":"647.20"},{"v":54.4,"d":"54.40"},4201.38,9559.89]
["205",null,null,"教育支出",14462.87,{"v":647.2,"d":"647.20"},{"v":54.4,"d":"54.40"},4201.38,9559.89]
[null,"01",null,"  教育管理事务",77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",13694.13,{"v":647.2,"d":"647.20"},{"v":40.8,"d":"40.80"},4026.24,8979.89]
["  205","  02","01","    学前教育",328.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.28,320.25]
["  205","  02","02","    小学教育",5468.65,206.72,{"v":13.6,"d":"13.60"},2225.88,3022.45]
["  205","  02","03","    初中教育",{"v":3718.2,"d":"3718.20"},292.62,{"v":27.2,"d":"27.20"},1267.44,2130.94]
["  205","  02","04","    高中教育",4178.75,147.86,{"v":0,"d":"0.00"},524.64,3506.25]
[null,"03",null,"  职业教育",{"v":529.4,"d":"529.40"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":55.8,"d":"55.80"},{"v":460,"d":"460.00"}]
["  205","  03","02","    中等职业教育",{"v":529.4,"d":"529.40"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":55.8,"d":"55.80"},{"v":460,"d":"460.00"}]
[null,"08",null,"  进修及培训",162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06,{"v":120,"d":"120.00"}]
["  205","  08","01","    教师进修",162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06,{"v":120,"d":"120.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["教育系统",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":9094.33999999999,"d":"9094.34"},109.44,4557.39,{"v":0,"d":"0.00"},484.86,3942.65]
["205",null,null,"教育支出",{"v":9094.33999999999,"d":"9094.34"},109.44,4557.39,{"v":0,"d":"0.00"},484.86,3942.65]
[null,"02",null,"  普通教育",8915.72,109.44,4557.39,{"v":0,"d":"0.00"},484.86,3764.03]
["  205","  02","01","    学前教育",256.53,{"v":0,"d":"0.00"},118.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},138.28]
["  205","  02","02","    小学教育",2946.08,{"v":0,"d":"0.00"},969.49,{"v":0,"d":"0.00"},151.07,1825.52]
["  205","  02","03","    初中教育",2636.66,{"v":0,"d":"0.00"},920.15,{"v":0,"d":"0.00"},250.47,1466.04]
["  205","  02","04","    高中教育",3076.45,109.44,{"v":2549.5,"d":"2549.50"},{"v":0,"d":"0.00"},83.32,334.19]
[null,"03",null,"  职业教育",16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.56]
["  205","  03","02","    中等职业教育",16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.56]
[null,"08",null,"  进修及培训",162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},162.06]
["  205","  08","01","    教师进修",162.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},162.06]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["教育系统",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",673953.85,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    经费拨款",672053.85,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":1900,"d":"1900.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",623423.59,623423.59,{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",50530.26,50530.26,{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",673953.85,"本年支出合计",673953.85,673953.85,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["教育系统",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",673953.85,617701.85,606868.87,{"v":5930,"d":"5930.00"},4902.98,{"v":56252,"d":"56252.00"},{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",623423.59,567171.59,556338.61,{"v":5930,"d":"5930.00"},4902.98,{"v":56252,"d":"56252.00"},{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",28593.99,24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28,{"v":4590,"d":"4590.00"},{"v":2290,"d":"2290.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",26303.99,24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28,{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1230.00"},{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",537111.62,514519.62,507888.38,{"v":1917,"d":"1917.00"},4714.24,{"v":22592,"d":"22592.00"},{"v":14675,"d":"14675.00"},{"v":7917,"d":"7917.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":12148.5,"d":"12148.50"},{"v":10238.5,"d":"10238.50"},10217.22,{"v":13,"d":"13.00"},8.28,{"v":1910,"d":"1910.00"},{"v":1570,"d":"1570.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",241173.22,232548.22,229082.02,{"v":1020,"d":"1020.00"},{"v":2446.2,"d":"2446.20"},{"v":8625,"d":"8625.00"},{"v":5025,"d":"5025.00"},{"v":3600,"d":"3600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",175399.75,173309.75,171162.49,{"v":560,"d":"560.00"},1587.26,{"v":2090,"d":"2090.00"},{"v":750,"d":"750.00"},{"v":1340,"d":"1340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",99767.89,97000.89,96134.39,{"v":194,"d":"194.00"},{"v":672.5,"d":"672.50"},{"v":2767,"d":"2767.00"},{"v":2330,"d":"2330.00"},{"v":437,"d":"437.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",8622.26,1422.26,1292.26,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":7200,"d":"7200.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":23807.1,"d":"23807.10"},{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"},{"v":2330,"d":"2330.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":21477.1,"d":"21477.10"},{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2734.14,2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2734.14,2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4756.74,4756.74,4334.68,{"v":380,"d":"380.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4756.74,4756.74,4334.68,{"v":380,"d":"380.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"14、一般预算基本支出表","index":13,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["教育系统",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",617701.85,606868.87,{"v":5930,"d":"5930.00"},4902.98]
["205",null,null,"教育支出",567171.59,556338.61,{"v":5930,"d":"5930.00"},4902.98]
[null,"01",null,"  教育管理事务",24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28]
["  205","  01","01","    行政运行（教育管理事务）",24003.99,20336.71,{"v":3590,"d":"3590.00"},77.28]
[null,"02",null,"  普通教育",514519.62,507888.38,{"v":1917,"d":"1917.00"},4714.24]
["  205","  02","01","    学前教育",{"v":10238.5,"d":"10238.50"},10217.22,{"v":13,"d":"13.00"},8.28]
["  205","  02","02","    小学教育",232548.22,229082.02,{"v":1020,"d":"1020.00"},{"v":2446.2,"d":"2446.20"}]
["  205","  02","03","    初中教育",173309.75,171162.49,{"v":560,"d":"560.00"},1587.26]
["  205","  02","04","    高中教育",97000.89,96134.39,{"v":194,"d":"194.00"},{"v":672.5,"d":"672.50"}]
["  205","  02","99","    其他普通教育支出",1422.26,1292.26,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"}]
["  205","  03","02","    中等职业教育",{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"}]
[null,"07",null,"  特殊教育",2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4756.74,4334.68,{"v":380,"d":"380.00"},42.06]
["  205","  08","01","    教师进修",4756.74,4334.68,{"v":380,"d":"380.00"},42.06]
["221",null,null,"住房保障支出",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":24,"n_cols":18,"rows_kept":24,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["教育系统",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",606868.87,445509.52,275189.51,25484.77,36.39,144798.85,110829.09,67373.68,{"v":0,"d":"0.00"},33883.54,{"v":0,"d":"0.00"},9571.87,50530.26,{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",556338.61,445509.52,275189.51,25484.77,36.39,144798.85,110829.09,67373.68,{"v":0,"d":"0.00"},33883.54,{"v":0,"d":"0.00"},9571.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",20336.71,16129.77,11025.59,101.64,36.39,4966.15,4206.94,2560.87,{"v":0,"d":"0.00"},1307.97,{"v":0,"d":"0.00"},{"v":338.1,"d":"338.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",20336.71,16129.77,11025.59,101.64,36.39,4966.15,4206.94,2560.87,{"v":0,"d":"0.00"},1307.97,{"v":0,"d":"0.00"},{"v":338.1,"d":"338.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",507888.38,{"v":406760.6,"d":"406760.60"},249804.59,24335.48,{"v":0,"d":"0.00"},132620.53,101127.78,61354.99,{"v":0,"d":"0.00"},31017.69,{"v":0,"d":"0.00"},{"v":8755.1,"d":"8755.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",10217.22,8261.43,4866.27,499.08,{"v":0,"d":"0.00"},2896.08,1955.79,1247.09,{"v":0,"d":"0.00"},522.02,{"v":0,"d":"0.00"},186.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",229082.02,{"v":182941.2,"d":"182941.20"},110530.39,12331.81,{"v":0,"d":"0.00"},{"v":60079,"d":"60079.00"},46140.82,27381.58,{"v":0,"d":"0.00"},14804.01,{"v":0,"d":"0.00"},3955.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",171162.49,137376.12,{"v":84834.7,"d":"84834.70"},8821.03,{"v":0,"d":"0.00"},43720.39,33786.37,20621.02,{"v":0,"d":"0.00"},10255.76,{"v":0,"d":"0.00"},2909.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",96134.39,77141.75,48891.44,2682.12,{"v":0,"d":"0.00"},25568.19,18992.64,11938.88,{"v":0,"d":"0.00"},5373.49,{"v":0,"d":"0.00"},1680.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",1292.26,{"v":1040.1,"d":"1040.10"},681.79,1.44,{"v":0,"d":"0.00"},356.87,252.16,166.42,{"v":0,"d":"0.00"},62.41,{"v":0,"d":"0.00"},23.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":21368.7,"d":"21368.70"},17214.44,10904.85,867.84,{"v":0,"d":"0.00"},5441.75,4154.26,2619.71,{"v":0,"d":"0.00"},{"v":1172.4,"d":"1172.40"},{"v":0,"d":"0.00"},362.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":21368.7,"d":"21368.70"},17214.44,10904.85,867.84,{"v":0,"d":"0.00"},5441.75,4154.26,2619.71,{"v":0,"d":"0.00"},{"v":1172.4,"d":"1172.40"},{"v":0,"d":"0.00"},362.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2410.14,1955.19,1111.19,174.41,{"v":0,"d":"0.00"},669.59,454.95,286.19,{"v":0,"d":"0.00"},126.18,{"v":0,"d":"0.00"},42.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2410.14,1955.19,1111.19,174.41,{"v":0,"d":"0.00"},669.59,454.95,286.19,{"v":0,"d":"0.00"},126.18,{"v":0,"d":"0.00"},42.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4334.68,3449.52,2343.29,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},1100.83,885.16,551.92,{"v":0,"d":"0.00"},{"v":259.3,"d":"259.30"},{"v":0,"d":"0.00"},73.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4334.68,3449.52,2343.29,{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"},1100.83,885.16,551.92,{"v":0,"d":"0.00"},{"v":259.3,"d":"259.30"},{"v":0,"d":"0.00"},73.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50530.26,{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["教育系统",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",567436.24,101722.98,55330.87,17253.23,12148.41,16990.47,465713.26]
["205",null,null,"教育支出",521627.74,88326.72,54872.09,17253.23,{"v":0,"d":"0.00"},{"v":16201.4,"d":"16201.40"},433301.02]
[null,"01",null,"  教育管理事务",20336.71,20336.71,16129.77,4206.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",20336.71,20336.71,16129.77,4206.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",473177.51,67990.01,38742.32,13046.29,{"v":0,"d":"0.00"},{"v":16201.4,"d":"16201.40"},{"v":405187.5,"d":"405187.50"}]
["  205","  02","01","    学前教育",9795.53,498.71,155.77,37.88,{"v":0,"d":"0.00"},305.06,9296.82]
["  205","  02","02","    小学教育",{"v":205767.8,"d":"205767.80"},22096.32,7770.81,5707.16,{"v":0,"d":"0.00"},8618.35,183671.48]
["  205","  02","03","    初中教育",161640.79,25683.39,14759.17,3646.23,{"v":0,"d":"0.00"},7277.99,{"v":135957.4,"d":"135957.40"}]
["  205","  02","04","    高中教育",94681.13,19711.59,16056.57,3655.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},74969.54]
["  205","  02","99","    其他普通教育支出",1292.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1292.26]
[null,"03",null,"  职业教育",{"v":21368.7,"d":"21368.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21368.7,"d":"21368.70"}]
["  205","  03","02","    中等职业教育",{"v":21368.7,"d":"21368.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21368.7,"d":"21368.70"}]
[null,"07",null,"  特殊教育",2410.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2410.14]
["  205","  07","01","    特殊学校教育",2410.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2410.14]
[null,"08",null,"  进修及培训",4334.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4334.68]
["  205","  08","01","    教师进修",4334.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4334.68]
["221",null,null,"住房保障支出",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]
[null,"02",null,"  住房改革支出",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]
["  221","  02","01","    住房公积金",{"v":45808.5,"d":"45808.50"},13396.26,458.78,{"v":0,"d":"0.00"},12148.41,789.07,32412.24]

{"sheet":"17、一般-商品服务","index":16,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["教育系统",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","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","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5930,"d":"5930.00"},934.89,65.01,{"v":42,"d":"42.00"},{"v":145,"d":"145.00"},{"v":145,"d":"145.00"},{"v":215,"d":"215.00"},{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},{"v":148,"d":"148.00"},{"v":355,"d":"355.00"},{"v":280,"d":"280.00"},{"v":605.2,"d":"605.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},{"v":2684.9,"d":"2684.90"}]
["205",null,null,"教育支出",{"v":5930,"d":"5930.00"},934.89,65.01,{"v":42,"d":"42.00"},{"v":145,"d":"145.00"},{"v":145,"d":"145.00"},{"v":215,"d":"215.00"},{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},{"v":148,"d":"148.00"},{"v":355,"d":"355.00"},{"v":280,"d":"280.00"},{"v":605.2,"d":"605.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},{"v":2684.9,"d":"2684.90"}]
[null,"01",null,"  教育管理事务",{"v":3590,"d":"3590.00"},914.89,{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},707.11]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3590,"d":"3590.00"},914.89,{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},707.11]
[null,"02",null,"  普通教育",{"v":1917,"d":"1917.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1819.8,"d":"1819.80"}]
["  205","  02","01","    学前教育",{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"}]
["  205","  02","02","    小学教育",{"v":1020,"d":"1020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1020,"d":"1020.00"}]
["  205","  02","03","    初中教育",{"v":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560,"d":"560.00"}]
["  205","  02","04","    高中教育",{"v":194,"d":"194.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194,"d":"194.00"}]
["  205","  02","99","    其他普通教育支出",{"v":130,"d":"130.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5.2,"d":"5.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32.8,"d":"32.80"}]
[null,"03",null,"  职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
["  205","  03","02","    中等职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
[null,"07",null,"  特殊教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  205","  07","01","    特殊学校教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[null,"08",null,"  进修及培训",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},5.01,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},114.99]
["  205","  08","01","    教师进修",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},5.01,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},114.99]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["教育系统",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5930,"d":"5930.00"},{"v":3754,"d":"3754.00"},1476.39,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1384.61,{"v":2176,"d":"2176.00"}]
["205",null,null,"教育支出",{"v":5930,"d":"5930.00"},{"v":3754,"d":"3754.00"},1476.39,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1384.61,{"v":2176,"d":"2176.00"}]
[null,"01",null,"  教育管理事务",{"v":3590,"d":"3590.00"},{"v":3590,"d":"3590.00"},1464.89,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1232.11,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3590,"d":"3590.00"},{"v":3590,"d":"3590.00"},1464.89,{"v":143,"d":"143.00"},{"v":300,"d":"300.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},1232.11,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",{"v":1917,"d":"1917.00"},{"v":164,"d":"164.00"},{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152.5,"d":"152.50"},{"v":1753,"d":"1753.00"}]
["  205","  02","01","    学前教育",{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"}]
["  205","  02","02","    小学教育",{"v":1020,"d":"1020.00"},{"v":92,"d":"92.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92,"d":"92.00"},{"v":928,"d":"928.00"}]
["  205","  02","03","    初中教育",{"v":560,"d":"560.00"},{"v":60.5,"d":"60.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60.5,"d":"60.50"},{"v":499.5,"d":"499.50"}]
["  205","  02","04","    高中教育",{"v":194,"d":"194.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182.5,"d":"182.50"}]
["  205","  02","99","    其他普通教育支出",{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"}]
[null,"03",null,"  职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
["  205","  03","02","    中等职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
[null,"07",null,"  特殊教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  205","  07","01","    特殊学校教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[null,"08",null,"  进修及培训",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"}]
["  205","  08","01","    教师进修",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["教育系统",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",4902.98,{"v":647.2,"d":"647.20"},{"v":54.4,"d":"54.40"},4201.38,{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",4902.98,{"v":647.2,"d":"647.20"},{"v":54.4,"d":"54.40"},4201.38,{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",77.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.28,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",4714.24,{"v":647.2,"d":"647.20"},{"v":40.8,"d":"40.80"},4026.24,{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",8.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.28,{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",{"v":2446.2,"d":"2446.20"},206.72,{"v":13.6,"d":"13.60"},2225.88,{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",1587.26,292.62,{"v":27.2,"d":"27.20"},1267.44,{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":672.5,"d":"672.50"},147.86,{"v":0,"d":"0.00"},524.64,{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":69.4,"d":"69.40"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":55.8,"d":"55.80"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":69.4,"d":"69.40"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":55.8,"d":"55.80"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06,{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06,{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["教育系统",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",2539.08,109.44,351.72,{"v":0,"d":"0.00"},484.86,1593.06]
["205",null,null,"教育支出",2539.08,109.44,351.72,{"v":0,"d":"0.00"},484.86,1593.06]
[null,"02",null,"  普通教育",2480.46,109.44,351.72,{"v":0,"d":"0.00"},484.86,1534.44]
["  205","  02","01","    学前教育",8.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8.28]
["  205","  02","02","    小学教育",1172.63,{"v":0,"d":"0.00"},139.32,{"v":0,"d":"0.00"},151.07,882.24]
["  205","  02","03","    初中教育",979.35,{"v":0,"d":"0.00"},{"v":212.4,"d":"212.40"},{"v":0,"d":"0.00"},250.47,516.48]
["  205","  02","04","    高中教育",{"v":320.2,"d":"320.20"},109.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83.32,127.44]
[null,"03",null,"  职业教育",16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.56]
["  205","  03","02","    中等职业教育",16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16.56]
[null,"08",null,"  进修及培训",42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06]
["  205","  08","01","    教师进修",42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},42.06]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["教育系统",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","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","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["教育系统",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":19,"n_cols":17,"rows_kept":19,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["教育系统",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",49307.42,40406.42,16390.61,22744.91,{"v":1270.9,"d":"1270.90"},{"v":8901,"d":"8901.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":8625,"d":"8625.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",49307.42,40406.42,16390.61,22744.91,{"v":1270.9,"d":"1270.90"},{"v":8901,"d":"8901.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":8625,"d":"8625.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",44481.42,35632.42,13929.61,20431.91,{"v":1270.9,"d":"1270.90"},{"v":8849,"d":"8849.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":8573,"d":"8573.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":4632,"d":"4632.00"},{"v":4550,"d":"4550.00"},{"v":1353.5,"d":"1353.50"},{"v":3036.6,"d":"3036.60"},{"v":159.9,"d":"159.90"},{"v":82,"d":"82.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82,"d":"82.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",7275.82,5497.82,{"v":120,"d":"120.00"},5125.82,{"v":252,"d":"252.00"},{"v":1778,"d":"1778.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1778,"d":"1778.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",{"v":5142.6,"d":"5142.60"},{"v":4473.6,"d":"4473.60"},{"v":320,"d":"320.00"},{"v":4105.6,"d":"4105.60"},{"v":48,"d":"48.00"},{"v":669,"d":"669.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":669,"d":"669.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":27231,"d":"27231.00"},{"v":21051,"d":"21051.00"},12136.11,8103.89,{"v":811,"d":"811.00"},{"v":6180,"d":"6180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":5904,"d":"5904.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",{"v":200,"d":"200.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":2461,"d":"2461.00"},{"v":2461,"d":"2461.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":2461,"d":"2461.00"},{"v":2461,"d":"2461.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",{"v":1140,"d":"1140.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",{"v":1140,"d":"1140.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":1225,"d":"1225.00"},{"v":1173,"d":"1173.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1173.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":1225,"d":"1225.00"},{"v":1173,"d":"1173.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1173.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["教育系统",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",49307.42,3212.37,{"v":1068.5,"d":"1068.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35884.15,{"v":8625,"d":"8625.00"},{"v":241.4,"d":"241.40"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",49307.42,3212.37,{"v":1068.5,"d":"1068.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35884.15,{"v":8625,"d":"8625.00"},{"v":241.4,"d":"241.40"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",44481.42,3212.37,{"v":1068.5,"d":"1068.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31110.15,{"v":8573,"d":"8573.00"},{"v":241.4,"d":"241.40"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":4632,"d":"4632.00"},{"v":186,"d":"186.00"},{"v":169,"d":"169.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4037.6,"d":"4037.60"},{"v":82,"d":"82.00"},{"v":157.4,"d":"157.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",7275.82,28.44,76.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5372.55,{"v":1778,"d":"1778.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",{"v":5142.6,"d":"5142.60"},{"v":5,"d":"5.00"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3970,"d":"3970.00"},{"v":669,"d":"669.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":27231,"d":"27231.00"},2992.93,327.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17670,"d":"17670.00"},{"v":5904,"d":"5904.00"},{"v":61,"d":"61.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2461,"d":"2461.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":1225,"d":"1225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1173.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":1225,"d":"1225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1173,"d":"1173.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"25、经费拨款","index":24,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[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],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["教育系统",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",672053.85,615801.85,606868.87,{"v":4030,"d":"4030.00"},4902.98,{"v":56252,"d":"56252.00"},{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",621523.59,565271.59,556338.61,{"v":4030,"d":"4030.00"},4902.98,{"v":56252,"d":"56252.00"},{"v":19065,"d":"19065.00"},{"v":10767,"d":"10767.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",26693.99,22103.99,20336.71,{"v":1690,"d":"1690.00"},77.28,{"v":4590,"d":"4590.00"},{"v":2290,"d":"2290.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",24403.99,22103.99,20336.71,{"v":1690,"d":"1690.00"},77.28,{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1230.00"},{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",537111.62,514519.62,507888.38,{"v":1917,"d":"1917.00"},4714.24,{"v":22592,"d":"22592.00"},{"v":14675,"d":"14675.00"},{"v":7917,"d":"7917.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":12148.5,"d":"12148.50"},{"v":10238.5,"d":"10238.50"},10217.22,{"v":13,"d":"13.00"},8.28,{"v":1910,"d":"1910.00"},{"v":1570,"d":"1570.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",241173.22,232548.22,229082.02,{"v":1020,"d":"1020.00"},{"v":2446.2,"d":"2446.20"},{"v":8625,"d":"8625.00"},{"v":5025,"d":"5025.00"},{"v":3600,"d":"3600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",175399.75,173309.75,171162.49,{"v":560,"d":"560.00"},1587.26,{"v":2090,"d":"2090.00"},{"v":750,"d":"750.00"},{"v":1340,"d":"1340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",99767.89,97000.89,96134.39,{"v":194,"d":"194.00"},{"v":672.5,"d":"672.50"},{"v":2767,"d":"2767.00"},{"v":2330,"d":"2330.00"},{"v":437,"d":"437.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",8622.26,1422.26,1292.26,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":7200,"d":"7200.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":23807.1,"d":"23807.10"},{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"},{"v":2330,"d":"2330.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":21477.1,"d":"21477.10"},{"v":21477.1,"d":"21477.10"},{"v":21368.7,"d":"21368.70"},{"v":39,"d":"39.00"},{"v":69.4,"d":"69.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":2100,"d":"2100.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2734.14,2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2734.14,2414.14,2410.14,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4756.74,4756.74,4334.68,{"v":380,"d":"380.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4756.74,4756.74,4334.68,{"v":380,"d":"380.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,50530.26,50530.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"26、经费拨款（政府经济）","index":25,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["教育系统",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"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","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",671839.26,{"v":102089.7,"d":"102089.70"},2079.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},531593.92,{"v":26420,"d":"26420.00"},{"v":9656.07999999999,"d":"9656.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":621309,"d":"621309.00"},88693.44,2079.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},494459.92,{"v":26420,"d":"26420.00"},{"v":9656.07999999999,"d":"9656.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",26693.99,20413.99,{"v":1890,"d":"1890.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2090,"d":"2090.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",24403.99,20413.99,{"v":1690,"d":"1690.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1230,"d":"1230.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",536897.03,68279.45,189.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},461360.56,{"v":0,"d":"0.00"},7067.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":12148.5,"d":"12148.50"},498.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11301.51,{"v":0,"d":"0.00"},348.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",240958.63,{"v":22281,"d":"22281.00"},117.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},217117.44,{"v":0,"d":"0.00"},1442.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",175399.75,25788.15,{"v":60.5,"d":"60.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},147231.75,{"v":0,"d":"0.00"},2319.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",99767.89,19711.59,{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79287.6,"d":"79287.60"},{"v":0,"d":"0.00"},{"v":757.2,"d":"757.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",8622.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6422.26,{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":23807.1,"d":"23807.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23560.54,{"v":0,"d":"0.00"},246.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":21477.1,"d":"21477.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21460.54,{"v":0,"d":"0.00"},16.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2100.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2734.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4756.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4714.68,{"v":0,"d":"0.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4756.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4714.68,{"v":0,"d":"0.00"},42.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26420,"d":"26420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50530.26,13396.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37134,"d":"37134.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27、专项","index":26,"n_rows":167,"n_cols":11,"rows_kept":167,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["教育系统",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,164141.64,{"v":56252,"d":"56252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8901,"d":"8901.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98988.64]
["离退休教师节日慰问费","2050101","行政运行（教育管理事务）",{"v":2300,"d":"2300.00"},{"v":2300,"d":"2300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教育督导专项经费","2050102","一般行政管理事务（教育管理事务）",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["保障办专项经费","2050102","一般行政管理事务（教育管理事务）",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["工会经费","2050102","一般行政管理事务（教育管理事务）",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["资助中心工作经费","2050102","一般行政管理事务（教育管理事务）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职业中专兼职及外聘教师工资","2050102","一般行政管理事务（教育管理事务）",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["青少年活动中心工作经费","2050199","其他教育管理事务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农民大学生培训及进修学校工作经费","2050199","其他教育管理事务支出",{"v":660,"d":"660.00"},{"v":660,"d":"660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["电大站工作经费","2050199","其他教育管理事务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备等购置","2050201","学前教育",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["教学设备购置","2050201","学前教育",{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"}]
["其他资本性支出","2050201","学前教育",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21,"d":"21.00"}]
["学前教育资助配套","2050201","学前教育",{"v":340,"d":"340.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置","2050201","学前教育",53.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41,"d":"41.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.76]
["校车整治工作经费","2050201","学前教育",{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["体育器材","2050201","学前教育",0.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.85]
["中心幼儿园工作经费","2050201","学前教育",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公办和普惠幼儿园公用经费配套","2050201","学前教育",{"v":1240,"d":"1240.00"},{"v":1240,"d":"1240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公室设备、图书购置","2050201","学前教育",73.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73.89]
["办公设备及专用设备","2050201","学前教育",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["办公设备添置","2050201","学前教育",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["体育耗材及图书等","2050201","学前教育",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["专用设备购置","2050201","学前教育",{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
["专用设备购置","2050201","学前教育",13.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.92]
["图书采购","2050201","学前教育",{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.4,"d":"1.40"}]
["运动会、教学教研、安全等专项经费","2050202","小学教育",{"v":880,"d":"880.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备购置","2050202","小学教育",{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"}]
["体育器材","2050202","小学教育",{"v":1.9,"d":"1.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.9,"d":"1.90"}]
["仪电图购置","2050202","小学教育",12.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.87]
["设备购置","2050202","小学教育",14.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.26]
["专用设备购置","2050202","小学教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备添置","2050202","小学教育",{"v":5.7,"d":"5.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.7,"d":"5.70"}]
["教学设备购置","2050202","小学教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["国企子弟校退休教师养老金补差","2050202","小学教育",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050202","小学教育",3.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.05]
["设备购置","2050202","小学教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050202","小学教育",12.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.25]
["体育器材","2050202","小学教育",1.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.17]
["专用设备购置","2050202","小学教育",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["办公设备等购置","2050202","小学教育",{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["仪电图购置","2050202","小学教育",{"v":9.8,"d":"9.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.8,"d":"9.80"}]
["教学设备购置","2050202","小学教育",14.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.03]
["专用设备购置","2050202","小学教育",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["设备购置","2050202","小学教育",{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备购置","2050202","小学教育",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["仪电图购置","2050202","小学教育",14.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.32]
["设备购置","2050202","小学教育",{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备添置","2050202","小学教育",{"v":4.2,"d":"4.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.2,"d":"4.20"}]
["办公设备添置","2050202","小学教育",{"v":20.5,"d":"20.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20.5,"d":"20.50"}]
["办公设备添置","2050202","小学教育",{"v":77.5,"d":"77.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77.5,"d":"77.50"}]
["体育耗材及图书等","2050202","小学教育",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["专用设备购置","2050202","小学教育",{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55,"d":"55.00"}]
["设备购置","2050202","小学教育",{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书采购","2050202","小学教育",1.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.98]
["教学设备购置","2050202","小学教育",{"v":43.7,"d":"43.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43.7,"d":"43.70"}]
["设备购置","2050202","小学教育",{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["仪电图购置","2050202","小学教育",9.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},9.75]
["办公设备等购置","2050202","小学教育",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["仪电图购置","2050202","小学教育",20.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.84]
["专用设备购置","2050202","小学教育",14.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.06]
["其他资本性支出","2050202","小学教育",{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61.2,"d":"61.20"}]
["专用设备购置","2050202","小学教育",{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["教学设备购置","2050202","小学教育",25.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.94]
["仪电图购置","2050202","小学教育",7.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7.23]
["体育器材","2050202","小学教育",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["办公设备及专项设备","2050202","小学教育",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["仪电图购置","2050202","小学教育",10.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.24]
["仪电图风置","2050202","小学教育",11.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.26]
["其他资本性支出","2050202","小学教育",{"v":50436,"d":"50436.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50418,"d":"50418.00"}]
["图书采购","2050202","小学教育",1.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.56]
["城乡义务教育联盟办学工作经费","2050202","小学教育",{"v":1500,"d":"1500.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050202","小学教育",{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"}]
["其他资本性支出","2050202","小学教育",{"v":41,"d":"41.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
["教学设备购置","2050202","小学教育",{"v":64.8,"d":"64.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64.8,"d":"64.80"}]
["体育器材","2050202","小学教育",1.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.42]
["教学设备购置","2050202","小学教育",{"v":156,"d":"156.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56,"d":"56.00"}]
["教学设备购置","2050202","小学教育",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["专用设备购置","2050202","小学教育",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["岗位设置增加岗位工资","2050202","小学教育",{"v":3330,"d":"3330.00"},{"v":3330,"d":"3330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备购置","2050202","小学教育",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["设备购置","2050202","小学教育",{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置","2050202","小学教育",24.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24.74]
["办公设备添置","2050202","小学教育",{"v":10.8,"d":"10.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.8,"d":"10.80"}]
["图书采购","2050202","小学教育",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["其他资本性支出","2050202","小学教育",{"v":901,"d":"901.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":877,"d":"877.00"}]
["办公设备添置","2050202","小学教育",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["专用设备购置","2050202","小学教育",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["设备购置","2050202","小学教育",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["义务教育公用经费配套","2050202","小学教育",{"v":2645,"d":"2645.00"},{"v":2645,"d":"2645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["仪电图购置","2050202","小学教育",443.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119.79]
["办公设备及专用设备","2050202","小学教育",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["办公设备购置","2050202","小学教育",{"v":228,"d":"228.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"}]
["办公设备购置等","2050202","小学教育",{"v":65,"d":"65.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"}]
["体育耗材及图书等","2050202","小学教育",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["教学设备购置","2050202","小学教育",980.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":415,"d":"415.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},565.08]
["其他资本性支出","2050202","小学教育",{"v":73,"d":"73.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43,"d":"43.00"}]
["图书采购","2050202","小学教育",1.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.26]
["专用设备购置","2050202","小学教育",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["办公设备购置","2050203","初中教育",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["教学设备购置","2050203","初中教育",{"v":254.5,"d":"254.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":254.5,"d":"254.50"}]
["专用设备购置","2050203","初中教育",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["办公设备及专用设备购置","2050203","初中教育",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["教学设备购置","2050203","初中教育",{"v":58.2,"d":"58.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58.2,"d":"58.20"}]
["教学设备购置","2050203","初中教育",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["仪电图购置","2050203","初中教育",57.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},57.14]
["办公设备购置","2050203","初中教育",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["办公设备购置","2050203","初中教育",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["教学设备购置","2050203","初中教育",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["教学设备购置","2050203","初中教育",{"v":355,"d":"355.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":355,"d":"355.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050203","初中教育",{"v":326,"d":"326.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":309,"d":"309.00"}]
["办公设备购置","2050203","初中教育",{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48,"d":"48.00"}]
["图书采购","2050203","初中教育",11.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.73]
["专用设备购置","2050203","初中教育",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["仪电图购置","2050203","初中教育",118.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63,"d":"63.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},55.39]
["体育器材","2050203","初中教育",{"v":8.8,"d":"8.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.8,"d":"8.80"}]
["补助家庭经济困难寄宿生生活费资金配套","2050203","初中教育",{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置","2050203","初中教育",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["教学设备购置","2050203","初中教育",{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备购置","2050203","初中教育",{"v":68.8,"d":"68.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.8,"d":"68.80"}]
["专用设备购置","2050203","初中教育",{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备添置","2050203","初中教育",{"v":15.4,"d":"15.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.4,"d":"15.40"}]
["办公及专用设备购置","2050203","初中教育",{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["乡镇中心校工作经费","2050203","初中教育",{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备购置","2050203","初中教育",{"v":171.1,"d":"171.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":171.1,"d":"171.10"}]
["专用设备购置","2050203","初中教育",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["设备购置","2050203","初中教育",{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42.5,"d":"42.50"}]
["教师晋级提标包干","2050203","初中教育",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["体育耗材及图书等","2050203","初中教育",11.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.55]
["资本性支出","2050203","初中教育",{"v":197.5,"d":"197.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":185.5,"d":"185.50"}]
["实验及电教仪器购置","2050204","高中教育",{"v":124,"d":"124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124,"d":"124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公用品及设备购置","2050204","高中教育",{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书","2050204","高中教育",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
["专用设备","2050204","高中教育",1090.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},140.51]
["办公网络设备添置体育器材","2050204","高中教育",{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"}]
["新建塑胶跑道","2050204","高中教育",{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["图书购置及体育用品购置","2050204","高中教育",{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["银行贷款利息","2050204","高中教育",{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":276,"d":"276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新建学生食堂","2050204","高中教育",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["普高助学金配套","2050204","高中教育",{"v":437,"d":"437.00"},{"v":437,"d":"437.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备添置","2050204","高中教育",{"v":46.5,"d":"46.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46.5,"d":"46.50"}]
["普高公用经费配套","2050204","高中教育",{"v":2150,"d":"2150.00"},{"v":2150,"d":"2150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他资本性支出","2050204","高中教育",{"v":2440,"d":"2440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":440,"d":"440.00"}]
["普高免学费配套","2050204","高中教育",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书添置","2050204","高中教育",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["教学设备添置","2050299","其他普通教育支出",{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["死亡教师抚恤金包干","2050299","其他普通教育支出",{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["师资培训费","2050299","其他普通教育支出",{"v":5000,"d":"5000.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050302","中等职业教育",{"v":433,"d":"433.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433,"d":"433.00"}]
["设备购置","2050302","中等职业教育",{"v":1300,"d":"1300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300,"d":"1300.00"}]
["中职助学金配套","2050399","其他职业教育支出",{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中职免学费配套","2050399","其他职业教育支出",{"v":1100,"d":"1100.00"},{"v":1100,"d":"1100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职高职业教育培训","2050399","其他职业教育支出",{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职教等发展经费","2050399","其他职业教育支出",{"v":740,"d":"740.00"},{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置","2050701","特殊学校教育",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["特殊教育教师岗位补贴","2050701","特殊学校教育",{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备购置","2050801","教师进修",{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":179,"d":"179.00"}]
["校舍维修改造资金","2050901","农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9070,"d":"9070.00"}]
["农村义务教育寄宿制学校条件改善资金配套","2050902","农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2600.00"}]
["政通小学租赁费","2050903","城市中小学校舍建设（教育费附加安排的支出）",{"v":3980,"d":"3980.00"},{"v":3980,"d":"3980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职业中专实训设备购置","2050905","中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["改善办学条件及危房改造专项资金","2050999","其他教育费附加安排的支出",{"v":48450,"d":"48450.00"},{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28450,"d":"28450.00"}]

{"sheet":"28、三公","index":27,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教育局机关",{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["教育系统",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,164141.64]
["教育系统对工资福利及对个人和家庭的补助","公共财政预算拨款",{"v":10967,"d":"10967.00"},"沅江市中小学专项资金管理办法\r\n","中华人民共和国教育法\r\n","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","确保每一位老师的合法待遇能及时足额到位，确保每一位学生不因贫困而失学\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["教育系统校舍维修改造","公共财政预算拨款",{"v":22340,"d":"22340.00"},"沅江市教育系统校舍维修专项资金管理办法\r\n","农村义务教育保障机制改革机制\r\n","改善办学条件，确保师生生命财产安全\r\n","改造本年度急需改造的学校，重点向本年度待验收的合格学校倾斜\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["高中教学设备购置及债务支出","其他资金",9261.01,"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["教育系统校舍维修改造","其他资金",{"v":40120,"d":"40120.00"},"沅江市教育系统校舍维修专项资金管理办法\r\n","农村义务教育保障机制改革机制\r\n","改善办学条件，确保师生生命财产安全\r\n","改造本年度急需改造的学校，重点向本年度待验收的合格学校倾斜\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["义务教育教学设备购置","其他资金",58002.81,"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["幼儿园教学设备购置","其他资金",274.82,"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["进修学校教学设备购置","其他资金",{"v":231,"d":"231.00"},"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"\r\n","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["教育系统商品和服务支出","公共财政预算拨款",{"v":22945,"d":"22945.00"},"沅江市中小学专项资金管理办法\r\n","中华人民共和国教育法\r\n","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育稳定、教学工作顺利进行\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":27,"n_cols":7,"rows_kept":27,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["教育系统",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
["合计",null,889879.71]
["幼儿园工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",5573.75,"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["高中商品和服务支出","公共财政预算拨款",{"v":233,"d":"233.00"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["教育局机关商品服务支出","公共财政预算拨款",{"v":1690,"d":"1690.00"},"基本支出","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作"]
["进修工资福利支出及对个人和家庭的支出","公共财政预算拨款",4790.68,"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["义务教育教学设备购置","其他资金",58002.81,"项目支出","开展教育教学活动，保障教学工作顺利开展\r\n","管理及推动学校的教学教研工作\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["教育局系统教师待遇及学生资助配套资金","公共财政预算拨款",{"v":10967,"d":"10967.00"},"项目支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["进修工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",{"v":1653,"d":"1653.00"},"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["教育局机关商品服务支出","纳入预算管理的非税收入拨款",{"v":1900,"d":"1900.00"},"基本支出","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作"]
["义务教育商品和服务支出","公共财政预算拨款",{"v":1714,"d":"1714.00"},"基本支出","开展教育教学活动，保障教学工作顺利开展\r\n","管理及推动学校的教学教研工作\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["高中工资福利支出及对个人和家庭的补助","公共财政预算拨款",129163.94,"基本支出","维护教师利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点。","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["教育局系统校舍维修改造资金","其他资金",{"v":40120,"d":"40120.00"},"项目支出","改善办学条件，确保师生生命安全","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["教育局系统校舍维修改造资金","公共财政预算拨款",{"v":22340,"d":"22340.00"},"项目支出","改善办学条件，确保师生生命安全","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["教育局系统新机制公用经费补助资金","公共财政预算拨款",{"v":22945,"d":"22945.00"},"项目支出","开展教学活动，保证教育教学质量。","确保教师的合法待遇能及时足额到位，确保每一位学生不因家庭贫困而失学","学校整体绩效支出符合规定，完成绩效目标"]
["进修教学设备购置","其他资金",{"v":231,"d":"231.00"},"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["进修商品和服务支出","公共财政预算拨款",{"v":380,"d":"380.00"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["义务教育工资福利支出及对个人和家庭的补助","公共财政预算拨款",444321.76,"基本支出","落实教师工资待遇政策，维护教职工利益\r\n","足额保障，及时发放教师工资\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["高中工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",{"v":40666.9,"d":"40666.90"},"基本支出","维护教师利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点。","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["幼儿园教学设备购置","其他资金",274.82,"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["高中教学设备购置及债务支出","其他资金",9261.01,"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标"]
["教育局机关工资福利支出及对个人和家庭的补助","公共财政预算拨款",22334.64,"基本支出","落实教师工资待遇政策工作","足额保障，及时发放全市教师工资","足额保障，及时发放全市教师工资"]
["幼儿园工资福利支出及对个人和家庭的补助","公共财政预算拨款",11160.83,"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["义务教育工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",60142.57,"基本支出","落实教师工资待遇政策，维护教职工利益\r\n","足额保障，及时发放教师工资\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["幼儿园商品服务支出","公共财政预算拨款",{"v":13,"d":"13.00"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]