{"text_format":"3","workbook":"xls","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"external_links":1,"defined_names":64},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["2021年部门预算收支总表"]
["填报单位：临湘市教育体育局（机关）和临湘市教育体育局（计财）",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":56751031.22,"d":"56,751,031.22"},"基本支出",{"v":13886806.78,"d":"13,886,806.78"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":52251031.22,"d":"52,251,031.22"},"  301、工资福利支出",{"v":12229126.78,"d":"12,229,126.78"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":4500000,"d":"4,500,000.00"},"  302、商品和服务支出",{"v":1649400,"d":"1,649,400.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":8280,"d":"8,280.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":42864224.44,"d":"42,864,224.44"},"205、教育支出",{"v":56751031.22,"d":"56,751,031.22"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":33720524.44,"d":"33,720,524.44"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":8743700,"d":"8,743,700.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":400000,"d":"400,000.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":56751031.22,"d":"56,751,031.22"},"本年支出合计",{"v":56751031.22,"d":"56,751,031.22"},"本年支出合计",{"v":56751031.22,"d":"56,751,031.22"}]

{"sheet":"部门收入总表","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["填报单位：临湘市教育体育局（机关）和临湘市教育体育局（计财）",{"$nulls":10},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",56751031.22,52251031.22,{"v":4500000,"d":"4500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","临湘市教育体育局（计财）",{"v":39509400,"d":"39509400.00"},{"v":39509400,"d":"39509400.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404002","  临湘市教育体育局（机关）",17241631.22,12741631.22,{"v":4500000,"d":"4500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"部门支出总表","index":2,"n_rows":19,"n_cols":12,"rows_kept":19,"merged":[[1,0,1,11],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":10},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",56751031.22,52251031.22,{"v":4500000,"d":"4500000.00"},{"v":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,null,null,"教育支出",56751031.22,52251031.22,{"v":4500000,"d":"4500000.00"},{"v":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",null,"教育管理事务",23588524.44,{"v":20233700,"d":"20233700.00"},3354824.44,{"v":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）",{"v":700000,"d":"700000.00"},{"v":700000,"d":"700000.00"}]
[205,"01","02","一般行政管理事务（教育管理事务）",{"v":1200000,"d":"1200000.00"},{"v":1200000,"d":"1200000.00"}]
[205,"01",99,"其他教育管理事务支出",21688524.44,{"v":18333700,"d":"18333700.00"},3354824.44,{"v":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",null,"普通教育",31752506.78,30607331.22,1145175.56,{"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"}]
[205,"02","01","学前教育",{"v":2410000,"d":"2410000.00"},{"v":2410000,"d":"2410000.00"}]
[205,"02","04","高中教育",{"v":1500000,"d":"1500000.00"},{"v":1500000,"d":"1500000.00"}]
[205,"02",99,"其他普通教育支出",27842506.78,26697331.22,1145175.56,{"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"}]
[205,"03",null,"职业教育",1090000,1090000]
[205,"03","02","中等职业教育",1090000,1090000]
[205,"04",null,"成人教育",320000,320000]
[205,"04","03","成人高等教育",320000,320000]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":20,"n_cols":18,"rows_kept":20,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",56751031.22,13886806.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":8280,"d":"8280.00"},42864224.44,33720524.44,{"v":8743700,"d":"8743700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",56751031.22,13886806.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":8280,"d":"8280.00"},42864224.44,33720524.44,{"v":8743700,"d":"8743700.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["  205","01",null,"教育管理事务",23588524.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23588524.44,16094824.44,{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
[205,"01","01","行政运行（教育管理事务）",{"v":700000,"d":"700000.00"},{"$nulls":4},{"v":700000,"d":"700000.00"},{"v":700000,"d":"700000.00"}]
[205,"01","02","一般行政管理事务（教育管理事务）",{"v":1200000,"d":"1200000.00"},{"$nulls":4},{"v":1200000,"d":"1200000.00"},{"v":1200000,"d":"1200000.00"}]
["205","  01","99","其他教育管理事务支出",21688524.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21688524.44,14194824.44,{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["  205","02",null,"普通教育",31752506.78,13886806.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":8280,"d":"8280.00"},{"v":17865700,"d":"17865700.00"},{"v":16305700,"d":"16305700.00"},{"v":1560000,"d":"1560000.00"},{"v":0,"d":"0.00"},{"v":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":2410000,"d":"2410000.00"},{"$nulls":4},{"v":2410000,"d":"2410000.00"},{"v":2150000,"d":"2150000.00"},{"v":260000,"d":"260000.00"}]
[205,"02","04","高中教育",{"v":1500000,"d":"1500000.00"},{"$nulls":4},{"v":1500000,"d":"1500000.00"},{"v":200000,"d":"200000.00"},{"v":1300000,"d":"1300000.00"}]
[205,"  02","99","其他普通教育支出",27842506.78,13886806.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":8280,"d":"8280.00"},13955700,13955700,null,{"v":0,"d":"0.00"},{"v":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",null,"职业教育",1090000,{"$nulls":4},1090000,1000000,90000]
[205,"03","02","中等职业教育",1090000,{"$nulls":4},1090000,1000000,90000]
[205,"04",null,"成人教育",320000,{"$nulls":4},320000,320000]
[205,"04","03","成人高等教育",320000,{"$nulls":4},320000,320000]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":20,"n_cols":20,"rows_kept":20,"merged":[[1,0,1,19],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",56751031.22,12229126.78,{"v":5004224.4399999995,"d":"5004224.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30365700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8751980,"d":"8751980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["205",null,null,"教育支出",56751031.22,12229126.78,{"v":5004224.4399999995,"d":"5004224.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30365700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8751980,"d":"8751980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["  205","01",null,"教育管理事务",23588524.44,{"v":0,"d":"0.00"},3354824.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12740000,"d":"12740000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7093700.00"},{"$nulls":5},{"v":400000,"d":"400000.00"}]
[205,"01","01","行政运行（教育管理事务）",{"v":700000,"d":"700000.00"},{"$nulls":4},{"v":700000,"d":"700000.00"}]
[205,"01","02","一般行政管理事务（教育管理事务）",{"v":1200000,"d":"1200000.00"},{"$nulls":4},{"v":1200000,"d":"1200000.00"}]
["    205","  01","99","其他教育管理事务支出",21688524.44,{"v":0,"d":"0.00"},3354824.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10840000,"d":"10840000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["  205","02",null,"普通教育",31752506.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16305700,"d":"16305700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1568280,"d":"1568280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[205,"02","01","学前教育",{"v":2410000,"d":"2410000.00"},{"$nulls":4},{"v":2150000,"d":"2150000.00"},{"$nulls":3},{"v":260000,"d":"260000.00"}]
[205,"02","04","高中教育",{"v":1500000,"d":"1500000.00"},{"$nulls":4},{"v":200000,"d":"200000.00"},{"$nulls":3},{"v":1300000,"d":"1300000.00"}]
["    205","  02","99","其他普通教育支出",27842506.78,12229126.78,{"v":1649400,"d":"1649400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13955700,"d":"13955700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[205,"03",null,"职业教育",1090000,{"$nulls":4},1000000,{"$nulls":3},90000]
[205,"03","02","中等职业教育",1090000,{"$nulls":4},1000000,{"$nulls":3},90000]
[205,"04",null,"成人教育",320000,{"$nulls":4},320000]
[205,"04","03","成人高等教育",320000,{"$nulls":4},320000]

{"sheet":"基本-工资福利","index":5,"n_rows":9,"n_cols":22,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20],[3,21,4,21]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},3163134.62,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["205",null,null,"教育支出",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},3163134.62,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["  205","02",null,"普通教育",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},3163134.62,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["205","  02","99","    其他普通教育支出",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},3163134.62,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,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","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","02",null,"普通教育",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"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",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":9,"n_cols":32,"rows_kept":9,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[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],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1649400,"d":"1,649,400.00"},{"v":310000,"d":"310,000.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,null,"教育支出",{"v":1649400,"d":"1,649,400.00"},{"v":310000,"d":"310,000.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,"普通教育",{"v":1649400,"d":"1,649,400.00"},{"v":310000,"d":"310,000.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":1649400,"d":"1,649,400.00"},{"v":310000,"d":"310,000.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"基本-商品和服务支出（政府预算）","index":8,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":1649400,"d":"1649400.00"},{"v":1649400,"d":"1649400.00"},{"v":1361480,"d":"1361480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149920.00"},{"v":90000,"d":"90000.00"},{"v":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",null,null,"教育支出",{"v":1649400,"d":"1649400.00"},{"v":1649400,"d":"1649400.00"},{"v":1361480,"d":"1361480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149920.00"},{"v":90000,"d":"90000.00"},{"v":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",null,"普通教育",{"v":1649400,"d":"1649400.00"},{"v":1649400,"d":"1649400.00"},{"v":1361480,"d":"1361480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149920.00"},{"v":90000,"d":"90000.00"},{"v":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",{"v":1649400,"d":"1649400.00"},{"v":1649400,"d":"1649400.00"},{"v":1361480,"d":"1361480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149920.00"},{"v":90000,"d":"90000.00"},{"v":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":"基本-个人家庭","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[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],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]
[205,null,null,"教育支出",{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]
[205,{"v":2,"d":"02"},null,"普通教育",{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]
[205,{"v":2,"d":"02"},99,"其他普通教育支出",{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]
[205,{"v":2,"d":"02"},99,"其他普通教育支出",{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8280,"d":"8,280.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":8280,"d":"8,280.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02",null,"普通教育",{"v":8280,"d":"8,280.00"},{"v":8280,"d":"8,280.00"},{"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",{"v":8280,"d":"8,280.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[1,0,1,4],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2021年部门预算收支总表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）",{"v":56751031.22,"d":"56,751,031.22"},"201、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",{"v":52251031.22,"d":"52,251,031.22"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":4500000,"d":"4,500,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":56751031.22,"d":"56,751,031.22"},{"v":56751031.22,"d":"56,751,031.22"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、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,"216、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,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、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,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"222、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,"223、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,"224、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、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",{"v":56751031.22,"d":"56,751,031.22"},"本年支出合计",{"v":56751031.22,"d":"56,751,031.22"},{"v":56751031.22,"d":"56,751,031.22"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":20,"n_cols":19,"rows_kept":20,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":56751031.22,"d":"56,751,031.22"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"},{"v":42864224.44,"d":"42,864,224.44"},{"v":33720524.44,"d":"33,720,524.44"},{"v":8743700,"d":"8,743,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":56751031.22,"d":"56,751,031.22"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"},{"v":42864224.44,"d":"42,864,224.44"},{"v":33720524.44,"d":"33,720,524.44"},{"v":8743700,"d":"8,743,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["205","01",null,"教育管理事务",{"v":23588524.44,"d":"23,588,524.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23588524.44,"d":"23,588,524.44"},{"v":16094824.44,"d":"16,094,824.44"},{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","行政运行（教育管理事务）",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":21688524.44,"d":"21,688,524.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21688524.44,"d":"21,688,524.44"},{"v":14194824.44,"d":"14,194,824.44"},{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"}]
["205","02",null,"普通教育",{"v":31752506.78,"d":"31,752,506.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"},{"v":17865700,"d":"17,865,700.00"},{"v":16305700,"d":"16,305,700.00"},{"v":1560000,"d":"1,560,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2410000,"d":"2,410,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2410000,"d":"2,410,000.00"},{"v":2150000,"d":"2,150,000.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":1500000,"d":"1,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1,500,000.00"},{"v":200000,"d":"200,000.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":27842506.78,"d":"27,842,506.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"},{"v":13955700,"d":"13,955,700.00"},{"v":13955700,"d":"13,955,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,"职业教育",{"v":1090000,"d":"1,090,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090000,"d":"1,090,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1090000,"d":"1,090,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090000,"d":"1,090,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","04",null,"成人教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  04","03","成人高等教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"一般预算基本支出表","index":13,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":13886806.78,"d":"13,886,806.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"}]
["205",null,null,"教育支出",{"v":13886806.78,"d":"13,886,806.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"}]
["  205","02",null,"普通教育",{"v":13886806.78,"d":"13,886,806.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"}]
["  205","  02","99","其他普通教育支出",{"v":13886806.78,"d":"13,886,806.78"},{"v":13886806.78,"d":"13,886,806.78"},{"v":12229126.78,"d":"12,229,126.78"},{"v":1649400,"d":"1,649,400.00"},{"v":8280,"d":"8,280.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":9,"n_cols":22,"rows_kept":9,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20],[3,21,4,21]],"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"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出","附加性支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},2116322.78,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["205",null,null,"教育支出",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},2116322.78,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["  205","02",null,"普通教育",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},2116322.78,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]
["  205","  02","99","其他普通教育支出",12229126.78,{"v":8723432,"d":"8723432.00"},{"v":5709336,"d":"5709336.00"},{"v":622260,"d":"622260.00"},{"v":106328,"d":"106328.00"},{"v":2285508,"d":"2285508.00"},2116322.78,610640.24,{"v":0,"d":"0.00"},{"v":83795.5,"d":"83795.50"},1395749.12,26137.92,1046811.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},342560.16]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"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)"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,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","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","02",null,"普通教育",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"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",12229126.78,12229126.78,{"v":8723432,"d":"8723432.00"},2116322.78,1046811.84,342560.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":19,"n_cols":32,"rows_kept":19,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[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],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":35369924.44,"d":"35,369,924.44"},{"v":16305700,"d":"16,305,700.00"},{"v":1234000,"d":"1,234,000.00"},{"v":558000,"d":"558,000.00"},{"v":217000,"d":"217,000.00"},{"v":555400,"d":"555,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":7889920,"d":"7,889,920.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":188000,"d":"188,000.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1997080,"d":"1,997,080.00"},{"v":4516824.4399999995,"d":"4,516,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":35369924.44,"d":"35,369,924.44"},{"v":16305700,"d":"16,305,700.00"},{"v":1234000,"d":"1,234,000.00"},{"v":558000,"d":"558,000.00"},{"v":217000,"d":"217,000.00"},{"v":555400,"d":"555,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":7889920,"d":"7,889,920.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":188000,"d":"188,000.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1997080,"d":"1,997,080.00"},{"v":4516824.4399999995,"d":"4,516,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["205","01",null,"教育管理事务",{"v":16094824.44,"d":"16,094,824.44"},{"v":860000,"d":"860,000.00"},{"v":850000,"d":"850,000.00"},{"v":510000,"d":"510,000.00"},{"v":30000,"d":"30,000.00"},{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":5770000,"d":"5,770,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":140000,"d":"140,000.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"},{"v":3906824.44,"d":"3,906,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","行政运行（教育管理事务）",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":14194824.44,"d":"14,194,824.44"},{"v":160000,"d":"160,000.00"},{"v":850000,"d":"850,000.00"},{"v":510000,"d":"510,000.00"},{"v":30000,"d":"30,000.00"},{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340000,"d":"340,000.00"},{"v":4570000,"d":"4,570,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":140000,"d":"140,000.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"},{"v":3906824.44,"d":"3,906,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"}]
[205,"02",null,"普通教育",{"v":17955100,"d":"17,955,100.00"},{"v":14445700,"d":"14,445,700.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2119920,"d":"2,119,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":290000,"d":"290,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2150000,"d":"2,150,000.00"},{"v":2150000,"d":"2,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":15605100,"d":"15,605,100.00"},{"v":12295700,"d":"12,295,700.00"},{"v":384000,"d":"384,000.00"},{"v":48000,"d":"48,000.00"},{"v":187000,"d":"187,000.00"},{"v":35400,"d":"35,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2119920,"d":"2,119,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":397080,"d":"397,080.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",null,"职业教育",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","04",null,"成人教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  04","03","成人高等教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"一般-商品和服务支出（政府预算）","index":17,"n_rows":19,"n_cols":19,"rows_kept":19,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":35369924.44,"d":"35,369,924.44"},{"v":5004224.4399999995,"d":"5,004,224.44"},{"v":1361480,"d":"1,361,480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":3296824.44,"d":"3,296,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30,365,700.00"},{"v":30365700,"d":"30,365,700.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":35369924.44,"d":"35,369,924.44"},{"v":5004224.4399999995,"d":"5,004,224.44"},{"v":1361480,"d":"1,361,480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":3296824.44,"d":"3,296,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30,365,700.00"},{"v":30365700,"d":"30,365,700.00"},{"v":0,"d":"0.00"}]
["205","01",null,"教育管理事务",{"v":16094824.44,"d":"16,094,824.44"},{"v":3354824.44,"d":"3,354,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3206824.44,"d":"3,206,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12740000,"d":"12,740,000.00"},{"v":12740000,"d":"12,740,000.00"},{"v":0,"d":"0.00"}]
["205","  01","01","行政运行（教育管理事务）",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"}]
["205","  01","02","一般行政管理事务（教育管理事务）",{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"}]
["205","  01","99","其他教育管理事务支出",{"v":14194824.44,"d":"14,194,824.44"},{"v":3354824.44,"d":"3,354,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148000,"d":"148,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3206824.44,"d":"3,206,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10840000,"d":"10,840,000.00"},{"v":10840000,"d":"10,840,000.00"},{"v":0,"d":"0.00"}]
["205","02",null,"普通教育",{"v":17955100,"d":"17,955,100.00"},{"v":1649400,"d":"1,649,400.00"},{"v":1361480,"d":"1,361,480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16305700,"d":"16,305,700.00"},{"v":16305700,"d":"16,305,700.00"},{"v":0,"d":"0.00"}]
["205","  02","01","学前教育",{"v":2150000,"d":"2,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2150000,"d":"2,150,000.00"},{"v":2150000,"d":"2,150,000.00"},{"v":0,"d":"0.00"}]
["205","  02","04","高中教育",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"}]
["205","  02","99","其他普通教育支出",{"v":15605100,"d":"15,605,100.00"},{"v":1649400,"d":"1,649,400.00"},{"v":1361480,"d":"1,361,480.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":149920,"d":"149,920.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13955700,"d":"13,955,700.00"},{"v":13955700,"d":"13,955,700.00"},{"v":0,"d":"0.00"}]
["205","03",null,"职业教育",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["205","  03","02","中等职业教育",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["205","04",null,"成人教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"}]
["205","  04","03","成人高等教育",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":15,"n_cols":16,"rows_kept":15,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[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],[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明细表-对个人和家庭的补助"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8751980,"d":"8,751,980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":8743700,"d":"8,743,700.00"}]
["205",null,null,"教育支出",{"v":8751980,"d":"8,751,980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":8743700,"d":"8,743,700.00"}]
["205","01",null,"教育管理事务",{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7,093,700.00"}]
[" 205","  01","99","其他教育管理事务支出",{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7,093,700.00"}]
["205","02",null,"普通教育",{"v":1568280,"d":"1,568,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":1560000,"d":"1,560,000.00"}]
["  205","  02","01","学前教育",{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"}]
[" 205","  02","04","高中教育",{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300000,"d":"1,300,000.00"}]
["  205","  02","99","其他普通教育支出",{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8,280.00"},{"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"},{"v":0,"d":"0.00"}]
["  205","03",null,"职业教育",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
[" 205","  03","02","中等职业教育",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":8751980,"d":"8,751,980.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8743700,"d":"8,743,700.00"}]
["205",null,null,"教育支出",{"v":8751980,"d":"8,751,980.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8743700,"d":"8,743,700.00"}]
[" 205","01",null,"教育管理事务",{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7,093,700.00"}]
[" 205","  01","99","其他教育管理事务支出",{"v":7093700,"d":"7,093,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7,093,700.00"}]
["  205","02",null,"普通教育",{"v":1568280,"d":"1,568,280.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1560000,"d":"1,560,000.00"}]
["205","  02","01","学前教育",{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"}]
["205","  02","04","高中教育",{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300000,"d":"1,300,000.00"}]
["205","  02","99","其他普通教育支出",{"v":8280,"d":"8,280.00"},{"v":8280,"d":"8,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03",null,"职业教育",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["205","  03","02","中等职业教育",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"经费拨款","index":24,"n_rows":20,"n_cols":17,"rows_kept":20,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",52251031.22,12741631.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":8280,"d":"8280.00"},{"v":39509400,"d":"39509400.00"},{"v":30365700,"d":"30365700.00"},{"v":8743700,"d":"8743700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",52251031.22,12741631.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":8280,"d":"8280.00"},{"v":39509400,"d":"39509400.00"},{"v":30365700,"d":"30365700.00"},{"v":8743700,"d":"8743700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["  205","01",null,"教育管理事务",{"v":20233700,"d":"20233700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20233700,"d":"20233700.00"},{"v":12740000,"d":"12740000.00"},{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["    205","  01","01","行政运行（教育管理事务）",{"v":700000,"d":"700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700000.00"},{"v":700000,"d":"700000.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":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":18333700,"d":"18333700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18333700,"d":"18333700.00"},{"v":10840000,"d":"10840000.00"},{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"}]
["  205","02",null,"普通教育",30607331.22,12741631.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":8280,"d":"8280.00"},{"v":17865700,"d":"17865700.00"},{"v":16305700,"d":"16305700.00"},{"v":1560000,"d":"1560000.00"},{"v":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":2410000,"d":"2410000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2410000,"d":"2410000.00"},{"v":2150000,"d":"2150000.00"},{"v":260000,"d":"260000.00"},{"v":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",{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500000,"d":"1500000.00"},{"v":200000,"d":"200000.00"},{"v":1300000,"d":"1300000.00"},{"v":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",26697331.22,12741631.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":8280,"d":"8280.00"},{"v":13955700,"d":"13955700.00"},{"v":13955700,"d":"13955700.00"},{"v":0,"d":"0.00"},{"v":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",null,"职业教育",{"v":1090000,"d":"1090000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090000,"d":"1090000.00"},{"v":1000000,"d":"1000000.00"},{"v":90000,"d":"90000.00"},{"v":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":1090000,"d":"1090000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1090000,"d":"1090000.00"},{"v":1000000,"d":"1000000.00"},{"v":90000,"d":"90000.00"},{"v":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","04",null,"成人教育",{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320000.00"},{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":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","  04","03","成人高等教育",{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320000.00"},{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":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":"经费拨款（政府预算）","index":25,"n_rows":20,"n_cols":17,"rows_kept":20,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",52251031.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30365700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8751980,"d":"8751980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["205",null,null,"教育支出",52251031.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30365700,"d":"30365700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8751980,"d":"8751980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["  205","01",null,"教育管理事务",{"v":20233700,"d":"20233700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12740000,"d":"12740000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["    205","  01","01","行政运行（教育管理事务）",{"v":700000,"d":"700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":18333700,"d":"18333700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10840000,"d":"10840000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7093700,"d":"7093700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"}]
["  205","02",null,"普通教育",30607331.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16305700,"d":"16305700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1568280,"d":"1568280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    205","  02","01","学前教育",{"v":2410000,"d":"2410000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2150000,"d":"2150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    205","  02","04","高中教育",{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1300000,"d":"1300000.00"},{"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",26697331.22,11696251.22,{"v":1037100,"d":"1037100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13955700,"d":"13955700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8280,"d":"8280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","03",null,"职业教育",{"v":1090000,"d":"1090000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"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":1090000,"d":"1090000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","04",null,"成人教育",{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","  04","03","成人高等教育",{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"专项","index":26,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[1,0,1,8],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":7},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":42864224.44,"d":"42,864,224.44"},{"v":39509400,"d":"39,509,400.00"},{"v":3354824.44,"d":"3,354,824.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["考试教务费",{"v":3354824.44,"d":"3,354,824.44"},{"v":0,"d":"0.00"},3354824.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["群众活动及业余体校",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["大众运动会经费",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六大国考",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中职助学金",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["学前教育贫困补助",{"v":260000,"d":"260,000.00"},{"v":260000,"d":"260000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡村中小学教师人才津贴",{"v":960000,"d":"960,000.00"},{"v":960000,"d":"960000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["学校安保专项",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高中学业水平考试",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["运动员训练经费",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农村学校改善办学条件",{"v":1970000,"d":"1,970,000.00"},{"v":1970000,"d":"1970000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["危改经费",{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["督导经费",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高中军训费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["代课教师工资",{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["校舍维修改造",{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教育信息化工作经费",{"v":2100000,"d":"2,100,000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["保障机制公用经费",{"v":11985700,"d":"11,985,700.00"},{"v":11985700,"d":"11985700.00"},{"v":0,"d":"0.00"},{"v":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",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教师招聘经费",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["校车营运以奖代补",{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1600000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教师体检费",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["原民办教师代课教师生活困难补助",{"v":1753700,"d":"1,753,700.00"},{"v":1753700,"d":"1753700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高中贫困生补助",{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高中生均公用经费",{"v":2630000,"d":"2,630,000.00"},{"v":2630000,"d":"2630000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["老年体协活动经费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高考奖励经费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["义务教育贫困生补助",{"v":1380000,"d":"1,380,000.00"},{"v":1380000,"d":"1380000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["协会活动经费",{"v":40000,"d":"40,000.00"},{"v":40000,"d":"40000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["学前教育生均公用经费",{"v":2150000,"d":"2,150,000.00"},{"v":2150000,"d":"2150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["成人高考经费",{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公租房建设",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["高考监控系统扩建及维护",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300000.00"},{"v":0,"d":"0.00"},{"v":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":"三公","index":27,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,6],[1,0,1,4],[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"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["临湘市教育体育局（机关）",{"v":148000,"d":"148,000.00"},{"v":148000,"d":"148000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":8,"n_cols":22,"rows_kept":8,"merged":[[0,0,0,21],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位名称：临湘市教育体育局（机关）临湘市教育体育局（计财）",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,"合计",{"$nulls":5},{"v":5675.1,"d":"5,675.10"},{"v":5225.1,"d":"5,225.10"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":5675.1,"d":"5,675.10"},{"v":1388.68,"d":"1,388.68"},{"v":4286.42,"d":"4,286.42"},{"v":14.8,"d":"14.80"},{"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"}]
["404001","临湘市教育体育局（计财）机关","","",0,0,"",{"v":3950.94,"d":"3,950.94"},{"v":3950.94,"d":"3,950.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3950.94,"d":"3,950.94"},{"v":0,"d":"0.00"},{"v":3950.94,"d":"3,950.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"保障教育系统高效运转，服务全市教育。","",""]
["404002","临湘市教育体育局（机关）","","",0,0,"",{"v":1724.16,"d":"1,724.16"},{"v":1274.16,"d":"1,274.16"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":1724.16,"d":"1,724.16"},{"v":1388.68,"d":"1,388.68"},335.48,{"v":14.8,"d":"14.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"保障机关高效运转，服务全市教育。","",""]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":40,"n_cols":55,"rows_kept":40,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]],"flags":["formulas_cached_only"]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":2710,"d":"2,710.00"},{"v":3504.5699999999997,"d":"3,504.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":1339,"d":"1,339.00"},{"v":2849.5699999999997,"d":"2,849.57"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628","设备类","为高考提高保障",{"v":30,"d":"30.00"},{"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"},{"v":30,"d":"30.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628",null,"全民健身",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628",null,"业务教育保障机制配套资金",546,1198.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1198.57]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,null,{"v":53,"d":"53.00"},{"v":215,"d":"215.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53,"d":"53.00"},{"v":215,"d":"215.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3752079",null,"常委会议教决定",{"v":40,"d":"40.00"},{"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"},{"v":40,"d":"40.00"},"为高考，学业水平考试、初中毕业会考、自考、成招考试、英语等级考试提供保障"]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,"义务教育保障经费配套资金",{"v":138,"d":"138.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":138,"d":"138.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,"退休教师津贴",{"v":151,"d":"151.00"},{"v":151,"d":"151.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151,"d":"151.00"},{"v":151,"d":"151.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079","     以服务学生，普惠学生，保障学生交通安全为宗旨，用于我市校车正常运营和校车监控系统的维护。\r\n","     以服务学生，普惠学生，保障学生交通安全为宗旨，用于我市校车正常运营和校车监控系统的维护。\r\n",{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","改建","刘小兵","3732079",null,null,{"v":197,"d":"197.00"},{"v":197,"d":"197.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197,"d":"197.00"},{"v":197,"d":"197.00"},null,null,"我市农村义务教育学校进行维修改造，消除校舍安全隐患",{"$nulls":30},0,0]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628",null,null,{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,null,"保障乡村中小学教师待遇。","保障乡村中小学教师待遇。"]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628",null,null,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"保障学校安全工作有序正常，教育教学工作顺利进行。","保障学校安全工作有序正常，教育教学工作顺利进行。"]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628"," 深化教育督导改革\r\n","常委会议教",{"v":30,"d":"30.00"},{"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"},{"v":30,"d":"30.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,null,{"v":49,"d":"49.00"},{"v":49,"d":"49.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49,"d":"49.00"},{"v":49,"d":"49.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3753628",null,"上级专项资金配套资金",{"v":149,"d":"149.00"},{"v":149,"d":"149.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","改建","刘小兵","3732079","危改经费","税费改革延续项目",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},null,null,"消除校舍安全隐患"]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,"上级文件配套资金",{"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"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股",{"$nulls":3},"刘小兵",null,"信息化设备。","改善办学条件，为教育教学提供更优秀的资源。",{"v":230,"d":"230.00"},{"v":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","改建","刘小兵","3732079","维修费","义务教育改革保障经费长效机制",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵",{"$nulls":3},{"v":130,"d":"130.00"},{"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":130,"d":"130.00"},{"v":130,"d":"130.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021","延续项目","其他专项类","刘小兵","3732079",null,null,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"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,"d":"9.00"},{"v":9,"d":"9.00"}]
["404001","临湘市教育体育局（计财）机关","教科文股","2021",null,null,"刘小兵",{"$nulls":3},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,"保障学校教育教学工作顺利进行。","保障学校教育教学工作顺利进行。"]
["404002","临湘市教育体育局（机关）","教科文股","2021.1-2021.12","延续项目","其他专项类","刘小兵",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
{"$rows_empty":7}
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表","index":30,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[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],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"录入05表"]
["2021年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"临湘市教育体育局（计财）机关",{"$nulls":3},0,null,{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","  临湘市教育体育局（计财）机关","工程类","高考监控系统扩建及维护",null,0,null,{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","  临湘市教育体育局（计财）机关","服务类","校舍维修改造",null,0,null,{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","  临湘市教育体育局（计财）机关","工程类","危改经费",null,0,null,{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["404001","  临湘市教育体育局（计财）机关","货物类","教育信息化工作经费",null,0,null,{"v":2100000,"d":"2,100,000.00"},{"v":2100000,"d":"2,100,000.00"},{"v":0,"d":"0.00"},{"v":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":"绩效目标-附表","index":31,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["合计",null,null,3757,{"v":5675.1,"d":"5,675.10"}]
["临湘市教育体育局（计财）机关","项目支出","年初预算",3563,{"v":3950.94,"d":"3,950.94"}]
["临湘市教育体育局（机关）","基本支出","年初预算",97,{"v":1388.68,"d":"1,388.68"}]
["临湘市教育体育局（机关）","项目支出","年初预算",97,335.48]