{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[116051]樟树市张家山学校",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":3116.715643,"d":"3,116.72"},"教育支出",{"v":3175.964676,"d":"3,175.96"}]
["    （一）一般公共预算收入",{"v":3116.715643,"d":"3,116.72"},"社会保障和就业支出",{"v":362.533091,"d":"362.53"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":299.194804,"d":"299.19"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":229.023072,"d":"229.02"}]
["二、教育收费资金收入",{"v":950,"d":"950.00"}," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":4066.715643,"d":"4,066.72"},"本年支出合计",{"v":4066.715643,"d":"4,066.72"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":4066.715643,"d":"4,066.72"},"支出总计",{"v":4066.715643,"d":"4,066.72"}]

{"sheet":"单位收入总表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[116051]樟树市张家山学校",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":4066.715643,"d":"4,066.72"},null,{"v":3116.715643,"d":"3,116.72"},{"v":3116.715643,"d":"3,116.72"},null,null,{"v":950,"d":"950.00"}]
["205","教育支出",{"v":3175.964676,"d":"3,175.96"},null,{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"},null,null,{"v":950,"d":"950.00"}]
["　02","　普通教育",{"v":3175.964676,"d":"3,175.96"},null,{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"},null,null,{"v":950,"d":"950.00"}]
["　　2050203","　　初中教育",{"v":3175.964676,"d":"3,175.96"},null,{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"},null,null,{"v":950,"d":"950.00"}]
["208","社会保障和就业支出",{"v":362.533091,"d":"362.53"},null,{"v":362.533091,"d":"362.53"},{"v":362.533091,"d":"362.53"}]
["　05","　行政事业单位养老支出",{"v":346.61624,"d":"346.62"},null,{"v":346.61624,"d":"346.62"},{"v":346.61624,"d":"346.62"}]
["　　2080502","　　事业单位离退休",{"v":23.744,"d":"23.74"},null,{"v":23.744,"d":"23.74"},{"v":23.744,"d":"23.74"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":322.87224,"d":"322.87"},null,{"v":322.87224,"d":"322.87"},{"v":322.87224,"d":"322.87"}]
["　27","　财政对其他社会保险基金的补助",{"v":15.916851,"d":"15.92"},null,{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":15.916851,"d":"15.92"},null,{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["210","卫生健康支出",{"v":299.194804,"d":"299.19"},null,{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　11","　行政事业单位医疗",{"v":299.194804,"d":"299.19"},null,{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　　2101102","　　事业单位医疗",{"v":299.194804,"d":"299.19"},null,{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["221","住房保障支出",{"v":229.023072,"d":"229.02"},null,{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　02","　住房改革支出",{"v":229.023072,"d":"229.02"},null,{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　　2210201","　　住房公积金",{"v":229.023072,"d":"229.02"},null,{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]

{"sheet":"单位支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[116051]樟树市张家山学校",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":4066.715643,"d":"4,066.72"},{"v":3916.715643,"d":"3,916.72"},{"v":150,"d":"150.00"}]
["205","教育支出",{"v":3175.964676,"d":"3,175.96"},{"v":3025.964676,"d":"3,025.96"},{"v":150,"d":"150.00"}]
["　02","　普通教育",{"v":3175.964676,"d":"3,175.96"},{"v":3025.964676,"d":"3,025.96"},{"v":150,"d":"150.00"}]
["　　2050203","　　初中教育",{"v":3175.964676,"d":"3,175.96"},{"v":3025.964676,"d":"3,025.96"},{"v":150,"d":"150.00"}]
["208","社会保障和就业支出",{"v":362.533091,"d":"362.53"},{"v":362.533091,"d":"362.53"}]
["　05","　行政事业单位养老支出",{"v":346.61624,"d":"346.62"},{"v":346.61624,"d":"346.62"}]
["　　2080502","　　事业单位离退休",{"v":23.744,"d":"23.74"},{"v":23.744,"d":"23.74"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":322.87224,"d":"322.87"},{"v":322.87224,"d":"322.87"}]
["　27","　财政对其他社会保险基金的补助",{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["210","卫生健康支出",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　11","　行政事业单位医疗",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　　2101102","　　事业单位医疗",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["221","住房保障支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　02","　住房改革支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　　2210201","　　住房公积金",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[116051]樟树市张家山学校",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3116.715643,"d":"3,116.72"},"一、本年支出",{"v":3116.715643,"d":"3,116.72"},{"v":3116.715643,"d":"3,116.72"}," "," "]
["  一般公共预算拨款收入",{"v":3116.715643,"d":"3,116.72"},"教育支出",2225.964676,{"v":2225.964676,"d":"2,225.96"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":362.533091,"d":"362.53"},{"v":362.533091,"d":"362.53"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}," "]
[null,null,"住房保障支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":3116.715643,"d":"3,116.72"},"支出总计",{"v":3116.715643,"d":"3,116.72"},{"v":3116.715643,"d":"3,116.72"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[116051]樟树市张家山学校",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":3116.715643,"d":"3,116.72"},{"v":3116.715643,"d":"3,116.72"}]
["205","教育支出",{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"}]
["　02","　普通教育",{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"}]
["　　2050203","　　初中教育",{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"}]
["208","社会保障和就业支出",{"v":362.533091,"d":"362.53"},{"v":362.533091,"d":"362.53"}]
["　05","　行政事业单位养老支出",{"v":346.61624,"d":"346.62"},{"v":346.61624,"d":"346.62"}]
["　　2080502","　　事业单位离退休",{"v":23.744,"d":"23.74"},{"v":23.744,"d":"23.74"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":322.87224,"d":"322.87"},{"v":322.87224,"d":"322.87"}]
["　27","　财政对其他社会保险基金的补助",{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["　　2082702","　　财政对工伤保险基金的补助",{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["210","卫生健康支出",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　11","　行政事业单位医疗",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["　　2101102","　　事业单位医疗",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["221","住房保障支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　02","　住房改革支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　　2210201","　　住房公积金",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[116051]樟树市张家山学校",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":3116.715643,"d":"3,116.72"},{"v":3044.874867,"d":"3,044.87"},{"v":71.840776,"d":"71.84"}]
["301","工资福利支出",{"v":2943.786604,"d":"2,943.79"},{"v":2943.786604,"d":"2,943.79"}]
["　30101","　基本工资",{"v":1309.38,"d":"1,309.38"},{"v":1309.38,"d":"1,309.38"}]
["　30102","　津贴补贴",{"v":119.514,"d":"119.51"},{"v":119.514,"d":"119.51"}]
["　30103","　奖金",{"v":109.4259,"d":"109.43"},{"v":109.4259,"d":"109.43"}]
["　30107","　绩效工资",{"v":591.684,"d":"591.68"},{"v":591.684,"d":"591.68"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":322.87224,"d":"322.87"},{"v":322.87224,"d":"322.87"}]
["　30110","　职工基本医疗保险缴费",{"v":129.779741,"d":"129.78"},{"v":129.779741,"d":"129.78"}]
["　30112","　其他社会保障缴费",{"v":15.916851,"d":"15.92"},{"v":15.916851,"d":"15.92"}]
["　30113","　住房公积金",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]
["　30114","　医疗费",{"v":100.0268,"d":"100.03"},{"v":100.0268,"d":"100.03"}]
["　30199","　其他工资福利支出",{"v":16.164,"d":"16.16"},{"v":16.164,"d":"16.16"}]
["302","商品和服务支出",{"v":71.840776,"d":"71.84"},null,{"v":71.840776,"d":"71.84"}]
["　30228","　工会经费",{"v":38.200776,"d":"38.20"},null,{"v":38.200776,"d":"38.20"}]
["　30229","　福利费",33.64,null,33.64]
["303","对个人和家庭的补助",{"v":101.088263,"d":"101.09"},{"v":101.088263,"d":"101.09"}]
["　30305","　生活补助",{"v":7.956,"d":"7.96"},{"v":7.956,"d":"7.96"}]
["　30307","　医疗费补助",{"v":69.388263,"d":"69.39"},{"v":69.388263,"d":"69.39"}]
["　30399","　其他对个人和家庭的补助",{"v":23.744,"d":"23.74"},{"v":23.744,"d":"23.74"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["“三公”经费支出表"]
["填报单位[116051]樟树市张家山学校",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,null,{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[116051]樟树市张家山学校",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":4066.715643,"d":"4,066.72"}]
["教育支出",{"v":3175.964676,"d":"3,175.96"}]
["社会保障和就业支出",{"v":362.533091,"d":"362.53"}]
["卫生健康支出",{"v":299.194804,"d":"299.19"}]
["住房保障支出",{"v":229.023072,"d":"229.02"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":3116.715643,"d":"3,116.72"},{"v":3116.715643,"d":"3,116.72"}]
["教育支出",{"v":2225.964676,"d":"2,225.96"},{"v":2225.964676,"d":"2,225.96"}]
["社会保障和就业支出",{"v":362.533091,"d":"362.53"},{"v":362.533091,"d":"362.53"}]
["卫生健康支出",{"v":299.194804,"d":"299.19"},{"v":299.194804,"d":"299.19"}]
["住房保障支出",{"v":229.023072,"d":"229.02"},{"v":229.023072,"d":"229.02"}]