{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",651139.88,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",705017.96,"一、机关工资福利支出",20860.28]
["    经费拨款",649339.88,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",612610.02,"二、机关商品和服务支出",{"v":3390,"d":"3390.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":1800,"d":"1800.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":79919.1,"d":"79919.10"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",12488.84,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",45902.57,"五、教育支出",762553.35,"二、项目支出",107939.41,"五、对事业单位经常性补助",684433.84]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",{"v":27142,"d":"27142.00"},"六、对事业单位资本性补助",80527.41]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",{"v":16155,"d":"16155.00"},"七、对个人和家庭的补助",23475.84]
["六、其他收入",115914.92,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":10987,"d":"10987.00"},"八、债务利息及费用支出",{"v":270,"d":"270.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",80797.41,"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":270,"d":"270.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"       资本性支出",80527.41]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"       新增项目支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",50404.02]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",812957.37,"本年支出合计",812957.37,"本年支出合计",812957.37,"本年支出合计",812957.37]

{"sheet":"2、部门收入总表","index":1,"n_rows":103,"n_cols":10,"rows_kept":103,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",812957.37,{"v":649339.879999999,"d":"649339.88"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},45902.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115914.92]
["002001","教育局机关",24306.56,22506.56,{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["002002001","沅江市第一中学",{"v":54499.4,"d":"54499.40"},{"v":36619.4,"d":"36619.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12820,"d":"12820.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5060,"d":"5060.00"}]
["002002002","沅江市第二中学",13829.64,11830.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":806,"d":"806.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1193.06]
["002002003","沅江市第三中学",30467.25,21770.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5142,"d":"5142.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3555,"d":"3555.00"}]
["002002004","沅江市第四中学",{"v":13714.5,"d":"13714.50"},10603.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2160.79]
["002002005","沅江市琼湖书院",32374.26,22380.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7255,"d":"7255.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2739.19]
["002002006","沅江市职业中等专业学校",27943.21,{"v":20556.7,"d":"20556.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4904.51]
["002002007","沅江市城关职高",4050.13,{"v":2958,"d":"2958.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1092.13]
["002003001","沅江市青少年活动中心",{"v":2274.5,"d":"2274.50"},{"v":1324.5,"d":"1324.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["002003002","沅江市草尾镇中心小学",14450.03,12826.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1363.7,"d":"1363.70"}]
["002003003","沅江市草尾镇上码头小学",6579.35,5977.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},452.07]
["002003004","沅江市草尾镇新安学校",6963.31,6051.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235,"d":"235.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},676.76]
["002003005","沅江市草尾镇人和小学",3638.04,3375.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.8,"d":"10.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},252.13]
["002003006","沅江市草尾镇星火小学",1285.66,1199.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},43.28]
["002003007","沅江市草尾镇大同小学",2371.57,2120.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86,"d":"86.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.85]
["002003009","沅江市茶盘洲镇学校",6095.89,5575.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320.4,"d":"320.40"}]
["002003010","沅江市茶盘洲镇中心小学",4766.82,4302.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},264.71]
["002003011","沅江市城郊团山学校",14366.48,12569.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":482,"d":"482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1314.67]
["002003012","沅江市城郊中心小学",5771.54,4903.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},718.21]
["002003013","沅江市城郊保民学校",3112.38,2655.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},267.36]
["002003014","沅江市城郊白竹小学",5015.83,4565.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},300.75]
["002003015","沅江市万子湖学校",8892.42,7628.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1263.74]
["002003016","沅江市共华镇初级中学",10061.75,9003.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},657.76]
["002003017","沅江市共华镇白沙学校",5964.74,5439.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},485.56]
["002003018","沅江市共华镇新华学校",6911.78,6639.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},212.09]
["002003019","沅江市共华镇均和小学",1861.34,1692.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},168.48]
["002003020","沅江市共华镇中心小学",7765.68,7097.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},668.61]
["002003025","沅江市共华镇宪成小学",3487.56,3370.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66.87]
["002003026","沅江市黄茅洲镇塞波嘴初级中学",9948.54,{"v":8485.3,"d":"8485.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},963.24]
["002003027","沅江市黄茅洲镇大成学校",{"v":4009,"d":"4009.00"},3419.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},339.83]
["002003028","沅江市黄茅洲镇金南学校",3023.93,2646.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},227.05]
["002003029","沅江市黄茅洲镇柳树坪学校",2997.47,2742.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155.01]
["002003030","沅江市黄茅洲镇中心小学",7490.28,6538.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},752.03]
["002003031","沅江市黄茅洲镇子母城小学",1435.07,1292.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123,"d":"123.00"}]
["002003032","沅江市黄茅洲镇志成小学",1795.66,1668.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},107.25]
["002003033","沅江市黄茅洲镇金南小学",2284.74,2086.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},198.29]
["002003034","沅江市黄茅洲镇红旗小学",2270.39,2074.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},165.74]
["002003035","沅江市黄茅洲镇联红小学",{"v":1511.6,"d":"1511.60"},1379.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},92.51]
["002003036","沅江市黄茅洲镇民丰小学",1667.17,1558.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},88.35]
["002003037","沅江市漉湖学校",5794.81,4979.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},315.59]
["002003039","沅江市南大膳镇中心小学",13804.25,11937.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1542.6,"d":"1542.60"}]
["002003040","沅江市南大膳镇小波学校",4514.11,3921.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64,"d":"64.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},528.75]
["002003041","沅江市南大膳镇学校坪小学",1637.62,1502.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},135.04]
["002003042","沅江市南大膳镇灵官小学",{"v":2431.4,"d":"2431.40"},2287.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},143.41]
["002003043","沅江市南大膳镇北大学校",4303.09,3648.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63,"d":"63.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},591.85]
["002003044","沅江市南大膳镇南京小学",1278.27,1158.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},119.99]
["002003046","沅江市南大膳镇北大市学校",988.73,884.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103.79]
["002003047","沅江市南大膳镇双丰小学",{"v":1734.8,"d":"1734.80"},1617.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},117.15]
["002003048","沅江市南大膳镇南渔小学",1755.43,1584.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},170.77]
["002003049","沅江市南大膳镇石剅小学",1080.06,950.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},129.12]
["002003050","沅江市南大膳镇晓乐小学",1985.48,1888.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96.61]
["002003052","沅江市南大膳镇永交小学",1671.03,1562.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":108.2,"d":"108.20"}]
["002003053","沅江市南洞庭学校",4075.15,3703.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151,"d":"151.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},220.23]
["002003054","沅江市南嘴镇初级中学",10793.42,8593.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1650,"d":"1650.00"}]
["002003055","沅江市南嘴镇中心小学",4845.59,4029.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666,"d":"666.00"}]
["002003056","沅江市南嘴镇明月小学",2032.58,1803.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154,"d":"154.00"}]
["002003057","沅江市南嘴镇羊婆小学",2295.21,1814.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"}]
["002003058","沅江市南嘴镇余家村小学",1820.58,1599.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88,"d":"88.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133,"d":"133.00"}]
["002003059","沅江市胭脂湖街道学校",14467.27,13058.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1188.6,"d":"1188.60"}]
["002003060","沅江市胭脂湖街道莲子塘学校",8267.77,7160.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},967.23]
["002003061","沅江市胭脂湖街道南竹山学校",6820.13,5840.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":820,"d":"820.00"}]
["002003062","沅江市胭脂湖街道中心小学",9644.59,8414.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"}]
["002003064","沅江市胭脂湖街道杨梅山小学",2921.09,2462.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":388.2,"d":"388.20"}]
["002003065","沅江市胭脂湖街道台公塘小学",3068.27,2797.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220.3,"d":"220.30"}]
["002003066","沅江市琼湖初级中学",30938.41,26955.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":748,"d":"748.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3234.42]
["002003069","沅江市桔园学校",20904.11,17389.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":650,"d":"650.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2864.28]
["002003070","沅江市莲花塘学校",{"v":14083.2,"d":"14083.20"},{"v":11266.6,"d":"11266.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2416.6,"d":"2416.60"}]
["002003071","沅江市凌云塔学校",10277.12,8197.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1680,"d":"1680.00"}]
["002003072","沅江市纸厂学校",{"v":2342.4,"d":"2342.40"},1957.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46.2,"d":"46.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},338.64]
["002003073","沅江市特殊教育学校",4454.29,2625.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
["002003075","沅江市政通实验学校",41009.07,35768.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},351.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4889.22]
["002003076","沅江市四季红镇初级中学",{"v":6720.8,"d":"6720.80"},5691.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},629.08]
["002003077","沅江市四季红镇中心小学",2625.29,2190.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},314.96]
["002003078","沅江市四季红镇四季红小学",1263.32,1115.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},98.16]
["002003079","沅江市四季红镇长征小学",{"v":1281.5,"d":"1281.50"},1131.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},100.06]
["002003080","沅江市四季红镇小学",2327.98,1954.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},253.19]
["002003081","沅江市泗湖山镇初级中学",10723.29,9772.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":883.4,"d":"883.40"}]
["002003082","沅江市泗湖山镇光复学校",2795.18,2578.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65,"d":"65.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152,"d":"152.00"}]
["002003083","沅江市泗湖山镇华田学校",3678.29,3420.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66,"d":"66.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},191.32]
["002003084","沅江市泗湖山镇中心小学",5914.13,5352.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":549.8,"d":"549.80"}]
["002003085","沅江市泗湖山镇洞庭红小学",2199.23,2037.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81.8,"d":"81.80"}]
["002003087","沅江市泗湖山镇净下洲小学",1526.86,{"v":1393.2,"d":"1393.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67,"d":"67.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},66.66]
["002003088","沅江市泗湖山镇西华小学",1585.55,1449.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68.47]
["002003089","沅江市新湾镇初级中学",8944.56,8258.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.5,"d":"120.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},565.92]
["002003090","沅江市新湾镇杨阁老学校",8063.81,7476.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81,"d":"81.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":506.7,"d":"506.70"}]
["002003091","沅江市新湾镇中心小学",7633.52,{"v":6958.9,"d":"6958.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71.6,"d":"71.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},603.02]
["002003092","沅江市新湾镇葵花小学",2316.08,2161.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134.84]
["002003093","沅江市阳罗洲镇初级中学",6384.08,{"v":5795.8,"d":"5795.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},468.28]
["002003094","沅江市阳罗洲镇宝山小学",1990.91,{"v":1765.1,"d":"1765.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155.81]
["002003095","沅江市阳罗洲镇复兴学校",1809.26,1542.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},231.92]
["002003096","沅江市阳罗洲镇普丰学校",7109.39,6215.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},669.22]
["002003097","沅江市阳罗洲镇中心小学",5129.94,4379.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},630.23]
["002003098","沅江市阳罗洲镇普丰小学",1765.71,{"v":1518.2,"d":"1518.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},187.51]
["002003099","沅江市阳罗洲镇兴界小学",2101.71,1912.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},129.25]
["002003100","沅江市南洞庭实验学校",18490.56,12382.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5508,"d":"5508.00"}]
["002004","沅江市中心幼儿园",4640.78,3360.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1280,"d":"1280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["002005","沅江市教师进修学校",6958.84,5163.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1167,"d":"1167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":628,"d":"628.00"}]
["002006","教育系统专项",{"v":87682,"d":"87682.00"},{"v":47562,"d":"47562.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40120,"d":"40120.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",812957.37,649339.88,{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},45902.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115914.92]
["205",null,null,"教育支出",762553.35,598935.86,{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},45902.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115914.92]
[null,"01",null,"  教育管理事务",25730.47,23930.47,{"v":1800,"d":"1800.00"},{"v":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）",23640.47,21840.47,{"v":1800,"d":"1800.00"},{"v":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":1030,"d":"1030.00"},{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",632836.12,523241.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},41113.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},68481.53]
["  205","  02","01","    学前教育",5394.03,4114.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1280,"d":"1280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",267445.22,227710.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7282.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},32452.54]
["  205","  02","03","    初中教育",224654.88,195874.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5978.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22802.36]
["  205","  02","04","    高中教育",125984.53,{"v":87134.9,"d":"87134.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26023,"d":"26023.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12826.63]
["  205","  02","99","    其他普通教育支出",9357.46,8407.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
[null,"03",null,"  职业教育",32346.32,23867.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5996.64]
["  205","  03","02","    中等职业教育",30016.32,21537.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5996.64]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4557.61,2728.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
["  205","  07","01","    特殊学校教育",4557.61,2728.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},688.75]
[null,"08",null,"  进修及培训",6542.83,4747.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1167,"d":"1167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":628,"d":"628.00"}]
["  205","  08","01","    教师进修",6542.83,4747.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1167,"d":"1167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":628,"d":"628.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":60540,"d":"60540.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40120,"d":"40120.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9070,"d":"9070.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2600.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":43450,"d":"43450.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28450,"d":"28450.00"}]
["221",null,null,"住房保障支出",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4、部门支出总表（部门经济）","index":3,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",812957.37,705017.96,612610.02,{"v":79919.1,"d":"79919.10"},12488.84,107939.41,{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},80527.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",762553.35,{"v":654613.939999999,"d":"654613.94"},{"v":562206,"d":"562206.00"},{"v":79919.1,"d":"79919.10"},12488.84,107939.41,{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},80527.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",25730.47,22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28,{"v":3230,"d":"3230.00"},{"v":1990,"d":"1990.00"},{"v":1240,"d":"1240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",23640.47,22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28,{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"},{"v":930,"d":"930.00"},{"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"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",632836.12,593965.71,512466.72,69564.71,11934.28,38870.41,{"v":13165,"d":"13165.00"},{"v":8097,"d":"8097.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},17338.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",5394.03,4289.03,3297.43,{"v":986.5,"d":"986.50"},{"v":5.1,"d":"5.10"},{"v":1105,"d":"1105.00"},{"v":705,"d":"705.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",267445.22,{"v":252501,"d":"252501.00"},218009.74,30237.07,4254.19,14944.22,{"v":4810,"d":"4810.00"},{"v":3330,"d":"3330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6804.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",224654.88,218372.06,192242.61,21806.34,4323.11,6282.82,{"v":750,"d":"750.00"},{"v":1610,"d":"1610.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3922.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",125984.53,116730.16,97709.48,{"v":15668.8,"d":"15668.80"},3351.88,9254.37,{"v":1900,"d":"1900.00"},{"v":617,"d":"617.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},6467.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",9357.46,2073.46,1207.46,{"v":866,"d":"866.00"},{"v":0,"d":"0.00"},{"v":7284,"d":"7284.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",32346.32,28239.32,{"v":23941.3,"d":"23941.30"},3818.64,479.38,{"v":4107,"d":"4107.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1777,"d":"1777.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",30016.32,28239.32,{"v":23941.3,"d":"23941.30"},3818.64,479.38,{"v":1777,"d":"1777.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1777,"d":"1777.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4557.61,3837.61,2404.86,1432.75,{"v":0,"d":"0.00"},{"v":720,"d":"720.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",4557.61,3837.61,2404.86,1432.75,{"v":0,"d":"0.00"},{"v":720,"d":"720.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",6542.83,6070.83,4338.93,{"v":1713,"d":"1713.00"},{"v":18.9,"d":"18.90"},{"v":472,"d":"472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":472,"d":"472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",6542.83,6070.83,4338.93,{"v":1713,"d":"1713.00"},{"v":18.9,"d":"18.90"},{"v":472,"d":"472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":472,"d":"472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":60540,"d":"60540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60540,"d":"60540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60540,"d":"60540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":43450,"d":"43450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43450,"d":"43450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43450,"d":"43450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5、部门支出总表（政府经济）","index":4,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",812957.37,20860.28,{"v":3390,"d":"3390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},684433.84,80527.41,23475.84,{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",762553.35,19054.19,{"v":3390,"d":"3390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},635835.91,80527.41,23475.84,{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",25730.47,19054.19,{"v":3390,"d":"3390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1990,"d":"1990.00"},{"v":0,"d":"0.00"},1296.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",23640.47,19054.19,{"v":3390,"d":"3390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1196.28,{"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":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":930,"d":"930.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",632836.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},595196.43,17338.41,20031.28,{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",5394.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4988.93,{"v":60,"d":"60.00"},{"v":345.1,"d":"345.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",267445.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},253056.81,6804.22,7584.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",224654.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},214798.95,3922.82,5933.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",125984.53,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},115278.28,6467.37,3968.88,{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",9357.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7073.46,{"v":84,"d":"84.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",32346.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28759.94,{"v":1777,"d":"1777.00"},1809.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",30016.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27759.94,{"v":1777,"d":"1777.00"},479.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",4557.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3837.61,{"v":400,"d":"400.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",4557.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3837.61,{"v":400,"d":"400.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",6542.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6051.93,{"v":472,"d":"472.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",6542.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6051.93,{"v":472,"d":"472.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":60540,"d":"60540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60540,"d":"60540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10230,"d":"10230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3780,"d":"3780.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":43450,"d":"43450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43450,"d":"43450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":24,"n_cols":18,"rows_kept":24,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",612610.02,436617.45,273424.57,16763.45,356.55,146072.88,125588.55,{"v":67205.4,"d":"67205.40"},{"v":0,"d":"0.00"},32962.45,{"v":0,"d":"0.00"},7710.82,50404.02,17709.88]
["205",null,null,"教育支出",{"v":562206,"d":"562206.00"},436617.45,273424.57,16763.45,356.55,146072.88,125588.55,{"v":67205.4,"d":"67205.40"},{"v":0,"d":"0.00"},32962.45,{"v":0,"d":"0.00"},7710.82,{"v":0,"d":"0.00"},17709.88]
[null,"01",null,"  教育管理事务",19054.19,15154.21,10370.46,78.54,31.23,4673.98,3899.98,2408.12,{"v":0,"d":"0.00"},1233.79,{"v":0,"d":"0.00"},258.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",19054.19,15154.21,10370.46,78.54,31.23,4673.98,3899.98,2408.12,{"v":0,"d":"0.00"},1233.79,{"v":0,"d":"0.00"},258.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",512466.72,398683.58,248673.45,15632.05,325.32,134052.76,113783.14,61317.69,{"v":0,"d":"0.00"},30175.87,{"v":0,"d":"0.00"},{"v":7061.7,"d":"7061.70"},{"v":0,"d":"0.00"},15227.88]
["  205","  02","01","    学前教育",3297.43,2431.21,{"v":1570.2,"d":"1570.20"},5.58,{"v":0,"d":"0.00"},855.43,866.22,388.99,{"v":0,"d":"0.00"},187.97,{"v":0,"d":"0.00"},45.26,{"v":0,"d":"0.00"},{"v":244,"d":"244.00"}]
["  205","  02","02","    小学教育",218009.74,173180.64,106172.77,7991.04,325.32,58691.51,{"v":44829.1,"d":"44829.10"},26417.14,{"v":0,"d":"0.00"},14204.24,{"v":0,"d":"0.00"},3079.24,{"v":0,"d":"0.00"},1128.48]
["  205","  02","03","    初中教育",192242.61,{"v":154153.9,"d":"154153.90"},96784.43,6142.75,{"v":0,"d":"0.00"},51226.72,38088.71,23712.31,{"v":0,"d":"0.00"},11252.78,{"v":0,"d":"0.00"},2711.18,{"v":0,"d":"0.00"},412.44]
["  205","  02","04","    高中教育",97709.48,{"v":67942.5,"d":"67942.50"},43506.59,1492.14,{"v":0,"d":"0.00"},22943.77,29766.98,{"v":10643.2,"d":"10643.20"},{"v":0,"d":"0.00"},4472.36,{"v":0,"d":"0.00"},1208.46,{"v":0,"d":"0.00"},13442.96]
["  205","  02","99","    其他普通教育支出",1207.46,975.33,639.46,0.54,{"v":0,"d":"0.00"},335.33,232.13,156.05,{"v":0,"d":"0.00"},58.52,{"v":0,"d":"0.00"},17.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":23941.3,"d":"23941.30"},17357.37,10881.53,896.28,{"v":0,"d":"0.00"},5579.56,6583.93,2636.02,{"v":0,"d":"0.00"},1169.31,{"v":0,"d":"0.00"},{"v":296.6,"d":"296.60"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"}]
["  205","  03","02","    中等职业教育",{"v":23941.3,"d":"23941.30"},17357.37,10881.53,896.28,{"v":0,"d":"0.00"},5579.56,6583.93,2636.02,{"v":0,"d":"0.00"},1169.31,{"v":0,"d":"0.00"},{"v":296.6,"d":"296.60"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"}]
[null,"07",null,"  特殊教育",2404.86,1955.57,1162.68,{"v":153.7,"d":"153.70"},{"v":0,"d":"0.00"},639.19,449.29,{"v":288.9,"d":"288.90"},{"v":0,"d":"0.00"},126.54,{"v":0,"d":"0.00"},33.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2404.86,1955.57,1162.68,{"v":153.7,"d":"153.70"},{"v":0,"d":"0.00"},639.19,449.29,{"v":288.9,"d":"288.90"},{"v":0,"d":"0.00"},126.54,{"v":0,"d":"0.00"},33.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4338.93,3466.72,2336.45,2.88,{"v":0,"d":"0.00"},1127.39,872.21,554.67,{"v":0,"d":"0.00"},256.94,{"v":0,"d":"0.00"},{"v":60.6,"d":"60.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4338.93,3466.72,2336.45,2.88,{"v":0,"d":"0.00"},1127.39,872.21,554.67,{"v":0,"d":"0.00"},256.94,{"v":0,"d":"0.00"},{"v":60.6,"d":"60.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",612610.02,20860.28,15154.21,3899.98,1806.09,{"v":0,"d":"0.00"},591749.74]
["205",null,null,"教育支出",{"v":562206,"d":"562206.00"},19054.19,15154.21,3899.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},543151.81]
[null,"01",null,"  教育管理事务",19054.19,19054.19,15154.21,3899.98,{"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）",19054.19,19054.19,15154.21,3899.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",512466.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},512466.72]
["  205","  02","01","    学前教育",3297.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3297.43]
["  205","  02","02","    小学教育",218009.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},218009.74]
["  205","  02","03","    初中教育",192242.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},192242.61]
["  205","  02","04","    高中教育",97709.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},97709.48]
["  205","  02","99","    其他普通教育支出",1207.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1207.46]
[null,"03",null,"  职业教育",{"v":23941.3,"d":"23941.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23941.3,"d":"23941.30"}]
["  205","  03","02","    中等职业教育",{"v":23941.3,"d":"23941.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23941.3,"d":"23941.30"}]
[null,"07",null,"  特殊教育",2404.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2404.86]
["  205","  07","01","    特殊学校教育",2404.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2404.86]
[null,"08",null,"  进修及培训",4338.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4338.93]
["  205","  08","01","    教师进修",4338.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4338.93]
["221",null,null,"住房保障支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]
[null,"02",null,"  住房改革支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]
["  221","  02","01","    住房公积金",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]

{"sheet":"8、基本-商品服务","index":7,"n_rows":21,"n_cols":21,"rows_kept":21,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":79919.1,"d":"79919.10"},6579.06,4397.53,2576.89,5024.06,2220.96,{"v":3077.5,"d":"3077.50"},{"v":0,"d":"0.00"},15732.81,2638.31,{"v":5924.3,"d":"5924.30"},542.61,9473.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},841.65,20889.47]
["205",null,null,"教育支出",{"v":79919.1,"d":"79919.10"},6579.06,4397.53,2576.89,5024.06,2220.96,{"v":3077.5,"d":"3077.50"},{"v":0,"d":"0.00"},15732.81,2638.31,{"v":5924.3,"d":"5924.30"},542.61,9473.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},841.65,20889.47]
[null,"01",null,"  教育管理事务",{"v":3390,"d":"3390.00"},{"v":900,"d":"900.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},686.51]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3390,"d":"3390.00"},{"v":900,"d":"900.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},686.51]
[null,"02",null,"  普通教育",69564.71,5158.06,4102.53,2451.89,4604.06,1825.96,{"v":2459,"d":"2459.00"},{"v":0,"d":"0.00"},13552.81,2360.31,4374.17,369.61,8488.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},691.65,19125.71]
["  205","  02","01","    学前教育",{"v":986.5,"d":"986.50"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},110.08,{"v":0,"d":"0.00"},{"v":100.2,"d":"100.20"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},397.22]
["  205","  02","02","    小学教育",30237.07,2642.96,1800.99,1076.76,1430.72,544.76,{"v":1104.2,"d":"1104.20"},{"v":0,"d":"0.00"},{"v":5796.5,"d":"5796.50"},1285.45,1702.57,{"v":31,"d":"31.00"},4490.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},336.14,7994.03]
["  205","  02","03","    初中教育",21806.34,1858.35,1605.44,1012.13,1564.34,{"v":313.2,"d":"313.20"},{"v":1036.6,"d":"1036.60"},{"v":0,"d":"0.00"},4005.02,751.26,1489.92,23.61,2486.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173.39,5486.52]
["  205","  02","04","    高中教育",{"v":15668.8,"d":"15668.80"},586.75,{"v":636.1,"d":"636.10"},{"v":330,"d":"330.00"},{"v":1543,"d":"1543.00"},{"v":918,"d":"918.00"},{"v":288.2,"d":"288.20"},{"v":0,"d":"0.00"},3541.21,{"v":307.6,"d":"307.60"},985.48,{"v":305,"d":"305.00"},{"v":1291.4,"d":"1291.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},132.12,4803.94]
["  205","  02","99","    其他普通教育支出",{"v":866,"d":"866.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":16,"d":"16.00"},{"v":96,"d":"96.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":444,"d":"444.00"}]
[null,"03",null,"  职业教育",3818.64,{"v":201,"d":"201.00"},{"v":155,"d":"155.00"},{"v":20,"d":"20.00"},{"v":215,"d":"215.00"},{"v":270,"d":"270.00"},{"v":190,"d":"190.00"},{"v":0,"d":"0.00"},{"v":1010,"d":"1010.00"},{"v":85,"d":"85.00"},{"v":498,"d":"498.00"},{"v":38,"d":"38.00"},{"v":295,"d":"295.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105,"d":"105.00"},736.64]
["  205","  03","02","    中等职业教育",3818.64,{"v":201,"d":"201.00"},{"v":155,"d":"155.00"},{"v":20,"d":"20.00"},{"v":215,"d":"215.00"},{"v":270,"d":"270.00"},{"v":190,"d":"190.00"},{"v":0,"d":"0.00"},{"v":1010,"d":"1010.00"},{"v":85,"d":"85.00"},{"v":498,"d":"498.00"},{"v":38,"d":"38.00"},{"v":295,"d":"295.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105,"d":"105.00"},736.64]
[null,"07",null,"  特殊教育",1432.75,{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":50,"d":"50.00"},206.64,{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},151.11]
["  205","  07","01","    特殊学校教育",1432.75,{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":570,"d":"570.00"},{"v":50,"d":"50.00"},206.64,{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},151.11]
[null,"08",null,"  进修及培训",{"v":1713,"d":"1713.00"},{"v":120,"d":"120.00"},{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":128.5,"d":"128.50"},{"v":0,"d":"0.00"},{"v":430,"d":"430.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":189.5,"d":"189.50"}]
["  205","  08","01","    教师进修",{"v":1713,"d":"1713.00"},{"v":120,"d":"120.00"},{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":128.5,"d":"128.50"},{"v":0,"d":"0.00"},{"v":430,"d":"430.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":189.5,"d":"189.50"}]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":21,"n_cols":15,"rows_kept":21,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":79919.1,"d":"79919.10"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":76529.1,"d":"76529.10"}]
["205",null,null,"教育支出",{"v":79919.1,"d":"79919.10"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":76529.1,"d":"76529.10"}]
[null,"01",null,"  教育管理事务",{"v":3390,"d":"3390.00"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3390,"d":"3390.00"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",69564.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69564.71]
["  205","  02","01","    学前教育",{"v":986.5,"d":"986.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":986.5,"d":"986.50"}]
["  205","  02","02","    小学教育",30237.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},30237.07]
["  205","  02","03","    初中教育",21806.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21806.34]
["  205","  02","04","    高中教育",{"v":15668.8,"d":"15668.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15668.8,"d":"15668.80"}]
["  205","  02","99","    其他普通教育支出",{"v":866,"d":"866.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":866,"d":"866.00"}]
[null,"03",null,"  职业教育",3818.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3818.64]
["  205","  03","02","    中等职业教育",3818.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3818.64]
[null,"07",null,"  特殊教育",1432.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1432.75]
["  205","  07","01","    特殊学校教育",1432.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1432.75]
[null,"08",null,"  进修及培训",{"v":1713,"d":"1713.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1713,"d":"1713.00"}]
["  205","  08","01","    教师进修",{"v":1713,"d":"1713.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1713,"d":"1713.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",12488.84,962.56,{"v":55.2,"d":"55.20"},{"v":2450.8,"d":"2450.80"},9020.28]
["205",null,null,"教育支出",12488.84,962.56,{"v":55.2,"d":"55.20"},{"v":2450.8,"d":"2450.80"},9020.28]
[null,"01",null,"  教育管理事务",56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56.28,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56.28,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",11934.28,962.56,{"v":46,"d":"46.00"},2345.44,8580.28]
["  205","  02","01","    学前教育",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",4254.19,413.94,{"v":27.6,"d":"27.60"},1518.16,2294.49]
["  205","  02","03","    初中教育",4323.11,{"v":435.3,"d":"435.30"},{"v":18.4,"d":"18.40"},688.62,3180.79]
["  205","  02","04","    高中教育",3351.88,113.32,{"v":0,"d":"0.00"},133.56,{"v":3105,"d":"3105.00"}]
[null,"03",null,"  职业教育",479.38,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},30.18,{"v":440,"d":"440.00"}]
["  205","  03","02","    中等职业教育",479.38,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},30.18,{"v":440,"d":"440.00"}]
[null,"08",null,"  进修及培训",{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",12488.84,{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1017.76,9020.28]
["205",null,null,"教育支出",12488.84,{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1017.76,9020.28]
[null,"01",null,"  教育管理事务",56.28,56.28,{"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）",56.28,56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",11934.28,2345.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1008.56,8580.28]
["  205","  02","01","    学前教育",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",4254.19,1518.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},441.54,2294.49]
["  205","  02","03","    初中教育",4323.11,688.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":453.7,"d":"453.70"},3180.79]
["  205","  02","04","    高中教育",3351.88,133.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},113.32,{"v":3105,"d":"3105.00"}]
[null,"03",null,"  职业教育",479.38,30.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":440,"d":"440.00"}]
["  205","  03","02","    中等职业教育",479.38,30.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":440,"d":"440.00"}]
[null,"08",null,"  进修及培训",{"v":18.9,"d":"18.90"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":18.9,"d":"18.90"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",651139.88,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    经费拨款",649339.88,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"v":1800,"d":"1800.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"五、教育支出",600735.86,600735.86,{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",50404.02,50404.02,{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",651139.88,"本年支出合计",651139.88,651139.88,{"v":0,"d":"0.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",651139.88,603577.88,594574.82,{"v":5534.5,"d":"5534.50"},3468.56,{"v":47562,"d":"47562.00"},{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",600735.86,553173.86,{"v":544170.8,"d":"544170.80"},{"v":5534.5,"d":"5534.50"},3468.56,{"v":47562,"d":"47562.00"},{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",25730.47,22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28,{"v":3230,"d":"3230.00"},{"v":1990,"d":"1990.00"},{"v":1240,"d":"1240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",23640.47,22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28,{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"},{"v":930,"d":"930.00"},{"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"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",523241.02,501979.02,496913.52,{"v":1711.5,"d":"1711.50"},{"v":3354,"d":"3354.00"},{"v":21262,"d":"21262.00"},{"v":13165,"d":"13165.00"},{"v":8097,"d":"8097.00"},{"v":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",4114.03,3069.03,3053.43,{"v":10.5,"d":"10.50"},{"v":5.1,"d":"5.10"},{"v":1045,"d":"1045.00"},{"v":705,"d":"705.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",227710.14,219570.14,216555.94,{"v":1054.5,"d":"1054.50"},{"v":1959.7,"d":"1959.70"},{"v":8140,"d":"8140.00"},{"v":4810,"d":"4810.00"},{"v":3330,"d":"3330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",195874.49,193514.49,191830.17,{"v":542,"d":"542.00"},1142.32,{"v":2360,"d":"2360.00"},{"v":750,"d":"750.00"},{"v":1610,"d":"1610.00"},{"v":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":87134.9,"d":"87134.90"},{"v":84617.9,"d":"84617.90"},84266.52,{"v":104.5,"d":"104.50"},246.88,{"v":2517,"d":"2517.00"},{"v":1900,"d":"1900.00"},{"v":617,"d":"617.00"},{"v":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",8407.46,1207.46,1207.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7200,"d":"7200.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",23867.68,21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38,{"v":2330,"d":"2330.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":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",21537.68,21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2728.86,2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2728.86,2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4747.83,4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4747.83,4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"14、一般预算基本支出表","index":13,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",603577.88,594574.82,{"v":5534.5,"d":"5534.50"},3468.56]
["205",null,null,"教育支出",553173.86,{"v":544170.8,"d":"544170.80"},{"v":5534.5,"d":"5534.50"},3468.56]
[null,"01",null,"  教育管理事务",22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28]
["  205","  01","01","    行政运行（教育管理事务）",22500.47,19054.19,{"v":3390,"d":"3390.00"},56.28]
[null,"02",null,"  普通教育",501979.02,496913.52,{"v":1711.5,"d":"1711.50"},{"v":3354,"d":"3354.00"}]
["  205","  02","01","    学前教育",3069.03,3053.43,{"v":10.5,"d":"10.50"},{"v":5.1,"d":"5.10"}]
["  205","  02","02","    小学教育",219570.14,216555.94,{"v":1054.5,"d":"1054.50"},{"v":1959.7,"d":"1959.70"}]
["  205","  02","03","    初中教育",193514.49,191830.17,{"v":542,"d":"542.00"},1142.32]
["  205","  02","04","    高中教育",{"v":84617.9,"d":"84617.90"},84266.52,{"v":104.5,"d":"104.50"},246.88]
["  205","  02","99","    其他普通教育支出",1207.46,1207.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38]
["  205","  03","02","    中等职业教育",21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38]
[null,"07",null,"  特殊教育",2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"}]
["  205","  08","01","    教师进修",4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"}]
["221",null,null,"住房保障支出",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":24,"n_cols":18,"rows_kept":24,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",594574.82,436292.13,273424.57,16763.45,31.23,146072.88,107878.67,{"v":67205.4,"d":"67205.40"},{"v":0,"d":"0.00"},32962.45,{"v":0,"d":"0.00"},7710.82,50404.02,{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",{"v":544170.8,"d":"544170.80"},436292.13,273424.57,16763.45,31.23,146072.88,107878.67,{"v":67205.4,"d":"67205.40"},{"v":0,"d":"0.00"},32962.45,{"v":0,"d":"0.00"},7710.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",19054.19,15154.21,10370.46,78.54,31.23,4673.98,3899.98,2408.12,{"v":0,"d":"0.00"},1233.79,{"v":0,"d":"0.00"},258.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",19054.19,15154.21,10370.46,78.54,31.23,4673.98,3899.98,2408.12,{"v":0,"d":"0.00"},1233.79,{"v":0,"d":"0.00"},258.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",496913.52,398358.26,248673.45,15632.05,{"v":0,"d":"0.00"},134052.76,98555.26,61317.69,{"v":0,"d":"0.00"},30175.87,{"v":0,"d":"0.00"},{"v":7061.7,"d":"7061.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",3053.43,2431.21,{"v":1570.2,"d":"1570.20"},5.58,{"v":0,"d":"0.00"},855.43,622.22,388.99,{"v":0,"d":"0.00"},187.97,{"v":0,"d":"0.00"},45.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",216555.94,172855.32,106172.77,7991.04,{"v":0,"d":"0.00"},58691.51,43700.62,26417.14,{"v":0,"d":"0.00"},14204.24,{"v":0,"d":"0.00"},3079.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",191830.17,{"v":154153.9,"d":"154153.90"},96784.43,6142.75,{"v":0,"d":"0.00"},51226.72,37676.27,23712.31,{"v":0,"d":"0.00"},11252.78,{"v":0,"d":"0.00"},2711.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",84266.52,{"v":67942.5,"d":"67942.50"},43506.59,1492.14,{"v":0,"d":"0.00"},22943.77,16324.02,{"v":10643.2,"d":"10643.20"},{"v":0,"d":"0.00"},4472.36,{"v":0,"d":"0.00"},1208.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",1207.46,975.33,639.46,0.54,{"v":0,"d":"0.00"},335.33,232.13,156.05,{"v":0,"d":"0.00"},58.52,{"v":0,"d":"0.00"},17.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":21459.3,"d":"21459.30"},17357.37,10881.53,896.28,{"v":0,"d":"0.00"},5579.56,4101.93,2636.02,{"v":0,"d":"0.00"},1169.31,{"v":0,"d":"0.00"},{"v":296.6,"d":"296.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",{"v":21459.3,"d":"21459.30"},17357.37,10881.53,896.28,{"v":0,"d":"0.00"},5579.56,4101.93,2636.02,{"v":0,"d":"0.00"},1169.31,{"v":0,"d":"0.00"},{"v":296.6,"d":"296.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2404.86,1955.57,1162.68,{"v":153.7,"d":"153.70"},{"v":0,"d":"0.00"},639.19,449.29,{"v":288.9,"d":"288.90"},{"v":0,"d":"0.00"},126.54,{"v":0,"d":"0.00"},33.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2404.86,1955.57,1162.68,{"v":153.7,"d":"153.70"},{"v":0,"d":"0.00"},639.19,449.29,{"v":288.9,"d":"288.90"},{"v":0,"d":"0.00"},126.54,{"v":0,"d":"0.00"},33.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4338.93,3466.72,2336.45,2.88,{"v":0,"d":"0.00"},1127.39,872.21,554.67,{"v":0,"d":"0.00"},256.94,{"v":0,"d":"0.00"},{"v":60.6,"d":"60.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4338.93,3466.72,2336.45,2.88,{"v":0,"d":"0.00"},1127.39,872.21,554.67,{"v":0,"d":"0.00"},256.94,{"v":0,"d":"0.00"},{"v":60.6,"d":"60.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50404.02,{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",594574.82,20860.28,15154.21,3899.98,1806.09,{"v":0,"d":"0.00"},573714.54]
["205",null,null,"教育支出",{"v":544170.8,"d":"544170.80"},19054.19,15154.21,3899.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},525116.61]
[null,"01",null,"  教育管理事务",19054.19,19054.19,15154.21,3899.98,{"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）",19054.19,19054.19,15154.21,3899.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",496913.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},496913.52]
["  205","  02","01","    学前教育",3053.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3053.43]
["  205","  02","02","    小学教育",216555.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},216555.94]
["  205","  02","03","    初中教育",191830.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},191830.17]
["  205","  02","04","    高中教育",84266.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84266.52]
["  205","  02","99","    其他普通教育支出",1207.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1207.46]
[null,"03",null,"  职业教育",{"v":21459.3,"d":"21459.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21459.3,"d":"21459.30"}]
["  205","  03","02","    中等职业教育",{"v":21459.3,"d":"21459.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21459.3,"d":"21459.30"}]
[null,"07",null,"  特殊教育",2404.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2404.86]
["  205","  07","01","    特殊学校教育",2404.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2404.86]
[null,"08",null,"  进修及培训",4338.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4338.93]
["  205","  08","01","    教师进修",4338.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4338.93]
["221",null,null,"住房保障支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]
[null,"02",null,"  住房改革支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]
["  221","  02","01","    住房公积金",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1806.09,{"v":0,"d":"0.00"},48597.93]

{"sheet":"17、一般-商品服务","index":16,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5534.5,"d":"5534.50"},{"v":980,"d":"980.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":228.5,"d":"228.50"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":143,"d":"143.00"},395.49,{"v":130,"d":"130.00"},{"v":570,"d":"570.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},2452.51]
["205",null,null,"教育支出",{"v":5534.5,"d":"5534.50"},{"v":980,"d":"980.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":228.5,"d":"228.50"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":143,"d":"143.00"},395.49,{"v":130,"d":"130.00"},{"v":570,"d":"570.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},2452.51]
[null,"01",null,"  教育管理事务",{"v":3390,"d":"3390.00"},{"v":900,"d":"900.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},686.51]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3390,"d":"3390.00"},{"v":900,"d":"900.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},686.51]
[null,"02",null,"  普通教育",{"v":1711.5,"d":"1711.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1711.5,"d":"1711.50"}]
["  205","  02","01","    学前教育",{"v":10.5,"d":"10.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.5,"d":"10.50"}]
["  205","  02","02","    小学教育",{"v":1054.5,"d":"1054.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1054.5,"d":"1054.50"}]
["  205","  02","03","    初中教育",{"v":542,"d":"542.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":542,"d":"542.00"}]
["  205","  02","04","    高中教育",{"v":104.5,"d":"104.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104.5,"d":"104.50"}]
[null,"03",null,"  职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
["  205","  03","02","    中等职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
[null,"07",null,"  特殊教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  205","  07","01","    特殊学校教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[null,"08",null,"  进修及培训",{"v":390,"d":"390.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28.5,"d":"28.50"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"}]
["  205","  08","01","    教师进修",{"v":390,"d":"390.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28.5,"d":"28.50"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"}]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5534.5,"d":"5534.50"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":2144.5,"d":"2144.50"}]
["205",null,null,"教育支出",{"v":5534.5,"d":"5534.50"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":2144.5,"d":"2144.50"}]
[null,"01",null,"  教育管理事务",{"v":3390,"d":"3390.00"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",{"v":3390,"d":"3390.00"},{"v":3390,"d":"3390.00"},{"v":2135,"d":"2135.00"},{"v":143,"d":"143.00"},295.49,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},686.51,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",{"v":1711.5,"d":"1711.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1711.5,"d":"1711.50"}]
["  205","  02","01","    学前教育",{"v":10.5,"d":"10.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.5,"d":"10.50"}]
["  205","  02","02","    小学教育",{"v":1054.5,"d":"1054.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1054.5,"d":"1054.50"}]
["  205","  02","03","    初中教育",{"v":542,"d":"542.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":542,"d":"542.00"}]
["  205","  02","04","    高中教育",{"v":104.5,"d":"104.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104.5,"d":"104.50"}]
[null,"03",null,"  职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
["  205","  03","02","    中等职业教育",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
[null,"07",null,"  特殊教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  205","  07","01","    特殊学校教育",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[null,"08",null,"  进修及培训",{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"}]
["  205","  08","01","    教师进修",{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",3468.56,962.56,{"v":55.2,"d":"55.20"},{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",3468.56,962.56,{"v":55.2,"d":"55.20"},{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56.28,{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56.28,{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",{"v":3354,"d":"3354.00"},962.56,{"v":46,"d":"46.00"},2345.44,{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",{"v":1959.7,"d":"1959.70"},413.94,{"v":27.6,"d":"27.60"},1518.16,{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",1142.32,{"v":435.3,"d":"435.30"},{"v":18.4,"d":"18.40"},688.62,{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",246.88,113.32,{"v":0,"d":"0.00"},133.56,{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",39.38,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},30.18,{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",39.38,{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},30.18,{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",3468.56,{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1017.76,{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",3468.56,{"v":2450.8,"d":"2450.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1017.76,{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",56.28,56.28,{"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）",56.28,56.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",{"v":3354,"d":"3354.00"},2345.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1008.56,{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",{"v":1959.7,"d":"1959.70"},1518.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},441.54,{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",1142.32,688.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":453.7,"d":"453.70"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",246.88,133.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},113.32,{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",39.38,30.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",39.38,30.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":18.9,"d":"18.90"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":18.9,"d":"18.90"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"22、政府性基金（政府经济）","index":21,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"23、纳入专户","index":22,"n_rows":19,"n_cols":17,"rows_kept":19,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",45902.57,39460.99,15161.96,23859.03,{"v":440,"d":"440.00"},6441.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},6171.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",45902.57,39460.99,15161.96,23859.03,{"v":440,"d":"440.00"},6441.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},6171.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",41113.57,34893.99,12679.96,21774.03,{"v":440,"d":"440.00"},6219.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},5949.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":1280,"d":"1280.00"},{"v":1220,"d":"1220.00"},{"v":244,"d":"244.00"},{"v":976,"d":"976.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",7282.54,5829.66,{"v":380.5,"d":"380.50"},5336.66,{"v":112.5,"d":"112.50"},1452.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1452.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",5978.03,5213.33,{"v":112.5,"d":"112.50"},4773.33,{"v":327.5,"d":"327.50"},{"v":764.7,"d":"764.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":764.7,"d":"764.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":26023,"d":"26023.00"},{"v":22081,"d":"22081.00"},11942.96,10138.04,{"v":0,"d":"0.00"},{"v":3942,"d":"3942.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":3672,"d":"3672.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",{"v":550,"d":"550.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":2482,"d":"2482.00"},{"v":2482,"d":"2482.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2482,"d":"2482.00"},{"v":2482,"d":"2482.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",{"v":1140,"d":"1140.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",{"v":1140,"d":"1140.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":1167,"d":"1167.00"},{"v":945,"d":"945.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":1167,"d":"1167.00"},{"v":945,"d":"945.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",45902.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39020.99,6171.58,{"v":440,"d":"440.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",45902.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39020.99,6171.58,{"v":440,"d":"440.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",41113.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34453.99,5949.58,{"v":440,"d":"440.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",{"v":1280,"d":"1280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1220,"d":"1220.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",7282.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5717.16,1452.88,{"v":112.5,"d":"112.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",5978.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4885.83,{"v":764.7,"d":"764.70"},{"v":327.5,"d":"327.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":26023,"d":"26023.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22081,"d":"22081.00"},{"v":3672,"d":"3672.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"},{"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":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2482,"d":"2482.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",{"v":1167,"d":"1167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",{"v":1167,"d":"1167.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":945,"d":"945.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"25、经费拨款","index":24,"n_rows":33,"n_cols":17,"rows_kept":33,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",649339.88,601777.88,594574.82,{"v":3734.5,"d":"3734.50"},3468.56,{"v":47562,"d":"47562.00"},{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",598935.86,551373.86,{"v":544170.8,"d":"544170.80"},{"v":3734.5,"d":"3734.50"},3468.56,{"v":47562,"d":"47562.00"},{"v":16155,"d":"16155.00"},{"v":10987,"d":"10987.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",23930.47,20700.47,19054.19,{"v":1590,"d":"1590.00"},56.28,{"v":3230,"d":"3230.00"},{"v":1990,"d":"1990.00"},{"v":1240,"d":"1240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",21840.47,20700.47,19054.19,{"v":1590,"d":"1590.00"},56.28,{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","02","    一般行政管理事务（教育管理事务）",{"v":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1030,"d":"1030.00"},{"v":930,"d":"930.00"},{"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"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",523241.02,501979.02,496913.52,{"v":1711.5,"d":"1711.50"},{"v":3354,"d":"3354.00"},{"v":21262,"d":"21262.00"},{"v":13165,"d":"13165.00"},{"v":8097,"d":"8097.00"},{"v":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",4114.03,3069.03,3053.43,{"v":10.5,"d":"10.50"},{"v":5.1,"d":"5.10"},{"v":1045,"d":"1045.00"},{"v":705,"d":"705.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",227710.14,219570.14,216555.94,{"v":1054.5,"d":"1054.50"},{"v":1959.7,"d":"1959.70"},{"v":8140,"d":"8140.00"},{"v":4810,"d":"4810.00"},{"v":3330,"d":"3330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",195874.49,193514.49,191830.17,{"v":542,"d":"542.00"},1142.32,{"v":2360,"d":"2360.00"},{"v":750,"d":"750.00"},{"v":1610,"d":"1610.00"},{"v":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":87134.9,"d":"87134.90"},{"v":84617.9,"d":"84617.90"},84266.52,{"v":104.5,"d":"104.50"},246.88,{"v":2517,"d":"2517.00"},{"v":1900,"d":"1900.00"},{"v":617,"d":"617.00"},{"v":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",8407.46,1207.46,1207.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7200,"d":"7200.00"},{"v":5000,"d":"5000.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",23867.68,21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38,{"v":2330,"d":"2330.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":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",21537.68,21537.68,{"v":21459.3,"d":"21459.30"},{"v":39,"d":"39.00"},39.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2330,"d":"2330.00"},{"v":1000,"d":"1000.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2728.86,2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2728.86,2408.86,2404.86,{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4747.83,4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4747.83,4747.83,4338.93,{"v":390,"d":"390.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,50404.02,50404.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"26、经费拨款（政府经济）","index":25,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",649339.88,20860.28,{"v":1590,"d":"1590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},592014.04,{"v":20420,"d":"20420.00"},14455.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",null,null,"教育支出",598935.86,19054.19,{"v":1590,"d":"1590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},543416.11,{"v":20420,"d":"20420.00"},14455.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  教育管理事务",23930.47,19054.19,{"v":1590,"d":"1590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1990,"d":"1990.00"},{"v":0,"d":"0.00"},1296.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","01","    行政运行（教育管理事务）",21840.47,19054.19,{"v":1590,"d":"1590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1196.28,{"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":1030,"d":"1030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":930,"d":"930.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  01","99","    其他教育管理事务支出",{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1060,"d":"1060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  普通教育",523241.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},511790.02,{"v":0,"d":"0.00"},{"v":11451,"d":"11451.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","01","    学前教育",4114.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3768.93,{"v":0,"d":"0.00"},{"v":345.1,"d":"345.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","02","    小学教育",227710.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},222420.44,{"v":0,"d":"0.00"},{"v":5289.7,"d":"5289.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","03","    初中教育",195874.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},193122.17,{"v":0,"d":"0.00"},2752.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","04","    高中教育",{"v":87134.9,"d":"87134.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86271.02,{"v":0,"d":"0.00"},863.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  02","99","    其他普通教育支出",8407.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6207.46,{"v":0,"d":"0.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  职业教育",23867.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22498.3,"d":"22498.30"},{"v":0,"d":"0.00"},1369.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","02","    中等职业教育",21537.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21498.3,"d":"21498.30"},{"v":0,"d":"0.00"},39.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  03","99","    其他职业教育支出",{"v":2330,"d":"2330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1330,"d":"1330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"07",null,"  特殊教育",2728.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2408.86,{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  07","01","    特殊学校教育",2728.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2408.86,{"v":0,"d":"0.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,"  进修及培训",4747.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4728.93,{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  08","01","    教师进修",4747.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4728.93,{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,"  教育费附加安排的支出",{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20420,"d":"20420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","02","    农村中小学教学设施（教育费附加安排的支出）",{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","03","    城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  205","  09","99","    其他教育费附加安排的支出",{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",50404.02,1806.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48597.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"27、专项","index":26,"n_rows":173,"n_cols":11,"rows_kept":173,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,107939.41,{"v":47562,"d":"47562.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6441.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},53935.83]
["离退休教师节日慰问费","2050101","行政运行（教育管理事务）",{"v":1140,"d":"1140.00"},{"v":1140,"d":"1140.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["工会经费","2050102","一般行政管理事务（教育管理事务）",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["督导迎检","2050102","一般行政管理事务（教育管理事务）",{"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"}]
["资助中心工作经费","2050102","一般行政管理事务（教育管理事务）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["保障办专项经费","2050102","一般行政管理事务（教育管理事务）",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["督学责任区工作经费","2050102","一般行政管理事务（教育管理事务）",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["电大站工作经费","2050199","其他教育管理事务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["进修学校工作经费","2050199","其他教育管理事务支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农民大学生培训经费","2050199","其他教育管理事务支出",{"v":560,"d":"560.00"},{"v":560,"d":"560.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["青少年活动中心工作经费","2050199","其他教育管理事务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["学前教育资助配套","2050201","学前教育",{"v":340,"d":"340.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公办幼儿园公用经费配套","2050201","学前教育",{"v":375,"d":"375.00"},{"v":375,"d":"375.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中心幼儿园工作经费","2050201","学前教育",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050201","学前教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["校车整治工作经费","2050201","学前教育",{"v":280,"d":"280.00"},{"v":280,"d":"280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备购置","2050202","小学教育",{"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"}]
["专用设备购置","2050202","小学教育",{"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"}]
["图书和专用设备购置","2050202","小学教育",96.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},91.86]
["图书购置","2050202","小学教育",4.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.85]
["图书及专项设备","2050202","小学教育",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"}]
["体育耗材及图书购置","2050202","小学教育",{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"}]
["专用设备购置","2050202","小学教育",{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"}]
["设备购置","2050202","小学教育",54.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30.1,"d":"30.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},24.15]
["教学设备购置","2050202","小学教育",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["教学设备购置","2050202","小学教育",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["图书入专用设备","2050202","小学教育",12.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.12]
["教学设备购置","2050202","小学教育",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
["图书及专用设备","2050202","小学教育",15.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.92]
["岗位设置增加岗位工资","2050202","小学教育",{"v":3330,"d":"3330.00"},{"v":3330,"d":"3330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书和专用设备","2050202","小学教育",109.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105.6,"d":"105.60"}]
["专用设备及图书购置","2050202","小学教育",{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["专用设备及图书购置","2050202","小学教育",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["图书购置","2050202","小学教育",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
["设备购置","2050202","小学教育",122.19,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52.5,"d":"52.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},69.69]
["专用设置购置","2050202","小学教育",{"v":41,"d":"41.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["图书购置","2050202","小学教育",{"v":11.6,"d":"11.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"}]
["图书购置","2050202","小学教育",2.89,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.89]
["补助公用经费资金配套","2050202","小学教育",{"v":2430,"d":"2430.00"},{"v":2430,"d":"2430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学设备购置","2050202","小学教育",{"v":62.9,"d":"62.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.7,"d":"33.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29.2,"d":"29.20"}]
["教学设备购置","2050202","小学教育",{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"}]
["设备购置","2050202","小学教育",{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["办公设置购置","2050202","小学教育",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置","2050202","小学教育",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["图书购置","2050202","小学教育",0.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.23]
["图书仪器等专用设备购置","2050202","小学教育",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["图书和专用设备购置","2050202","小学教育",{"v":51.5,"d":"51.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28.75]
["体育耗材及图书购置","2050202","小学教育",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["城乡义务教育联盟办学工作经费","2050202","小学教育",{"v":1500,"d":"1500.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["运动会、教学教研、安全等专项经费","2050202","小学教育",{"v":880,"d":"880.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置","2050202","小学教育",17.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.62]
["教学设备购置","2050202","小学教育",576.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},391.32]
["图书购置","2050202","小学教育",{"v":2.1,"d":"2.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.1,"d":"2.10"}]
["图书购置","2050202","小学教育",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["教学设备购置","2050202","小学教育",{"v":366,"d":"366.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":366,"d":"366.00"}]
["图书与设备购置","2050202","小学教育",21.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21.23]
["专用设备及图书购置","2050202","小学教育",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
["专用设备","2050202","小学教育",{"v":151.7,"d":"151.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151.7,"d":"151.70"}]
["图书和专用设备","2050202","小学教育",{"v":27.1,"d":"27.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.6,"d":"13.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.5,"d":"13.50"}]
["教学设备管理","2050202","小学教育",{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"}]
["教学设备购置","2050202","小学教育",{"v":1446,"d":"1446.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":274,"d":"274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1172,"d":"1172.00"}]
["专用设备购置","2050202","小学教育",15.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.66]
["教学设备购置","2050202","小学教育",{"v":78.2,"d":"78.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62.2,"d":"62.20"}]
["专用设置购置","2050202","小学教育",30.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.75]
["设备购置","2050202","小学教育",255.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91,"d":"91.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},164.77]
["教学设备购置","2050202","小学教育",{"v":102,"d":"102.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102,"d":"102.00"}]
["专用设备购置","2050202","小学教育",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"}]
["教学设备购置","2050202","小学教育",136.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},136.09]
["图书及专用设备","2050202","小学教育",14.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.65]
["教学设备购置","2050202","小学教育",{"v":310,"d":"310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310,"d":"310.00"}]
["图书及专用设备","2050202","小学教育",12.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12.64]
["图书及专项设备","2050202","小学教育",22.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.69]
["图书购置","2050202","小学教育",{"v":1.6,"d":"1.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.6,"d":"1.60"}]
["网络设备购置","2050202","小学教育",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["专用设备购置","2050202","小学教育",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["图书购置","2050202","小学教育",11.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.45]
["教学设备购置","2050202","小学教育",{"v":41.3,"d":"41.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29.3,"d":"29.30"}]
["图书","2050202","小学教育",20.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20.23]
["图书购置","2050202","小学教育",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["图书及专用设备","2050202","小学教育",15.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15.96]
["图书购置","2050202","小学教育",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"}]
["图书购置","2050202","小学教育",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["图书及专用设备","2050202","小学教育",{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.2,"d":"10.20"}]
["体育耗材及图书购置","2050202","小学教育",{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55,"d":"55.00"}]
["专用设备及图书购置","2050202","小学教育",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["专用设置购置","2050202","小学教育",{"v":75.8,"d":"75.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35.8,"d":"35.80"}]
["图书购置","2050202","小学教育",14.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.33]
["教学设备购置","2050202","小学教育",18.21,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.21]
["图书购置","2050202","小学教育",6.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.06]
["专用设备购置","2050202","小学教育",{"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"}]
["图书和专用设备","2050202","小学教育",36.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13.2,"d":"13.20"}]
["专用设备购置","2050202","小学教育",153.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33.51]
["图书和专用设备","2050202","小学教育",{"v":63.1,"d":"63.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.1,"d":"23.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["图书和专用设备","2050202","小学教育",{"v":42.9,"d":"42.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.9,"d":"14.90"}]
["设备购置","2050202","小学教育",37.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33.26]
["教学设备购置","2050202","小学教育",{"v":50.6,"d":"50.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30.6,"d":"30.60"}]
["专用设备购置","2050202","小学教育",10.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.35]
["专用设备购置","2050203","初中教育",{"v":59.6,"d":"59.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59.6,"d":"59.60"}]
["图书及专用设备购置","2050203","初中教育",73.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23.58]
["图书购置","2050203","初中教育",{"v":88.6,"d":"88.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.6,"d":"8.60"}]
["专用设备购置","2050203","初中教育",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["图书和专用设置购置","2050203","初中教育",{"v":79.4,"d":"79.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67.4,"d":"67.40"}]
["教学设备购置","2050203","初中教育",{"v":405,"d":"405.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225,"d":"225.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"}]
["补助家庭经济困难寄宿生生活费资金配套","2050203","初中教育",{"v":840,"d":"840.00"},{"v":840,"d":"840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书专用设备购置","2050203","初中教育",{"v":67.8,"d":"67.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.8,"d":"23.80"}]
["专用设备购置","2050203","初中教育",{"v":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"}]
["体育耗材及图书购置","2050203","初中教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["教学设备购置","2050203","初中教育",{"v":440,"d":"440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":340,"d":"340.00"}]
["设备购置","2050203","初中教育",216.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},216.15]
["教学设备购置","2050203","初中教育",{"v":221.6,"d":"221.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":193.6,"d":"193.60"}]
["教学仪器设备购置","2050203","初中教育",63.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},63.69]
["图书购置","2050203","初中教育",{"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"}]
["办公设置购置","2050203","初中教育",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"}]
["设备购置","2050203","初中教育",199.83,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},82.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},117.58]
["专用设备及图书","2050203","初中教育",77.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},77.34]
["教学设备购置","2050203","初中教育",{"v":268,"d":"268.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":268,"d":"268.00"}]
["图书购置","2050203","初中教育",10.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.22]
["图书购置及仪电设备采购","2050203","初中教育",{"v":715,"d":"715.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":715,"d":"715.00"}]
["国企子弟校退休教师养老金补差","2050203","初中教育",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["乡镇中心校工作经费","2050203","初中教育",{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教师晋级提标包干","2050203","初中教育",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置","2050203","初中教育",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["办公图书专用设备等","2050203","初中教育",{"v":190.5,"d":"190.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190.5,"d":"190.50"}]
["图书购置和专用设备购置","2050203","初中教育",153.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"}]
["图书及专用设备购置","2050203","初中教育",79.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},79.56]
["体育耗材及图书购置","2050203","初中教育",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["体育耗材及图书购置","2050203","初中教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
["专用设备购置","2050203","初中教育",{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32,"d":"32.00"}]
["图书等专用设备购置","2050203","初中教育",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["体育器材购置","2050204","高中教育",{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["房屋建筑物购建","2050204","高中教育",{"v":2932,"d":"2932.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1332,"d":"1332.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1600.00"}]
["大型维护维修（体育馆）","2050204","高中教育",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["新建多功能教室","2050204","高中教育",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["课桌椅购置","2050204","高中教育",{"v":150,"d":"150.00"},{"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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备购置","2050204","高中教育",315.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},315.99]
["体育设备","2050204","高中教育",{"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"}]
["普高公用经费配套","2050204","高中教育",{"v":1900,"d":"1900.00"},{"v":1900,"d":"1900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["普高免学费配套","2050204","高中教育",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备购置","2050204","高中教育",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置","2050204","高中教育",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书采购","2050204","高中教育",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["银行贷款付利息","2050204","高中教育",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["普高助学金配套","2050204","高中教育",{"v":437,"d":"437.00"},{"v":437,"d":"437.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新建塑胶篮球场","2050204","高中教育",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["教学仪器","2050204","高中教育",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["专用设备及图书","2050204","高中教育",279.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},279.38]
["教学设备添置","2050299","其他普通教育支出",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
["师资培训费","2050299","其他普通教育支出",{"v":5000,"d":"5000.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["死亡教师抚恤金包干","2050299","其他普通教育支出",{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["图书购置","2050302","中等职业教育",{"v":102,"d":"102.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102,"d":"102.00"}]
["教学用品及办公设备购置","2050302","中等职业教育",{"v":433,"d":"433.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433,"d":"433.00"}]
["办公设备购置","2050302","中等职业教育",{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"}]
["配电箱","2050302","中等职业教育",{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"}]
["电脑","2050302","中等职业教育",{"v":252,"d":"252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":252,"d":"252.00"}]
["体育器材","2050302","中等职业教育",{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"}]
["食堂厨具及设备","2050302","中等职业教育",{"v":480,"d":"480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480,"d":"480.00"}]
["职高职业教育培训","2050399","其他职业教育支出",{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中职助学金配套","2050399","其他职业教育支出",{"v":230,"d":"230.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["中职免学费配套","2050399","其他职业教育支出",{"v":1100,"d":"1100.00"},{"v":1100,"d":"1100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职教等发展经费","2050399","其他职业教育支出",{"v":740,"d":"740.00"},{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置","2050701","特殊学校教育",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["特殊教育教师岗位补贴","2050701","特殊学校教育",{"v":320,"d":"320.00"},{"v":320,"d":"320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["设备购置等","2050801","教师进修",{"v":472,"d":"472.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"}]
["校舍维修改造资金","2050901","农村中小学校舍建设（教育费附加安排的支出）",{"v":10230,"d":"10230.00"},{"v":1160,"d":"1160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9070,"d":"9070.00"}]
["农村义务教育寄宿制学校条件改善资金配套","2050902","农村中小学教学设施（教育费附加安排的支出）",{"v":3780,"d":"3780.00"},{"v":1180,"d":"1180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2600.00"}]
["政通学校小学部建设贷款利息","2050903","城市中小学校舍建设（教育费附加安排的支出）",{"v":2980,"d":"2980.00"},{"v":2980,"d":"2980.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["职业中专实训设备购置","2050905","中等职业学校教学设施（教育费附加安排的支出）",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["改善办学条件及危房改造专项资金","2050999","其他教育费附加安排的支出",{"v":43450,"d":"43450.00"},{"v":15000,"d":"15000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28450,"d":"28450.00"}]

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

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,107939.41]
["教育系统校舍维修改造","公共财政预算拨款",{"v":20420,"d":"20420.00"},"沅江市教育系统校舍维修专项资金管理办法\r\n","农村义务教育保障机制改革机制\r\n","改善办学条件，确保师生生命财产安全\r\n","改造本年度急需改造的学校，重点向本年度待验收的合格学校倾斜\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["高中教学设备购置及债务支出","其他资金",8514.37,"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["进修学校教学设备购置","其他资金",{"v":472,"d":"472.00"},"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"\r\n","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["幼儿园教学设备购置","其他资金",{"v":60,"d":"60.00"},"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]
["教育系统对工资福利及对个人和家庭的补助","公共财政预算拨款",{"v":10987,"d":"10987.00"},"沅江市中小学专项资金管理办法\r\n","中华人民共和国教育法\r\n","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","确保每一位老师的合法待遇能及时足额到位，确保每一位学生不因贫困而失学\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["教育系统校舍维修改造","其他资金",{"v":40120,"d":"40120.00"},"沅江市教育系统校舍维修专项资金管理办法\r\n","农村义务教育保障机制改革机制\r\n","改善办学条件，确保师生生命财产安全\r\n","改造本年度急需改造的学校，重点向本年度待验收的合格学校倾斜\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["教育系统商品和服务支出","公共财政预算拨款",{"v":16155,"d":"16155.00"},"沅江市中小学专项资金管理办法\r\n","中华人民共和国教育法\r\n","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育稳定、教学工作顺利进行\r\n","\"2020年1月-2020年12月\r\n\"\r\n","为确保专项实施，成立了专门管理机构，制定了资金管理办法 、项目管理办法、工作措施（方案、规划）等\r\n"]
["义务教育教学设备购置","其他资金",11211.04,"\"沅江市教育系统专项资金管理办法、政府采购管理办法\r\n\"\r\n","\"中华人民共和国义务教育法\r\n\"\r\n","\"开展教育教学活动、保证教育教学质量\r\n\"","\"整体支出能严格按财政局等部门的规定使用预算资金，确保教育稳定，教学工作顺利进行\r\n\"\r\n","\"2020年1月-2020年12月\r\n\"\r\n","\"为确保专项实施，成立了专门管理机构，制定了资金管理办法、项目管理办法、工作措施（方案、规划）等\r\n\"\r\n"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":27,"n_cols":7,"rows_kept":27,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["教育局机关 和 高中 和 九年制 和 沅江市中心幼儿园 和 沅江市教师进修学校 和 教育系统专项",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
["合计",null,812957.37]
["进修工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",{"v":1323,"d":"1323.00"},"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["义务教育工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",57251.77,"基本支出","落实教师工资待遇政策，维护教职工利益\r\n","足额保障，及时发放教师工资\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["教育局系统教师待遇及学生资助配套资金","公共财政预算拨款",{"v":10987,"d":"10987.00"},"项目支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["教育局系统新机制公用经费补助资金","公共财政预算拨款",{"v":16155,"d":"16155.00"},"项目支出","开展教学活动，保证教育教学质量。","确保教师的合法待遇能及时足额到位，确保每一位学生不因家庭贫困而失学","学校整体绩效支出符合规定，完成绩效目标"]
["进修教学设备购置","其他资金",{"v":472,"d":"472.00"},"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["幼儿园工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",{"v":1220,"d":"1220.00"},"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["义务教育教学设备购置","其他资金",11211.04,"项目支出","开展教育教学活动，保障教学工作顺利开展\r\n","管理及推动学校的教学教研工作\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["义务教育工资福利支出及对个人和家庭的补助","公共财政预算拨款",442512.49,"基本支出","落实教师工资待遇政策，维护教职工利益\r\n","足额保障，及时发放教师工资\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["教育局机关商品服务支出","纳入预算管理的非税收入拨款",{"v":1800,"d":"1800.00"},"基本支出","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作"]
["高中工资福利支出、商品服务支出及对个人和家庭的补助","其他资金",41645.31,"基本支出","维护教师利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点。","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["进修工资福利支出及对个人和家庭的支出","公共财政预算拨款",4773.84,"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["义务教育商品和服务支出","公共财政预算拨款",{"v":1515.5,"d":"1515.50"},"基本支出","开展教育教学活动，保障教学工作顺利开展\r\n","管理及推动学校的教学教研工作\r\n","严格按财政局及教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n"]
["教育局系统校舍维修改造资金","其他资金",{"v":40120,"d":"40120.00"},"项目支出","改善办学条件，确保师生生命安全","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["进修商品和服务支出","公共财政预算拨款",{"v":390,"d":"390.00"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n"]
["幼儿园教学设备购置","其他资金",{"v":60,"d":"60.00"},"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["幼儿园商品服务支出","公共财政预算拨款",{"v":10.5,"d":"10.50"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["幼儿园工资福利支出及对个人和家庭的补助","公共财政预算拨款",3350.28,"基本支出","维护教职工利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["教育局系统校舍维修改造资金","公共财政预算拨款",{"v":20420,"d":"20420.00"},"项目支出","改善办学条件，确保师生生命安全","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标"]
["教育局机关工资福利支出及对个人和家庭的补助","公共财政预算拨款",20916.56,"基本支出","落实教师工资待遇政策工作","足额保障，及时发放全市教师工资","足额保障，及时发放全市教师工资"]
["高中教学设备购置及债务支出","其他资金",8514.37,"项目支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标"]
["教育局机关商品服务支出","公共财政预算拨款",{"v":1590,"d":"1590.00"},"基本支出","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作","管理及推动全市各学校的教学教研工作"]
["高中商品和服务支出","公共财政预算拨款",{"v":228.5,"d":"228.50"},"基本支出","开展教育教学活动，保证教育教学质量\r\n","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行\r\n","学校整体绩效支出符合规定，完成绩效目标\r\n"]
["高中工资福利支出及对个人和家庭的补助","公共财政预算拨款",126490.21,"基本支出","维护教师利益，保障教职工合法权益，以教职工和学生的人生幸福和生命质量作为重点。","学校整体支出能严格按财政局和教育局等部门的规定使用预算资金，确保教育教学工作顺利进行","学校整体绩效支出符合规定，完成绩效目标\r\n"]