{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["预算收支总表","预算收入总表","预算支出总表","财拨预算收支总表","一般公共预算支出表","一般预基本支出经济分类表","政府性基金预算收入表","政府性基金预算支出表","三公经费表","机关运行经费"],"not_rendered":{"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算收支总表","index":0,"n_rows":34,"n_cols":4,"rows_kept":34,"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年预算收支总表"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项目","2020年预算","项目","2020年预算"]
["一、一般公共预算",{"v":2340.94,"d":"2,340.94"},"一般公共服务支出",{"v":0,"d":"0.00"}]
["二、政府性基金",{"v":0,"d":"0.00"},"外交支出",{"v":0,"d":"0.00"}]
["三、预算外收入",{"v":125.1,"d":"125.10"},"国防支出",{"v":0,"d":"0.00"}]
[null,null,"公共安全支出",{"v":0,"d":"0.00"}]
[null,null,"教育支出",{"v":1918.29,"d":"1,918.29"}]
[null,null,"科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",263.62]
[null,null,"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"医疗卫生和计划生育支出",94.71]
[null,null,"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",189.42]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"预备费",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"}]
[null,null,"债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"债务发行费用支出",{"v":0,"d":"0.00"}]
["收入合计",{"v":2466.04,"d":"2,466.04"},"支出合计",{"v":2466.04,"d":"2,466.04"}]

{"sheet":"预算收入总表","index":1,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年部门预算收入总表"]
[{"$nulls":5},"单位：万元"]
["项目",null,"本年收入合计","一般公共预算","政府性基金","预算外资金"]
["科目编码","科目名称"]
[null,"合计",{"v":2466.04,"d":"2,466.04"},{"v":2340.94,"d":"2,340.94"},{"v":0,"d":"0.00"},{"v":125.1,"d":"125.10"}]
["205","教育支出",{"v":1918.29,"d":"1,918.29"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"},{"v":125.1,"d":"125.10"}]
["  03","  职业教育",{"v":1918.29,"d":"1,918.29"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"},{"v":125.1,"d":"125.10"}]
["    02","    中等职业教育",{"v":1918.29,"d":"1,918.29"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"},{"v":125.1,"d":"125.10"}]
["208","社会保障和就业支出",263.62,263.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",252.57,252.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",252.57,252.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    01","    财政对失业保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",94.71,94.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    02","    事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",189.42,189.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",189.42,189.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    01","    住房公积金",189.42,189.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"预算支出总表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年部门预算支出总表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"本年支出合计","基本支出","项目支出"]
["科目编码","科目名称"]
[null,"合计",{"v":2466.04,"d":"2,466.04"},{"v":2466.04,"d":"2,466.04"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":1918.29,"d":"1,918.29"},{"v":1918.29,"d":"1,918.29"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":1918.29,"d":"1,918.29"},{"v":1918.29,"d":"1,918.29"},{"v":0,"d":"0.00"}]
["    02","    中等职业教育",{"v":1918.29,"d":"1,918.29"},{"v":1918.29,"d":"1,918.29"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",263.62,263.62,{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",252.57,252.57,{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",252.57,252.57,{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"}]
["    01","    财政对失业保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"}]
["210","卫生健康支出",94.71,94.71,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"}]
["    02","    事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"}]
["221","住房保障支出",189.42,189.42,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",189.42,189.42,{"v":0,"d":"0.00"}]
["    01","    住房公积金",189.42,189.42,{"v":0,"d":"0.00"}]

{"sheet":"财拨预算收支总表","index":3,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年财政拨款预算收支总表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","金额","项目","金额"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算"]
["一、一般公共预算",{"v":2340.94,"d":"2,340.94"},"一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金",{"v":0,"d":"0.00"},"外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、预算外收入",{"v":125.1,"d":"125.10"},"国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"教育支出",{"v":1793.19,"d":"1,793.19"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"}]
[null,null,"科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",263.62,263.62,{"v":0,"d":"0.00"}]
[null,null,"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,"医疗卫生和计划生育支出",94.71,94.71,{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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,"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,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",189.42,189.42,{"v":0,"d":"0.00"}]
[null,null,"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,"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,"预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入合计",{"v":2466.04,"d":"2,466.04"},"支出合计",{"v":2340.94,"d":"2,340.94"},{"v":2340.94,"d":"2,340.94"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年一般公共预算支出表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"本年支出合计","基本支出","项目支出"]
["科目编码","科目名称"]
[null,"合计",{"v":2340.94,"d":"2,340.94"},{"v":2340.94,"d":"2,340.94"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":1793.19,"d":"1,793.19"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":1793.19,"d":"1,793.19"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"}]
["    02","    中等职业教育",{"v":1793.19,"d":"1,793.19"},{"v":1793.19,"d":"1,793.19"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",263.62,263.62,{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",252.57,252.57,{"v":0,"d":"0.00"}]
["    05","    机关事业单位基本养老保险缴费支出",252.57,252.57,{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"}]
["    01","    财政对失业保险基金的补助",11.05,11.05,{"v":0,"d":"0.00"}]
["210","卫生健康支出",94.71,94.71,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"}]
["    02","    事业单位医疗",94.71,94.71,{"v":0,"d":"0.00"}]
["221","住房保障支出",189.42,189.42,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",189.42,189.42,{"v":0,"d":"0.00"}]
["    01","    住房公积金",189.42,189.42,{"v":0,"d":"0.00"}]

{"sheet":"一般预基本支出经济分类表","index":5,"n_rows":23,"n_cols":3,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年一般公共预算基本支出经济分类表"]
[null,null,"单位：万元"]
["经济科目名称","预算数","备注"]
["合计",{"v":2340.94,"d":"2,340.94"}]
["工资福利支出",{"v":2202.97,"d":"2,202.97"}]
["  基本工资",{"v":1005.71,"d":"1,005.71"}]
["  津贴补贴",76.69]
["  奖金",83.81]
["  绩效工资",489.01]
["  机关事业单位基本养老保险缴费",252.57]
["  职工基本医疗保险缴费",94.71]
["  其他社会保障缴费",11.05]
["  住房公积金",189.42]
["商品和服务支出",50.51]
["  工会经费",18.94]
["  福利费",31.57]
["对个人和家庭的补助",87.46]
["  离休费",31.67]
["  退休费",45.92]
["  生活补助",4.65]
["  奖励金",1.26]
["  其他对个人和家庭的补助支出",3.96]

{"sheet":"政府性基金预算收入表","index":6,"n_rows":5,"n_cols":3,"rows_kept":5,"merged":[[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年政府性基金预算收入表"]
[null,null,"单位：万元"]
["项目",null,"政府性基金收入预算"]
["收入科目编码","科目名称"]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年政府性基金支出表"]
[{"$nulls":4},"单位：万元"]
["项目",null,"本年支出合计","基本支出","项目支出"]
["科目编码","科目名称"]

{"sheet":"三公经费表","index":8,"n_rows":10,"n_cols":2,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年“三公”经费预算财政拨款情况表"]
[null,"单位：万元"]
["项目","2020年预算"]
["合计",{"v":25,"d":"25.00"}]
["因公出国（境）?",{"v":0,"d":"0.00"}]
["公务接待费",{"v":5,"d":"5.00"}]
["公务用车购置及运行费",{"v":20,"d":"20.00"}]
["①公务用车购置费",{"v":0,"d":"0.00"}]
["②公务用车运行维护费",{"v":20,"d":"20.00"}]

{"sheet":"机关运行经费","index":9,"n_rows":4,"n_cols":2,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
["运城市财经学校2020年机关运行经费预算财政拨款情况统计表"]
[null,"单位：万元"]
["单位名称","2020年预算数"]