{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","1","1-1","1-2","2","2-1","3","3-1","3-2","3-3","4","4-1","5"],"not_rendered":{"external_links":1,"defined_names":65},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"flags":["formulas_cached_only"]}
[]
[]
["遂宁市第四中学校"]
["2021年部门预算"]

{"sheet":"1","index":1,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1\r\n"]
["部门预算收支总表"]
["遂宁市第四中学校",null,null,"单位：百元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","2021年预算数"]
["一、一般公共预算拨款收入",{"v":80800,"d":"80,800"},"一、一般公共服务支出",0]
["二、政府性基金预算拨款收入",0,"二、外交支出",0]
["三、国有资本经营预算拨款收入","","三、国防支出",0]
["四、事业收入",{"v":2596,"d":"2,596"},"四、公共安全支出",0]
["五、事业单位经营收入",0,"五、教育支出",{"v":68510,"d":"68,510"}]
["六、其他收入",0,"六、科学技术支出",0]
[null,"","七、文化旅游体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",{"v":9594,"d":"9,594"}]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、卫生健康支出",{"v":5237,"d":"5,237"}]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",0]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探工业信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、自然资源海洋气象等支出",0]
[null,null,"二十、住房保障支出",{"v":8557,"d":"8,557"}]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、灾害防治及应急管理支出",0]
[null,null,"二十四、预备费",0]
[null,null,"二十五、其他支出",0]
[null,null,"二十六、转移性支出",0]
[null,null,"二十七、债务还本支出",0]
[null,null,"二十八、债务利息支出",0]
[null,null,"二十九、债务发行费用支出",0]
[null,null,"三十、抗疫特别国债安排的支出",0]
[]
["本  年  收  入  合  计",{"v":83396,"d":"83,396"},"本  年  支  出  合  计",{"v":91898,"d":"91,898"}]
["七、用事业基金弥补收支差额",0,"三十、事业单位结余分配 ",0]
["八、上年结转",{"v":8502,"d":"8,502"},"    其中：转入事业基金",0]
[null,null,"三十一、结转下年",0]
[]
["收      入      总      计",{"v":91898,"d":"91,898"},"支      出      总      计",{"v":91898,"d":"91,898"}]

{"sheet":"1-1","index":2,"n_rows":14,"n_cols":18,"rows_kept":14,"merged":[[1,0,1,17],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,3,11],[3,12,5,12],[3,13,3,15],[3,16,5,16],[3,17,5,17],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,10,5,10],[4,11,5,11],[4,13,5,13],[4,14,5,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"表1-1\r\n"]
["部门预算收入总表"]
["遂宁市第四中学校",{"$nulls":16},"单位：百元"]
["项    目",{"$nulls":4},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",null,null,"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"单位代码","单位名称  （科目）",{"$nulls":5},"小计","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入"]
["类","款","项"]
["","","","","合计",{"v":91898,"d":"91,898"},{"v":8502,"d":"8,502"},{"v":80800,"d":"80,800"},0,null,{"v":2596,"d":"2,596"},{"v":2376,"d":"2,376"},0,0,0,0,0,0]
["","","","356305","遂宁市第四中学校",{"v":91898,"d":"91,898"},{"v":8502,"d":"8,502"},{"v":80800,"d":"80,800"},0,null,{"v":2596,"d":"2,596"},{"v":2376,"d":"2,376"},0,0,0,0,0,0]
["205","02","03","  356305","  初中教育",{"v":68510,"d":"68,510"},{"v":8502,"d":"8,502"},{"v":57412,"d":"57,412"},0,null,{"v":2596,"d":"2,596"},{"v":2376,"d":"2,376"},0,0,0,0,0,0]
["208","05","02","  356305","  事业单位离退休",748,0,748,0,null,0,0,0,0,0,0,0,0]
["208","05","05","  356305","  机关事业单位基本养老保险缴费支出",{"v":8760,"d":"8,760"},0,{"v":8760,"d":"8,760"},0,null,0,0,0,0,0,0,0,0]
["208","08","01","  356305","  死亡抚恤",86,0,86,0,null,0,0,0,0,0,0,0,0]
["210","11","02","  356305","  事业单位医疗",{"v":5237,"d":"5,237"},0,{"v":5237,"d":"5,237"},0,null,0,0,0,0,0,0,0,0]
["221","02","01","  356305","  住房公积金",{"v":8557,"d":"8,557"},0,{"v":8557,"d":"8,557"},0,null,0,0,0,0,0,0,0,0]

{"sheet":"1-2","index":3,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[1,0,1,9],[3,0,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[4,0,4,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"表1-2\r\n"]
["部门预算支出总表"]
["遂宁市第四中学校",{"$nulls":8},"单位：百元"]
["项    目",{"$nulls":4},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["","","","","合计",{"v":91898,"d":"91,898"},{"v":83396,"d":"83,396"},{"v":8502,"d":"8,502"},0,0]
["","","","356305","遂宁市第四中学校",{"v":91898,"d":"91,898"},{"v":83396,"d":"83,396"},{"v":8502,"d":"8,502"},0,0]
["205","02","03","  356305","  初中教育",{"v":68510,"d":"68,510"},{"v":60008,"d":"60,008"},{"v":8502,"d":"8,502"},0,0]
["208","05","02","  356305","  事业单位离退休",748,748,0,0,0]
["208","05","05","  356305","  机关事业单位基本养老保险缴费支出",{"v":8760,"d":"8,760"},{"v":8760,"d":"8,760"},0,0,0]
["208","08","01","  356305","  死亡抚恤",86,86,0,0,0]
["210","11","02","  356305","  事业单位医疗",{"v":5237,"d":"5,237"},{"v":5237,"d":"5,237"},0,0,0]
["221","02","01","  356305","  住房公积金",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0,0,0]

{"sheet":"2","index":4,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支预算总表"]
["遂宁市第四中学校",{"$nulls":6},"单位：百元"]
["收          入",null,"支             出"]
["项              目","2021年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年结转安排"]
["一、本年收入",{"v":80800,"d":"80,800"},"一、本年支出",{"v":89302,"d":"89,302"},{"v":80800,"d":"80,800"},0,0,{"v":8502,"d":"8,502"}]
["   一般公共预算拨款收入",{"v":80800,"d":"80,800"},"   一般公共服务支出",0,0,0,null,0]
["   政府性基金预算拨款收入",0,"   外交支出",0,0,0,null,0]
["   国有资本经营预算拨款收入","","   国防支出",0,0,0,null,0]
["二、上年结转",{"v":8502,"d":"8,502"},"   公共安全支出",0,0,0,null,0]
["   上年财政拨款指标结转",0,"   教育支出",{"v":65914,"d":"65,914"},{"v":57412,"d":"57,412"},0,null,{"v":8502,"d":"8,502"}]
["   上年财政拨款资金结转",0,"   科学技术支出",0,0,0,null,0]
["   上年财政应返还额度结转",{"v":8502,"d":"8,502"},"   文化旅游体育与传媒支出",0,0,0,null,0]
[null,null,"   社会保障和就业支出",{"v":9594,"d":"9,594"},{"v":9594,"d":"9,594"},0,null,0]
[null,null,"   社会保险基金支出",0,0,0,null,0]
[null,null,"   卫生健康支出",{"v":5237,"d":"5,237"},{"v":5237,"d":"5,237"},0,null,0]
[null,null,"   节能环保支出",0,0,0,null,0]
[null,null,"   城乡社区支出",0,0,0,null,0]
[null,null,"   农林水支出",0,0,0,null,0]
[null,null,"   交通运输支出",0,0,0,null,0]
[null,null,"   资源勘探工业信息等支出",0,0,0,null,0]
[null,null,"   商业服务业等支出",0,0,0,null,0]
[null,null,"   金融支出",0,0,0,null,0]
[null,null,"   援助其他地区支出",0,0,0,null,0]
[null,null,"   自然资源海洋气象等支出",0,0,0,null,0]
[null,null,"   住房保障支出",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0,null,0]
[null,null,"   粮油物资储备支出",0,0,0,null,0]
[null,null,"   国有资本经营预算支出",0,0,0,null,0]
[null,null,"   灾害防治及应急管理支出",0,0,0,null,0]
[null,null,"   预备费",0,0,0,null,0]
[null,null,"   其他支出",0,0,0,null,0]
[null,null,"   转移性支出",0,0,0,null,0]
[null,null,"   债务还本支出",0,0,0,null,0]
[null,null,"   债务利息支出",0,0,0,null,0]
[null,null,"   债务发行费用支出",0,0,0,null,0]
[null,null,"   抗疫特别国债安排的支出",0,0,0,null,0]
[]
[null,null,"二、结转下年",0,0,0,null,0]
[]
["收      入      总      计",{"v":89302,"d":"89,302"},"支      出      总      计",{"v":89302,"d":"89,302"},{"v":80800,"d":"80,800"},0,0,{"v":8502,"d":"8,502"}]

{"sheet":"2-1","index":5,"n_rows":13,"n_cols":25,"rows_kept":13,"merged":[[1,0,1,24],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,24],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"表2-1"]
["财政拨款支出预算表（政府经济分类科目）"]
["遂宁市第四中学校",{"$nulls":23},"单位：百元"]
["项    目",{"$nulls":3},"总计","当年财政拨款安排",{"$nulls":9},"上年结转安排"]
["科目编码",null,"单位代码","单位名称（科目）",null,"合计","一般公共预算拨款",null,null,"政府性基金预算",null,null,"国有资本经营预算安排",null,null,"合计","上年财政拨款指标结转",null,null,"上年财政拨款资金结转",null,null,"上年应返还额度结转"]
["类","款",{"$nulls":4},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
["","","","合计",{"v":89302,"d":"89,302"},{"v":80800,"d":"80,800"},{"v":80800,"d":"80,800"},{"v":80800,"d":"80,800"},0,0,0,0,0,null,null,{"v":8502,"d":"8,502"},"",0,0,0,0,0,{"v":8502,"d":"8,502"},0,{"v":8502,"d":"8,502"}]
["","","","遂宁市第四中学校",{"v":89302,"d":"89,302"},{"v":80800,"d":"80,800"},{"v":80800,"d":"80,800"},{"v":80800,"d":"80,800"},0,0,0,0,0,null,null,{"v":8502,"d":"8,502"},"",0,0,0,0,0,{"v":8502,"d":"8,502"},0,{"v":8502,"d":"8,502"}]
["","","","  对事业单位经常性补助",{"v":88624,"d":"88,624"},{"v":80122,"d":"80,122"},{"v":80122,"d":"80,122"},{"v":80122,"d":"80,122"},0,0,0,0,0,null,null,{"v":8502,"d":"8,502"},"",0,0,0,0,0,{"v":8502,"d":"8,502"},0,{"v":8502,"d":"8,502"}]
["505","01","356305","    工资福利支出",{"v":75697,"d":"75,697"},{"v":75697,"d":"75,697"},{"v":75697,"d":"75,697"},{"v":75697,"d":"75,697"},0,0,0,0,0,null,null,0,"",0,0,0,0,0,0,0,0]
["505","02","356305","    商品和服务支出",{"v":12927,"d":"12,927"},{"v":4425,"d":"4,425"},{"v":4425,"d":"4,425"},{"v":4425,"d":"4,425"},0,0,0,0,0,null,null,{"v":8502,"d":"8,502"},"",0,0,0,0,0,{"v":8502,"d":"8,502"},0,{"v":8502,"d":"8,502"}]
["","","","  对个人和家庭的补助",678,678,678,678,0,0,0,0,0,null,null,0,"",0,0,0,0,0,0,0,0]
["509","01","356305","    社会福利和救助",678,678,678,678,0,0,0,0,0,null,null,0,"",0,0,0,0,0,0,0,0]

{"sheet":"3","index":6,"n_rows":22,"n_cols":111,"rows_kept":22,"merged":[[1,0,1,24],[1,25,1,46],[1,47,1,79],[1,80,1,110],[3,0,3,3],[3,4,5,4],[3,5,3,18],[3,19,3,24],[3,25,3,46],[3,47,3,58],[3,59,3,63],[3,64,3,76],[3,77,3,79],[3,80,3,93],[3,94,3,96],[3,97,3,102],[3,103,3,105],[3,106,3,110],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,35,5,35],[4,36,5,36],[4,37,5,37],[4,38,5,38],[4,39,5,39],[4,40,5,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,5,47],[4,48,5,48],[4,49,5,49],[4,50,5,50],[4,51,5,51],[4,52,5,52],[4,53,5,53],[4,54,5,54],[4,55,5,55],[4,56,5,56],[4,57,5,57],[4,58,5,58],[4,59,5,59],[4,60,5,60],[4,61,5,61],[4,62,5,62],[4,63,5,63],[4,64,5,64],[4,65,5,65],[4,66,5,66],[4,67,5,67],[4,68,5,68],[4,69,5,69],[4,70,5,70],[4,71,5,71],[4,72,5,72],[4,73,5,73],[4,74,5,74],[4,75,5,75],[4,76,5,76],[4,77,5,77],[4,78,5,78],[4,79,5,79],[4,80,5,80],[4,81,5,81],[4,82,5,82],[4,83,5,83],[4,84,5,84],[4,85,5,85],[4,86,5,86],[4,87,5,87],[4,88,5,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,5,95],[4,96,5,96],[4,97,5,97],[4,98,5,98],[4,99,5,99],[4,100,5,100],[4,101,5,101],[4,102,5,102],[4,103,5,103],[4,104,5,104],[4,105,5,105],[4,106,5,106],[4,107,5,107],[4,108,5,108],[4,109,5,109],[4,110,5,110]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"表3(1)\r\n",{"$nulls":21},"表3(2)\r\n",{"$nulls":32},"表3(3)\r\n",{"$nulls":30},"表3(4)\r\n"]
["一般公共预算支出表",{"$nulls":24},"一般公共预算支出表",{"$nulls":21},"一般公共预算支出表",{"$nulls":32},"一般公共预算支出表"]
["遂宁市第四中学校",{"$nulls":23},"单位：百元",{"$nulls":21},"单位：百元",{"$nulls":32},"单位：百元",{"$nulls":30},"单位：百元"]
["项    目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":5},"商品和服务支出",{"$nulls":21},"对个人和家庭的补助",{"$nulls":11},"债务利息及发行费用\r\n",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"其他资本性支出",null,null,"其他资本性支出",{"$nulls":13},"对企业补助\n(基本建设)",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出"]
["科目编码",null,null,"科目名称 ",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","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","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","其他对个人和家庭的补助支出","小计","国内债务付息","国外债务付息","国内债务发行费用"," 国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","小计","赠与","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","其他支出"]
["类","款","项"]
["","","","合计",{"v":80800,"d":"80,800"},{"v":75697,"d":"75,697"},{"v":32835,"d":"32,835"},691,0,0,{"v":19156,"d":"19,156"},{"v":8760,"d":"8,760"},0,{"v":5201,"d":"5,201"},0,497,{"v":8557,"d":"8,557"},0,0,{"v":4425,"d":"4,425"},427,0,0,0,200,600,0,0,0,200,0,0,0,0,200,0,0,0,0,0,0,999,{"v":1643,"d":"1,643"},0,0,0,156,678,0,0,0,0,86,0,592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","教育支出",{"v":57412,"d":"57,412"},{"v":53143,"d":"53,143"},{"v":32835,"d":"32,835"},691,0,0,{"v":19156,"d":"19,156"},0,0,0,0,461,0,0,0,{"v":4269,"d":"4,269"},427,0,0,0,200,600,0,0,0,200,0,0,0,0,200,0,0,0,0,0,0,999,{"v":1643,"d":"1,643"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  普通教育",{"v":57412,"d":"57,412"},{"v":53143,"d":"53,143"},{"v":32835,"d":"32,835"},691,0,0,{"v":19156,"d":"19,156"},0,0,0,0,461,0,0,0,{"v":4269,"d":"4,269"},427,0,0,0,200,600,0,0,0,200,0,0,0,0,200,0,0,0,0,0,0,999,{"v":1643,"d":"1,643"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["205","02","03","    初中教育",{"v":57412,"d":"57,412"},{"v":53143,"d":"53,143"},{"v":32835,"d":"32,835"},691,0,0,{"v":19156,"d":"19,156"},0,0,0,0,461,0,0,0,{"v":4269,"d":"4,269"},427,0,0,0,200,600,0,0,0,200,0,0,0,0,200,0,0,0,0,0,0,999,{"v":1643,"d":"1,643"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","社会保障和就业支出",{"v":9594,"d":"9,594"},{"v":8760,"d":"8,760"},0,0,0,0,0,{"v":8760,"d":"8,760"},0,0,0,0,0,0,0,156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,678,0,0,0,0,86,0,592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  行政事业单位养老支出",{"v":9508,"d":"9,508"},{"v":8760,"d":"8,760"},0,0,0,0,0,{"v":8760,"d":"8,760"},0,0,0,0,0,0,0,156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,592,0,0,0,0,0,0,592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","    事业单位离退休",748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,592,0,0,0,0,0,0,592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","    机关事业单位基本养老保险缴费支出",{"v":8760,"d":"8,760"},{"v":8760,"d":"8,760"},0,0,0,0,0,{"v":8760,"d":"8,760"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  抚恤",86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","08","01","    死亡抚恤",86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","卫生健康支出",{"v":5237,"d":"5,237"},{"v":5237,"d":"5,237"},0,0,0,0,0,0,0,{"v":5201,"d":"5,201"},0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  行政事业单位医疗",{"v":5237,"d":"5,237"},{"v":5237,"d":"5,237"},0,0,0,0,0,0,0,{"v":5201,"d":"5,201"},0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","    事业单位医疗",{"v":5237,"d":"5,237"},{"v":5237,"d":"5,237"},0,0,0,0,0,0,0,{"v":5201,"d":"5,201"},0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","住房保障支出",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","  住房改革支出",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","    住房公积金",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,{"v":8557,"d":"8,557"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3-1","index":7,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"表3-1\r\n"]
["一般公共预算基本支出预算表"]
["遂宁市第四中学校",{"$nulls":5},"单位：百元"]
["经济分类科目",{"$nulls":3},"基本支出"]
["科目编码",null,"单位代码","科目名称","合计","人员经费","公用经费"]
["类","款"]
["","","","合计",{"v":80800,"d":"80,800"},{"v":76375,"d":"76,375"},{"v":4425,"d":"4,425"}]
["","","356305","遂宁市第四中学校",{"v":80800,"d":"80,800"},{"v":76375,"d":"76,375"},{"v":4425,"d":"4,425"}]
["","","","  工资福利支出",{"v":75697,"d":"75,697"},{"v":75697,"d":"75,697"},0]
["301","01","  356305","    基本工资",{"v":32835,"d":"32,835"},{"v":32835,"d":"32,835"},0]
["301","02","  356305","    津贴补贴",691,691,0]
["301","07","  356305","    绩效工资",{"v":19156,"d":"19,156"},{"v":19156,"d":"19,156"},0]
["301","08","  356305","    机关事业基本养老保险缴费",{"v":8760,"d":"8,760"},{"v":8760,"d":"8,760"},0]
["301","10","  356305","    职工基本医疗保险缴费",{"v":5201,"d":"5,201"},{"v":5201,"d":"5,201"},0]
["301","12","  356305","    其他社会保障缴费",497,497,0]
["301","13","  356305","    住房公积金",{"v":8557,"d":"8,557"},{"v":8557,"d":"8,557"},0]
["","","","  商品和服务支出",{"v":4425,"d":"4,425"},0,{"v":4425,"d":"4,425"}]
["302","01","  356305","    办公费",427,0,427]
["302","05","  356305","    水费",200,0,200]
["302","06","  356305","    电费",600,0,600]
["302","11","  356305","    差旅费",200,0,200]
["302","16","  356305","    培训费",200,0,200]
["302","28","  356305","    工会经费",999,0,999]
["302","29","  356305","    福利费",{"v":1643,"d":"1,643"},0,{"v":1643,"d":"1,643"}]
["302","99","  356305","    其他商品和服务支出",156,0,156]
["","","","  对个人和家庭的补助",678,678,0]
["303","05","  356305","    生活补助",86,86,0]
["303","07","  356305","    医疗费补助",592,592,0]

{"sheet":"3-2","index":8,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,2],[1,0,1,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-2\r\n"]
["一般公共预算项目支出预算表"]
["遂宁市第四中学校",{"$nulls":4},"单位：百元"]
["科目编码",null,null,"单位代码","单位名称（项目）","金额"]
["类","款","项"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]

{"sheet":"3-3","index":9,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3\r\n"]
["一般公共预算“三公”经费支出预算表"]
["遂宁市第四中学校",{"$nulls":6},"单位：百元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4","index":10,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4\r\n"]
["政府性基金支出预算表"]
["遂宁市第四中学校",{"$nulls":6},"单位：百元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"4-1","index":11,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1\r\n"]
["政府性基金预算“三公”经费支出预算表"]
["遂宁市第四中学校",{"$nulls":6},"单位：百元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]

{"sheet":"5","index":12,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,3,4],[3,5,3,7],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5\r\n"]
["国有资本经营预算支出预算表"]
["遂宁市第四中学校",{"$nulls":6},"单位：百元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]