{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["财务收支预算总表01-1","财政拨款收支预算总表01-2","财政拨款支出明细表01-3","一般公共预算本级财力支出预算总表02","基本支出预算表03","项目支出预算表04-1","项目支出绩效目标表（本次下达）04-2","项目支出绩效目标表（另文下达）04-3","上年结转支出预算表05","政府性基金预算支出情况表06","政府采购预算表07","政府购买服务预算表08","省对下转移支付预算表09-1","省对下转移支付绩效目标表09-2","新增资产配置表10"],"not_rendered":{"external_links":1,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财务收支预算总表01-1","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,1,4],[2,1,2,2],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算01-1表"]
[null,"财务收支预算总表"]
[null,"单位名称：云南省化工学校",null,null,"单位:万元"]
[null,"收        入",null,"支        出"]
[null,"项      目","预算数","项目（按功能分类）","预算数"]
[null,"一．一般公共预算财政拨款",879.28,"一．一般公共服务支出",0]
[null,"二．政府性基金预算财政拨款",0,"二．外交支出",0]
[null,"三．国有资本经营预算财政拨款",0,"三．国防支出",0]
[null,"四．事业收入",0,"四．公共安全支出",0]
[null,"五．事业单位经营收入",0,"五．教育支出",810.27]
[null,"六．其他收入",0,"六．科学技术支出",0]
[null,"七．上年结转",4.8,"七．文化体育与传媒支出",0]
[{"$nulls":3},"八．社会保障和就业支出",8.81]
[{"$nulls":3},"九．医疗卫生与计划生育支出",0]
[{"$nulls":3},"十．节能环保支出",0]
[{"$nulls":3},"十一．城乡社区支出",0]
[{"$nulls":3},"十二．农林水支出",0]
[{"$nulls":3},"十三．交通运输支出",0]
[{"$nulls":3},"十四．资源勘探信息等支出",0]
[{"$nulls":3},"十五．商业服务业等支出",0]
[{"$nulls":3},"十六．金融支出",0]
[{"$nulls":3},"十七．援助其他地区支出",0]
[{"$nulls":3},"十八．国土海洋气象等支出",0]
[{"$nulls":3},"十九．住房保障支出",65]
[{"$nulls":3},"二十．粮油物资储备支出",0]
[{"$nulls":3},"二十一．预备费",0]
[{"$nulls":3},"二十二．其他支出",0]
[null,"收入总计",884.08,"支出总计",884.08]

{"sheet":"财政拨款收支预算总表01-2","index":1,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,1,4],[2,1,2,2],[3,1,3,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算01-2表"]
[null,"财政拨款收支预算总表"]
[null,"单位名称：云南省化工学校",null,null,"单位:万元"]
[null,"收        入",null,"支        出"]
[null,"项      目","预算数","项目（按功能分类）","预算数"]
[null,"一．本年收入",879.28,"一．一般公共服务支出",0]
[null,"（一）一般公共预算财政拨款",879.28,"二．外交支出",0]
[null,"  1．本级财力",879.28,"三．国防支出",0]
[null,"  2．专项收入",0,"四．公共安全支出",0]
[null,"  3．执法办案补助",0,"五．教育支出",810.27]
[null,"  4．收费成本补偿",0,"六．科学技术支出",0]
[null,"  5．财政专户管理的收入",0,"七．文化体育与传媒支出",0]
[null,"  6．国有资源（资产）有偿使用收入成本补偿",0,"八．社会保障和就业支出",8.81]
[null,"（二）政府性基金预算财政拨款",0,"九．医疗卫生与计划生育支出",0]
[null,"（三）国有资本经营预算财政拨款",0,"十．节能环保支出",0]
[null,"二．上年结转",4.8,"十一．城乡社区支出",0]
[{"$nulls":3},"十二．农林水支出",0]
[{"$nulls":3},"十三．交通运输支出",0]
[{"$nulls":3},"十四．资源勘探信息等支出",0]
[{"$nulls":3},"十五．商业服务业等支出",0]
[{"$nulls":3},"十六．金融支出",0]
[{"$nulls":3},"十七．援助其他地区支出",0]
[{"$nulls":3},"十八．国土海洋气象等支出",0]
[{"$nulls":3},"十九．住房保障支出",65]
[{"$nulls":3},"二十．粮油物资储备支出",0]
[{"$nulls":3},"二十一．预备费",0]
[{"$nulls":3},"二十二．其他支出",0]
[null,"收入总计",884.08,"支出总计",884.08]

{"sheet":"财政拨款支出明细表01-3","index":2,"n_rows":113,"n_cols":20,"rows_kept":113,"merged":[[1,1,1,19],[2,1,2,5],[3,1,3,9],[3,11,3,19],[4,1,4,3],[4,4,4,6],[4,7,4,9],[4,11,4,13],[4,14,4,16],[4,17,4,19],[6,1,6,3],[6,11,6,13]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算01-3表"]
[null,"2018年部门财政拨款支出明细表（按经济科目分类）"]
[null,"单位名称：云南省化工学校",{"$nulls":17},"单位:万元"]
[null,"支        出",{"$nulls":9},"支        出"]
[null,"政府预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算",{"$nulls":3},"部门预算支出经济分类科目",null,null,"一般公共预算",null,null,"政府性基金预算"]
[null,"类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"类","款","科目名称","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[null,"合  计",null,null,879.28,879.28,0,{"$nulls":4},"合  计",null,null,879.28,879.28,0,0,null,0]
[null,"501",null,"机关工资福利支出",0,0,{"$nulls":5},"301",null,"工资福利支出",785,785,0]
[null,null,"01","工资奖金津补贴",0,0,{"$nulls":6},"01","基本工资",720,720,0]
[null,null,"02","社会保障缴费",0,0,{"$nulls":6},"02","津贴补贴",0,0,0]
[null,null,"03","住房公积金",0,0,{"$nulls":6},"03","奖金",0,0,0]
[null,null,"99","其他工资福利支出",0,0,{"$nulls":6},"06","伙食补助费",0,0,0]
[null,"502",null,"机关商品和服务支出",0,0,{"$nulls":6},"07","绩效工资",0,0,0]
[null,null,"01","办公经费",0,0,{"$nulls":6},"08","机关事业单位基本养老保险缴费",0,0,0]
[null,null,"02","会议费",0,0,{"$nulls":6},"09","职业年金缴费",0,0,0]
[null,null,"03","培训费",0,0,{"$nulls":6},"10","职工基本医疗保险缴费",0,0,0]
[null,null,"04","专用材料购置费",0,0,{"$nulls":6},"11","公务员医疗补助缴费",0,0,0]
[null,null,"05","委托业务费",0,0,{"$nulls":6},"12","其他社会保障缴费",0,0,0]
[null,null,"06","公务接待费",0,0,{"$nulls":6},"13","住房公积金",65,65,0]
[null,null,"07","因公出国（境）费用",0,0,{"$nulls":6},"14","医疗费",0,0,0]
[null,null,"08","公务用车运行维护费",0,0,{"$nulls":6},"99","其他工资福利支出",0,0,0]
[null,null,"09","维修（护）费",0,0,{"$nulls":5},"302",null,"商品和服务支出",94.28,94.28,0]
[null,null,"99","其他商品和服务支出",0,0,{"$nulls":6},"01","办公费",0,0,0]
[null,"503",null,"机关资本性支出（一）",0,0,{"$nulls":6},"02","印刷费",0,0,0]
[null,null,"01","房屋建筑物构建",0,0,{"$nulls":6},"03","咨询费",0,0,0]
[null,null,"02","基础设施建设",0,0,{"$nulls":6},"04","手续费",0,0,0]
[null,null,"03","公务用车购置",0,0,{"$nulls":6},"05","水费",0,0,0]
[null,null,"05","土地征迁补偿和安置支出",0,0,{"$nulls":6},"06","电费",0,0,0]
[null,null,"06","设备购置",0,0,{"$nulls":6},"07","邮电费",0,0,0]
[null,null,"07","大型修缮",0,0,{"$nulls":6},"08","取暖费",0,0,0]
[null,null,"99","其他资本性支出",0,0,{"$nulls":6},"09","物业管理费",0,0,0]
[null,"504",null,"机关资本性支出（二）",0,0,{"$nulls":6},"11","差旅费",0,0,0]
[null,null,"01","房屋建筑物构建",0,0,{"$nulls":6},"12","因公出国（境）费用",0,0,0]
[null,null,"02","基础设施建设",0,0,{"$nulls":6},"13","维修（护）费",0,0,0]
[null,null,"03","公务用车购置",0,0,{"$nulls":6},"14","租赁费",0,0,0]
[null,null,"04","设备购置",0,0,{"$nulls":6},"15","会议费",0,0,0]
[null,null,"05","大型修缮",0,0,{"$nulls":6},"16","培训费",0,0,0]
[null,null,"99","其他资本性支出",0,0,{"$nulls":6},"17","公务接待费",0,0,0]
[null,"505",null,"对事业单位经常性补助",879.28,879.28,{"$nulls":6},"18","专用材料费",0,0,0]
[null,null,"01","工资福利支出",785,785,{"$nulls":6},"24","被装购置费",0,0,0]
[null,null,"02","商品和服务支出",94.28,94.28,{"$nulls":6},"25","专用燃料费",0,0,0]
[null,null,"99","其他对事业单位补助",0,0,{"$nulls":6},"26","劳务费",0,0,0]
[null,"506",null,"对事业单位资本性补助",0,0,{"$nulls":6},"27","委托业务费",0,0,0]
[null,null,"01","资本性支出（一）",0,0,{"$nulls":6},"28","工会经费",10,10,0]
[null,null,"02","资本性支出（二）",0,0,{"$nulls":6},"29","福利费",0,0,0]
[null,"507",null,"对企业补助",0,0,{"$nulls":6},"31","公务用车运行维护费",0,0,0]
[null,null,"01","费用补贴",0,0,{"$nulls":6},"39","其他交通费用",0,0,0]
[null,null,"02","利息补贴",0,0,{"$nulls":6},"40","税金及附加费用",0,0,0]
[null,null,"99","其他对企业补助",0,0,{"$nulls":6},"99","其他商品和服务支出",84.28,84.28,0]
[null,"508",null,"对企业资本性支出",0,0,{"$nulls":5},"303",null,"对个人和家庭的补助",0,0,0]
[null,null,"01","对企业资本性支出（一）",0,0,{"$nulls":6},"01","离休费",0,0,0]
[null,null,"02","对企业资本性支出（二）",0,0,{"$nulls":6},"02","退休费",0,0,0]
[null,"509",null,"对个人和家庭的补助",0,0,{"$nulls":6},"03","退职（役）费",0,0,0]
[null,null,"01","社会福利和救助",0,0,{"$nulls":6},"04","抚恤金",0,0,0]
[null,null,"02","助学金",0,0,{"$nulls":6},"05","生活补助",0,0,0]
[null,null,"03","个人农业生产补贴",0,0,{"$nulls":6},"06","救济费",0,0,0]
[null,null,"05","离退休费",0,0,{"$nulls":6},"07","医疗费补助",0,0,0]
[null,null,"99","其他对个人和家庭补助",0,0,{"$nulls":6},"08","助学金",0,0,0]
[null,"510",null,"对社会保障基金补助",0,0,{"$nulls":6},"09","奖励金",0,0,0]
[null,null,"02","对社会保险基金补助",0,0,{"$nulls":6},"10","个人农业生产补贴",0,0,0]
[null,null,"03","补充全国社会保障基金",0,0,{"$nulls":6},"99","其他对个人和家庭的补助",0,0,0]
[null,"511",null,"债务利息及费用支出",0,0,{"$nulls":5},"307",null,"债务利息及费用支出",0,0,0]
[null,null,"01","国内债务付息",0,0,{"$nulls":6},"01","国内债务付息",0,0,0]
[null,null,"02","国外债务付息",0,0,{"$nulls":6},"02","国外债务付息",0,0,0]
[null,null,"03","国内债务发行费用",0,0,{"$nulls":6},"03","国内债务发行费用",0,0,0]
[null,null,"04","国外债务发行费用",0,0,{"$nulls":6},"04","国外债务发行费用",0,0,0]
[null,"512",null,"债务还本支出",0,0,{"$nulls":5},"309",null,"资本性支出（基本建设）",0,0,0]
[null,null,"01","国内债务还本",0,0,{"$nulls":6},"01","房屋建筑物购建",0,0,0]
[null,null,"02","国外债务还本",0,0,{"$nulls":6},"02","办公设备购置",0,0,0]
[null,"513",null,"转移性支出",0,0,{"$nulls":6},"03","专用设备购置",0,0,0]
[null,null,"01","上下级政府间转移性支出",0,0,{"$nulls":6},"05","基础设施建设",0,0,0]
[null,null,"02","援助其他地区支出",0,0,{"$nulls":6},"06","大型修缮",0,0,0]
[null,null,"03","债务转贷",0,0,{"$nulls":6},"07","信息网络及软件购置更新",0,0,0]
[null,null,"04","调出资金",0,0,{"$nulls":6},"08","物资储备",0,0,0]
[null,"514",null,"预备费及预留",0,0,{"$nulls":6},"13","公务用车购置",0,0,0]
[null,null,"01","预备费",0,0,{"$nulls":6},"19","其他交通工具购置",0,0,0]
[null,null,"02","预留",0,0,{"$nulls":6},"21","文物和陈列品购置",0,0,0]
[null,"599",null,"其他支出",0,0,{"$nulls":6},"22","无形资产购置",0,0,0]
[null,null,"06","赠与",0,0,{"$nulls":6},"99","其他基本建设支出",0,0,0]
[null,null,"07","国家赔偿费用支出",0,0,{"$nulls":5},"310",null,"资本性支出",0,0,0]
[null,null,"08","对民间非营利组织和群众性自治组织补贴",0,0,{"$nulls":6},"01","房屋建筑物购建",0,0,0]
[null,null,"99","其他支出",0,0,{"$nulls":6},"02","办公设备购置",0,0,0]
[null,"总计",{"$nulls":10},"03","专用设备购置",0,0,0]
[{"$nulls":12},"05","基础设施建设",0,0,0]
[{"$nulls":12},"06","大型修缮",0,0,0]
[{"$nulls":12},"07","信息网络及软件购置更新",0,0,0]
[{"$nulls":12},"08","物资储备",0,0,0]
[{"$nulls":12},"09","土地补偿",0,0,0]
[{"$nulls":12},"10","安置补助",0,0,0]
[{"$nulls":12},"11","地上附着物和青苗补偿",0,0,0]
[{"$nulls":12},"12","拆迁补偿",0,0,0]
[{"$nulls":12},"13","公务用车购置",0,0,0]
[{"$nulls":12},"19","其他交通工具购置",0,0,0]
[{"$nulls":12},"21","文物和陈列品购置",0,0,0]
[{"$nulls":12},"22","无形资产购置",0,0,0]
[{"$nulls":12},"99","其他资本性支出",0,0,0]
[{"$nulls":11},"311",null,"对企业补助（基本建设）",0,0,0]
[{"$nulls":12},"01","资本金注入",0,0,0]
[{"$nulls":12},"99","其他对企业补助",0,0,0]
[{"$nulls":11},"312",null,"对企业补助",0,0,0]
[{"$nulls":12},"01","资本金注入",0,0,0]
[{"$nulls":12},"03","政府投资基金股权投资",0,0,0]
[{"$nulls":12},"04","费用补贴",0,0,0]
[{"$nulls":12},"05","利息补贴",0,0,0]
[{"$nulls":12},"99","其他对企业补助",0,0,0]
[{"$nulls":11},"313",null,"对社会保障基金补助",0,0,0]
[{"$nulls":12},"02","对社会保险基金补助",0,0,0]
[{"$nulls":12},"03","补充全国社会保障基金",0,0,0]
[{"$nulls":11},"399",null,"其他支出",0,0,0]
[{"$nulls":12},"06","赠与",0,0,0]
[{"$nulls":12},"07","国家赔偿费用支出",0,0,0]
[{"$nulls":12},"08","对民间非营利组织和群众性自治组织补贴",0,0,0]
[{"$nulls":12},"99","其他支出",0,0,0]

{"sheet":"一般公共预算本级财力支出预算总表02","index":3,"n_rows":25,"n_cols":29,"rows_kept":25,"merged":[[1,27,1,30],[3,0,3,28],[5,26,5,28],[7,0,7,3],[7,4,7,25],[7,26,7,28],[8,0,10,2],[8,3,12,3],[8,4,8,25],[8,26,9,28],[9,4,9,13],[9,14,12,14],[9,15,12,15],[9,16,9,25],[10,4,12,4],[10,5,10,8],[10,9,10,12],[10,13,12,13],[10,16,12,16],[10,17,10,20],[10,21,10,24],[10,25,12,25],[10,26,12,27],[10,28,12,28],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,5,12,5],[11,6,11,7],[11,8,12,8],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[11,17,12,17],[11,18,11,19],[11,20,12,20],[11,21,12,21],[11,22,12,22],[11,23,12,23],[11,24,12,24],[13,26,13,27],[14,26,14,27],[15,26,15,27],[16,26,16,27],[17,26,17,27],[18,26,18,27],[19,26,19,27],[20,26,20,27],[21,26,21,27],[22,26,22,27],[23,26,23,27],[24,26,24,27]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":27},"预算02表"]
[]
["一般公共预算本级财力安排支出预算总表"]
[]
[{"$nulls":26},"单位：万元"]
[]
["单位名称：云南省化工学校"]
["功能科目编码",null,null,"单位名称（功能科目）","基本支出",{"$nulls":21},"项目支出"]
[{"$nulls":4},"全年数",{"$nulls":9},"已预拨","抵扣上年垫付资金","本次下达"]
[{"$nulls":4},"合计","工资福利支出",{"$nulls":3},"商品和服务支出",{"$nulls":3},"对个人和家庭的补助",null,null,"合计","工资福利支出",{"$nulls":3},"商品和服务支出",{"$nulls":3},"对个人和家庭的补助","小计",null,"其中：本次下达"]
["类","款","项",null,null,"小计","人员工资",null,"其他支出","合计","其中：汽车保险费","其中：汽车燃修费","其中：行政人员公务交通补贴",{"$nulls":4},"小计","人员工资",null,"其他支出","小计","其中：汽车保险费","其中：汽车燃修费","其中：行政人员公务交通补贴"]
[{"$nulls":6},"行政人员支出工资","事业人员支出工资",{"$nulls":10},"行政人员支出工资","事业人员支出工资"]
["1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27",null,"28"]
[{"$nulls":3},"合计",879.28,785,0,720,65,94.28,0,0,0,0,298.96000000000004,0,580.3199999999999,518.1,0,475.2,42.9,62.22,0,0,0,0,0,null,0]
[{"$nulls":3},"  云南省化工学校",879.28,785,0,720,65,94.28,0,0,0,0,298.96000000000004,0,580.3199999999999,518.1,0,475.2,42.9,62.22,0,0,0,0,0,null,0]
["205",null,null,"    教育支出",805.47,720,0,720,0,85.47,0,0,0,0,273.86,0,531.61,475.2,0,475.2,0,56.41,0,0,0,0,0,null,0]
[null,"03",null,"      职业教育",805.47,720,0,720,0,85.47,0,0,0,0,273.86,0,531.61,475.2,0,475.2,0,56.41,0,0,0,0,0,null,0]
[null,null,"02","        中专教育",805.47,720,0,720,0,85.47,0,0,0,0,273.86,0,531.61,475.2,0,475.2,0,56.41,0,0,0,0,0,null,0]
["208",null,null,"    社会保障和就业支出",8.81,0,0,0,0,8.81,0,0,0,0,3,0,5.81,0,0,0,0,5.81,0,0,0,0,0,null,0]
[null,"05",null,"      行政事业单位离退休",8.81,0,0,0,0,8.81,0,0,0,0,3,0,5.81,0,0,0,0,5.81,0,0,0,0,0,null,0]
[null,null,"02","        事业单位离退休",8.81,0,0,0,0,8.81,0,0,0,0,3,0,5.81,0,0,0,0,5.81,0,0,0,0,0,null,0]
["221",null,null,"    住房保障支出",65,65,0,0,65,0,0,0,0,0,22.1,0,42.9,42.9,0,0,42.9,0,0,0,0,0,0,null,0]
[null,"02",null,"      住房改革支出",65,65,0,0,65,0,0,0,0,0,22.1,0,42.9,42.9,0,0,42.9,0,0,0,0,0,0,null,0]
[null,null,"01","        住房公积金",65,65,0,0,65,0,0,0,0,0,22.1,0,42.9,42.9,0,0,42.9,0,0,0,0,0,0,null,0]

{"sheet":"基本支出预算表03","index":4,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[1,1,1,19],[2,1,2,19],[3,1,3,3],[3,4,3,19],[4,1,4,2],[4,3,7,3],[4,4,4,19],[5,1,7,1],[5,2,7,2],[5,4,7,4],[5,5,5,15],[5,16,5,19],[6,5,7,5],[6,6,6,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19]],"flags":["formulas_cached_only"]}
[]
[null,"预算03表"]
[null,"基本支出预算表"]
[null,"单位名称：云南省化工学校",null,null,"单位：万元"]
[null,"经济科目编码",null,"经济科目名称","资金来源"]
[null,"类","款",null,"总计","财政拨款",{"$nulls":10},"单位自筹"]
[{"$nulls":5},"合计","一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算","小计","事业收入","事业单位\n经营收入","其他收入"]
[{"$nulls":6},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]
[{"$nulls":3},"合计",879.28,879.28,879.28,879.28,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  云南省化工学校",879.28,879.28,879.28,879.28,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"301",null,"    工资福利支出",785,785,785,785,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01","      基本工资",720,720,720,720,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13","      住房公积金",65,65,65,65,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"302",null,"    商品和服务支出",94.28,94.28,94.28,94.28,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"28","      工会经费",10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"99","      其他商品和服务支出",84.28,84.28,84.28,84.28,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"项目支出预算表04-1","index":5,"n_rows":11,"n_cols":23,"rows_kept":11,"merged":[[1,1,1,22],[2,1,2,22],[3,1,3,4],[3,7,3,22],[4,1,6,3],[4,4,8,4],[4,5,8,5],[4,6,8,6],[4,7,4,22],[5,7,8,7],[5,8,5,18],[5,19,5,22],[6,8,8,8],[6,9,6,16],[6,17,8,17],[6,18,8,18],[6,19,6,22],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,9,7,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-1表"]
[null,"项目支出预算表"]
[null,"单位名称：云南省化工学校",{"$nulls":5},"单位:万元"]
[null,"功能科目编码",null,null,"单位名称（功能科目．项目．部门预算经济科目）","项目编审评分","是否政府采购","资金来源"]
[{"$nulls":7},"\n总计","财政拨款"]
[{"$nulls":8},"合计","一般公共预算",{"$nulls":7},"政府性基金预算","国有资本经营预算","单位自筹"]
[null,"类","款","项",{"$nulls":5},"小计",null,"本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿",null,null,"小计","事业收入","事业单位经营收入","其他收入"]
[{"$nulls":9},"小计","其中：本次下达"]
[null,"1","2",null,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21"]
[{"$nulls":4},"合计"]

{"sheet":"项目支出绩效目标表（本次下达）04-2","index":6,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,1,1,8],[3,1,3,8],[5,1,5,2]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-2表"]
[]
[null,"项目支出绩效目标表（本次下达）"]
[]
[null,"单位名称：云南省化工学校"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]

{"sheet":"项目支出绩效目标表（另文下达）04-3","index":7,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,1,1,8],[3,1,3,8],[5,1,5,2]],"flags":["formulas_cached_only"]}
[]
[null,"预算04-3表"]
[]
[null,"项目支出绩效目标表（另文下达）"]
[]
[null,"单位名称：云南省化工学校"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]

{"sheet":"上年结转支出预算表05","index":8,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[1,1,1,5],[2,1,2,5],[3,1,3,4]],"flags":["formulas_cached_only"]}
[]
[null,"预算05表"]
[null,"一般公共预算上年结转支出预算表"]
[null,"单位名称：云南省化工学校",{"$nulls":3},"单位:万元"]
[null,"类","款","项","单位名称（功能科目．项目）","一般公共预算上年结转"]
[null,"1","2","3","4","5"]
[{"$nulls":4},"合计",4.8]
[{"$nulls":4},"  云南省化工学校",4.8]
[null,"205",null,null,"        教育支出",4.8]
[null,null,"03",null,"          职业教育",4.8]
[{"$nulls":3},"02","            中专教育",4.8]
[{"$nulls":4},"        中等职业学校国家助学金省级预计数（教育部门）",4.8]

{"sheet":"政府性基金预算支出情况表06","index":9,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[1,1,1,7],[2,1,2,7],[3,1,3,4],[3,5,3,7],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[]
[null,"预算06表"]
[null,"政府性基金预算支出情况表"]
[null,"单位名称：云南省化工学校",{"$nulls":3},"单位:万元"]
[null,"类","款","项","单位名称、功能科目","政府性基金预算支出"]
[{"$nulls":5},"小计","基本支出","项目支出"]
[null,"1","2","3","4","5","6","7"]
[{"$nulls":4},"合计"]

{"sheet":"政府采购预算表07","index":10,"n_rows":9,"n_cols":23,"rows_kept":9,"merged":[[0,1,0,22],[1,1,1,22],[2,1,2,7],[2,8,2,22],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,3,22],[4,8,6,8],[4,9,4,18],[4,19,4,22],[5,9,5,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22]],"flags":["formulas_cached_only"]}
[null,"预算07表"]
[null,"政府采购预算表"]
[null,"单位名称：云南省化工学校",{"$nulls":6},"单位：万元"]
[null,"预算项目","采购项目","采购目录","数量","计量单位","面向中小企业预留资金","基本支出/项目支出","资金来源"]
[{"$nulls":8},"合计","财政拨款",{"$nulls":9},"单位自筹"]
[{"$nulls":9},"一般公共预算",{"$nulls":7},"政府性基金","国有资本经营收益","小计","事业收入","事业单位经营收入","其他收入"]
[{"$nulls":9},"小计","本级财力","专项收入","执法办案\n补助","收费成本\n补偿","财政专户管理的收入","国有资源（资产）有偿使用收入成本补偿","上年结转"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22"]
[null,"合计"]

{"sheet":"政府购买服务预算表08","index":11,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[1,19,1,20],[4,0,4,20],[5,19,5,20],[6,0,6,1],[8,0,11,0],[8,1,11,2],[8,3,11,3],[8,4,11,4],[8,5,8,20],[9,5,11,5],[9,6,9,15],[9,16,9,20],[10,6,10,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,19],[10,20,11,20],[12,1,12,2],[12,18,12,19],[13,1,13,2],[13,18,13,19]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":19},"预算08表"]
[]
[]
["政府购买服务预算表"]
[{"$nulls":19},"单位：万元"]
["单位名称：云南省化工学校"]
[]
["预算项目","政府购买服务项目",null,"政府购买服务目录","基本支出/项目支出","资金来源"]
[{"$nulls":5},"合计","财政拨款",{"$nulls":9},"单位自筹"]
[{"$nulls":6},"公共财政预算",{"$nulls":7},"政府性基金","国有资本经营收益","小计","事业单位经营性收入","事业收入",null,"其他自有资金"]
[{"$nulls":6},"小计","本级财力\n安排","专项收入\n安排","执法办案\n补助","收费成本\n补偿","财政专户管理的教育收费","国有资源（资产）有偿使用收入成本补偿","上年结转"]
["1","2",null,"3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18",null,"19"]
["合计"]

{"sheet":"省对下转移支付预算表09-1","index":12,"n_rows":8,"n_cols":25,"rows_kept":8,"merged":[[1,1,1,24],[2,1,2,24],[3,1,3,4],[3,5,3,23],[4,1,5,1],[4,2,4,4],[4,5,4,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
[]
[null,"预算09-1表"]
[null,"省对下转移支付预算表"]
[null,"单位名称：云南省化工学校",{"$nulls":22},"单位:万元"]
[null,"单位名称（项目）","资金来源",null,null,"地区",{"$nulls":18},"备注"]
[null,null,"合计","一般公共预算","政府性基金","昆明","昭通","曲靖","玉溪","红河","文山","普洱","西双版纳","楚雄","大理","保山","德宏","丽江","怒江","迪庆","临沧","宣威","腾冲","镇雄"]
[null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24"]
[null,"合计"]

{"sheet":"省对下转移支付绩效目标表09-2","index":13,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,1,0,8],[2,1,2,8],[4,1,4,2]],"flags":["formulas_cached_only"]}
[null,"预算09-2表"]
[]
[null,"省对下转移支付绩效目标表"]
[]
[null,"单位名称：云南省化工学校"]
[null,"单位名称．项目名称","项目目标","一级指标","二级指标","三级指标","指标值","绩效指标值设定依据及数据来源","说明"]
[null,"1","2","3","4","5","6","7","8"]

{"sheet":"新增资产配置表10","index":14,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[2,1,2,8],[3,5,3,8],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,8],[5,7,5,8],[6,7,6,8]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"预算10表"]
[null,"新增资产配置表"]
[null,"单位名称：云南省化工学校"]
[null,"单位名称.资产类别","资产分类代码.名称","资产名称","计量单位","财政部门批复数（元）"]
[{"$nulls":5},"数量","单价","金额"]
[null,"1","2","3","4","5","6","7"]