{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[1,0,1,12],[2,0,2,8],[2,9,2,10],[2,11,2,12],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,11],[3,12,4,12]]}
[]
["部门预算收入总表"]
["预算单位编码及名称：[206023]山东省青岛第三十九中学",{"$nulls":8},"预算年度：2025",null,"金额单位：万元"]
["序号","功能分类科目",null,"合计","本年收入",{"$nulls":7},"上年结转"]
[null,"科目编码","科目名称",null,"小计","财政拨款收入","财政专户收入","事业收入","经营收入","上级补助收入","附属单位上缴收入","其他收入"]
["栏次",1,2,3,4,5,6,7,8,9,10,11,12]
[0,null,"合计",{"v":12095.727304,"d":"12095.73"},{"v":12095.727304,"d":"12095.73"},{"v":10225.727304,"d":"10225.73"},{"v":730,"d":"730.00"},{"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"}]
[1,205,"教育支出",{"v":10279.233544,"d":"10279.23"},{"v":10279.233544,"d":"10279.23"},{"v":8409.233544,"d":"8409.23"},{"v":730,"d":"730.00"},{"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"}]
[2,20502,"普通教育",{"v":9485.133544,"d":"9485.13"},{"v":9485.133544,"d":"9485.13"},{"v":7615.133544,"d":"7615.13"},{"v":730,"d":"730.00"},{"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"}]
[3,2050203,"初中教育",499.39,499.39,499.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,2050204,"高中教育",{"v":8984.543544,"d":"8984.54"},{"v":8984.543544,"d":"8984.54"},{"v":7114.543544,"d":"7114.54"},{"v":730,"d":"730.00"},{"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"}]
[5,2050299,"其他普通教育支出",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"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":0,"d":"0.00"}]
[6,20509,"教育费附加安排的支出",{"v":794.1,"d":"794.10"},{"v":794.1,"d":"794.10"},{"v":794.1,"d":"794.10"},{"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":0,"d":"0.00"}]
[7,2050903,"城市中小学校舍建设",570.25,570.25,570.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,2050904,"城市中小学教学设施",153.85,153.85,153.85,{"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"},{"v":0,"d":"0.00"}]
[9,2050999,"其他教育费附加安排的支出",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,208,"社会保障和就业支出",{"v":1116.05616,"d":"1116.06"},{"v":1116.05616,"d":"1116.06"},{"v":1116.05616,"d":"1116.06"},{"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"},{"v":0,"d":"0.00"}]
[11,20805,"行政事业单位养老支出",{"v":1116.05616,"d":"1116.06"},{"v":1116.05616,"d":"1116.06"},{"v":1116.05616,"d":"1116.06"},{"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"},{"v":0,"d":"0.00"}]
[12,2080505,"机关事业单位基本养老保险缴费支出",{"v":744.03744,"d":"744.04"},{"v":744.03744,"d":"744.04"},{"v":744.03744,"d":"744.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,2080506,"机关事业单位职业年金缴费支出",{"v":372.01872,"d":"372.02"},{"v":372.01872,"d":"372.02"},{"v":372.01872,"d":"372.02"},{"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"}]
[14,221,"住房保障支出",{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,22102,"住房改革支出",{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,2210201,"住房公积金",{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":700.4376,"d":"700.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]