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

{"sheet":"Sheet1","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,0,1,9],[2,0,2,5],[2,6,2,7],[2,8,2,9],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["部门预算支出总表"]
["预算单位编码及名称：[206023]山东省青岛第三十九中学",{"$nulls":5},"预算年度：2025",null,"金额单位：万元"]
["序号","支出功能分类科目",null,"本年支出合计","基本支出","项目支出","经营支出","上缴上级支出","对附属单位补助支出","年终结转结余"]
[null,"科目编码","科目名称"]
["栏次",1,2,3,4,5,6,7,8,9]
[0,null,"合计",{"v":12095.727304,"d":"12095.73"},{"v":9840.265304,"d":"9840.27"},{"v":2255.462,"d":"2255.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[1,205,"教育支出",{"v":10279.233544,"d":"10279.23"},{"v":8023.771544,"d":"8023.77"},{"v":2255.462,"d":"2255.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,20502,"普通教育",{"v":9485.133544,"d":"9485.13"},{"v":8023.771544,"d":"8023.77"},{"v":1461.362,"d":"1461.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,2050203,"初中教育",499.39,{"v":0,"d":"0.00"},499.39,{"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":8023.771544,"d":"8023.77"},{"v":960.772,"d":"960.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,2050299,"其他普通教育支出",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"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"}]
[6,20509,"教育费附加安排的支出",{"v":794.1,"d":"794.10"},{"v":0,"d":"0.00"},{"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"}]
[7,2050903,"城市中小学校舍建设",570.25,{"v":0,"d":"0.00"},570.25,{"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,{"v":0,"d":"0.00"},153.85,{"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":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":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":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":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":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":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":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":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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]