{"text_format":"3","workbook":"xls","n_sheets":43,"sheets":["封面","Z01 收入支出决算总表（财决01表）","Z01_1 财政拨款收入支出决算总表（财决01_1表）","Z01_2 非财政拨款收入支出决算总表（财决01_2表）","Z02 收入支出决算表（财决02表）","Z02_1 基本支出分项目收入支出决算表（财决02_1表）","Z02_2 项目支出分项目收入支出决算表（财决02_2表）","Z03 收入决算表（财决03表）","Z04 支出决算表（财决04表）","Z05 支出决算明细表（财决05表）","Z05_1 基本支出决算明细表（财决05_1表）","Z05_2 项目支出决算明细表（财决05_2表）","Z06 财政拨款收入支出决算表（财决06表）","Z07 一般公共预算财政拨款收入支出决算表（财决07表）","Z08 一般公共预算财政拨款支出决算明细表（财决08表）","Z08_1 一般公共预算财政拨款基本支出决算明细表（财决08_","Z08_2 一般公共预算财政拨款项目支出决算明细表（财决08_","Z09 政府性基金预算财政拨款收入支出决算表（财决09表）","Z10 政府性基金预算财政拨款支出决算明细表（财决10表）","Z10_1 政府性基金预算财政拨款基本支出决算明细表（财决10","Z10_2 政府性基金预算财政拨款项目支出决算明细表（财决10","Z11 国有资本经营预算财政拨款收入支出决算表（财决11表）","Z12 国有资本经营预算财政拨款支出决算明细表（财决12表）","Z13 非财政拨款收入支出决算表（财决13表）","Z14 非财政拨款支出决算明细表（财决14表）","Z14_1 非财政拨款基本支出决算明细表（财决14_1表）","Z14_2 非财政拨款项目支出决算明细表（财决14_2表）","Z14_3 经营支出等支出决算明细表（财决14_3表）","F01 年末在职实有人员表（财决附01表）","F02 预算支出相关信息表（财决附02表）","F03 机构运行信息表（财决附03表）","CS01_1 年初结转和结余调整情况表","CS01_2 非财政拨款结余和专用结余年初年末变动情况表","CS02 主要指标变动情况表","CS03 其他收入明细情况表","CS07 住房公积金业务收支情况表","LH01 量化评价表","BMJSHD1 与Z07表\"一般公共预算财政拨款基本\"核对","BMJSHD2 与Z09表\"政府性基金预算财政拨款基本\"核对","BMJSHD4 与Z07表\"一般公共预算财政拨款专项\"核对","BMJSHD5 与Z09表\"政府性基金预算财政拨款专项\"核对","BMJSHD6 与Z03表\"财政专户教育收入\"核对","BMJSHD8 与Z11表\"国有资本经营预算财政拨款专项\"核对"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":33,"n_cols":2,"rows_kept":33,"flags":["formulas_cached_only"]}
["单位名称","山东省青岛第三十九中学"]
["单位负责人","尹逊朋"]
["财务负责人(报送主体为财政区划时字段为空)","王友礼"]
["填表人","张欣"]
["电话号码（区号）","0532"]
["电话号码","82753983"]
["单位地址","山东省青岛市市南区登州路5号"]
["邮政编码","266003"]
["统一社会信用代码(报送主体为财政区划时字段为空)","12370200427402260B"]
["单位代码","206023"]
[null,""]
["单位预算级次","二级预算单位"]
["财政区划","青岛市"]
["行政区划代码","市南区"]
["单位基本性质(报送主体为财政区划时字段为空)","公益二类事业单位"]
["单位经费保障方式","全额"]
["单位执行会计制度(报送主体为财政区划时字段为空)","政府会计准则制度"]
["预算级次","计划单列市"]
["部门标识代码(报送主体为财政区划时字段为空)","中华人民共和国教育部（国家语言文字工作委员会）"]
["国民经济行业分类(报送主体为财政区划时字段为空)","教育"]
["新报因素","连续上报"]
["上年代码(新报单位没有值)","12370200427402260B0"]
["报表类型","单户表"]
[null,""]
["是否参照公务员法管理","否"]
["参照公务员法管理事业单位执行财务规则"]
["是否编制部门预算","是"]
["是否编制财务报告","是"]
["是否编制行政事业单位国有资产报告","是"]
["备用码一","13370811367"]
[null,""]
["数据来源类型","自动取数"]
["手工编制原因说明"]

{"sheet":"Z01 收入支出决算总表（财决01表）","index":1,"n_rows":38,"n_cols":15,"rows_kept":38,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,6],[3,0,3,4],[3,5,3,14],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,0,37,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["财决01表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":6},"2024年度",{"$nulls":6},"金额单位：元"]
["收入",{"$nulls":4},"支出"]
["项目","行次","年初预算数","全年预算数","决算数","项目(按功能分类)","行次","年初预算数","全年预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","全年预算数","决算数"]
["栏次",null,"1","2","3","栏次",null,"4","5","6","栏次",null,"7","8","9"]
["一、一般公共预算财政拨款收入","1",{"v":105804263,"d":"105,804,263.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},"一、一般公共服务支出","32",{"$nulls":3},"一、基本支出","58",{"v":92930423,"d":"92,930,423.00"},{"v":106969461.25,"d":"106,969,461.25"},{"v":106969461.25,"d":"106,969,461.25"}]
["二、政府性基金预算财政拨款收入","2",{"$nulls":3},"二、外交支出","33",{"$nulls":3},"      人员经费","59",{"v":83600423,"d":"83,600,423.00"},{"v":95289569.72,"d":"95,289,569.72"},{"v":95289569.72,"d":"95,289,569.72"}]
["三、国有资本经营预算财政拨款收入","3",{"$nulls":3},"三、国防支出","34",{"$nulls":3},"      公用经费","60",{"v":9330000,"d":"9,330,000.00"},{"v":11679891.53,"d":"11,679,891.53"},{"v":11679891.53,"d":"11,679,891.53"}]
["四、上级补助收入","4",{"$nulls":3},"四、公共安全支出","35",{"$nulls":3},"二、项目支出","61",{"v":25003840,"d":"25,003,840.00"},{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]
["五、事业收入","5",{"v":6830000,"d":"6,830,000.00"},{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},"五、教育支出","36",{"v":100084387,"d":"100,084,387.00"},{"v":116493624.46,"d":"116,493,624.46"},{"v":116493624.46,"d":"116,493,624.46"},"    其中：基本建设类项目","62"]
["六、经营收入","6",{"$nulls":3},"六、科学技术支出","37",{"$nulls":3},"三、上缴上级支出","63"]
["七、附属单位上缴收入","7",{"$nulls":3},"七、文化旅游体育与传媒支出","38",{"$nulls":3},"四、经营支出","64"]
["八、其他收入","8",{"v":5300000,"d":"5,300,000.00"},{"v":7976839.4,"d":"7,976,839.40"},{"v":7976839.4,"d":"7,976,839.40"},"八、社会保障和就业支出","39",{"v":11371136,"d":"11,371,136.00"},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},"五、对附属单位补助支出","65"]
[null,"9",{"$nulls":3},"九、卫生健康支出","40",{"$nulls":4},"66"]
[null,"10",{"$nulls":3},"十、节能环保支出","41",{"$nulls":4},"67"]
[null,"11",{"$nulls":3},"十一、城乡社区支出","42",{"$nulls":3},"经济分类支出合计","68","—","—",{"v":134398871.25,"d":"134,398,871.25"}]
[null,"12",{"$nulls":3},"十二、农林水支出","43",{"$nulls":3},"一、工资福利支出","69","—","—",{"v":88400336.33,"d":"88,400,336.33"}]
[null,"13",{"$nulls":3},"十三、交通运输支出","44",{"$nulls":3},"二、商品和服务支出","70","—","—",{"v":33289911.53,"d":"33,289,911.53"}]
[null,"14",{"$nulls":3},"十四、资源勘探工业信息等支出","45",{"$nulls":3},"三、对个人和家庭的补助","71","—","—",{"v":6889233.39,"d":"6,889,233.39"}]
[null,"15",{"$nulls":3},"十五、商业服务业等支出","46",{"$nulls":3},"四、债务利息及费用支出","72","—","—"]
[null,"16",{"$nulls":3},"十六、金融支出","47",{"$nulls":3},"五、资本性支出（基本建设）","73","—","—"]
[null,"17",{"$nulls":3},"十七、援助其他地区支出","48",{"$nulls":3},"六、资本性支出","74","—","—",{"v":5819390,"d":"5,819,390.00"}]
[null,"18",{"$nulls":3},"十八、自然资源海洋气象等支出","49",{"$nulls":3},"七、对企业补助（基本建设）","75","—","—"]
[null,"19",{"$nulls":3},"十九、住房保障支出","50",{"v":6478740,"d":"6,478,740.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},"八、对企业补助","76","—","—"]
[null,"20",{"$nulls":3},"二十、粮油物资储备支出","51",{"$nulls":3},"九、对社会保障基金补助","77","—","—"]
[null,"21",{"$nulls":3},"二十一、国有资本经营预算支出","52",{"$nulls":3},"十、其他支出","78","—","—"]
[null,"22",{"$nulls":3},"二十二、灾害防治及应急管理支出","53",{"$nulls":4},"79"]
[null,"23",{"$nulls":3},"二十三、其他支出","54",{"$nulls":4},"80"]
[null,"24",{"$nulls":3},"二十四、债务还本支出","55",{"$nulls":4},"81"]
[null,"25",{"$nulls":3},"二十五、债务付息支出","56",{"$nulls":4},"82"]
[null,"26",{"$nulls":3},"二十六、抗疫特别国债安排的支出","57",{"$nulls":4},"83"]
["本年收入合计","27",{"v":117934263,"d":"117,934,263.00"},{"v":134398871.25,"d":"134,398,871.25"},{"v":134398871.25,"d":"134,398,871.25"},"本年支出合计",{"$nulls":5},"84",{"v":117934263,"d":"117,934,263.00"},{"v":134398871.25,"d":"134,398,871.25"},{"v":134398871.25,"d":"134,398,871.25"}]
["    使用非财政拨款结余（含专用结余）","28",{"$nulls":3},"    结余分配",{"$nulls":5},"85","—","—"]
["    年初结转和结余","29",{"$nulls":3},"    年末结转和结余",{"$nulls":5},"86"]
[null,"30",{"$nulls":9},"87"]
["总计","31",{"v":117934263,"d":"117,934,263.00"},{"v":134398871.25,"d":"134,398,871.25"},{"v":134398871.25,"d":"134,398,871.25"},"总计",{"$nulls":5},"88",{"v":117934263,"d":"117,934,263.00"},{"v":134398871.25,"d":"134,398,871.25"},{"v":134398871.25,"d":"134,398,871.25"}]
["备注：本套报表金额单位转换时可能存在尾数误差。"]

{"sheet":"Z01_1 财政拨款收入支出决算总表（财决01_1表）","index":2,"n_rows":39,"n_cols":33,"rows_kept":39,"merged":[[0,0,0,32],[1,0,1,32],[2,0,2,15],[3,0,3,4],[3,5,3,18],[3,19,3,32],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[4,19,5,19],[4,20,5,20],[4,21,4,24],[4,25,4,28],[4,29,4,32],[33,5,33,19],[34,5,34,19],[35,5,35,19],[36,5,36,19],[37,5,37,19],[38,5,38,19]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表"]
["财决01_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":15},"2024年度",{"$nulls":15},"金额单位：元"]
["收     入",{"$nulls":4},"支     出",{"$nulls":13},"支     出"]
["项    目","行次","年初预算数","全年预算数","决算数","项目（按功能分类）","行次","年初预算数",{"$nulls":3},"全年预算数",{"$nulls":3},"决算数",{"$nulls":3},"项目(按支出性质及经济分类)","行次","年初预算数",{"$nulls":3},"全年预算数",{"$nulls":3},"决算数"]
[{"$nulls":7},"小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","一般公共预算","政府性基金预算","国有资本经营预算",null,null,"小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","一般公共预算","政府性基金预算","国有资本经营预算"]
["栏    次",null,"1","2","3","栏    次",null,"4","5","6","7","8","9","10","11","12","13","14","15","栏    次",null,"16","17","18","19","20","21","22","23","24","25","26","27"]
["一、一般公共预算","1",{"v":105804263,"d":"105,804,263.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},"一、一般公共服务支出","33",{"$nulls":12},"一、基本支出","59",{"v":80800423,"d":"80,800,423.00"},{"v":80800423,"d":"80,800,423.00"},null,null,{"v":92930699.85,"d":"92,930,699.85"},{"v":92930699.85,"d":"92,930,699.85"},null,null,{"v":92930699.85,"d":"92,930,699.85"},{"v":92930699.85,"d":"92,930,699.85"}]
["二、政府性基金预算","2",{"$nulls":3},"二、外交支出","34",{"$nulls":12},"    人员经费","60",{"v":80800423,"d":"80,800,423.00"},{"v":80800423,"d":"80,800,423.00"},null,null,{"v":92282291.85,"d":"92,282,291.85"},{"v":92282291.85,"d":"92,282,291.85"},null,null,{"v":92282291.85,"d":"92,282,291.85"},{"v":92282291.85,"d":"92,282,291.85"}]
["三、国有资本经营预算","3",{"$nulls":3},"三、国防支出","35",{"$nulls":12},"    公用经费","61",{"$nulls":4},{"v":648408,"d":"648,408.00"},{"v":648408,"d":"648,408.00"},null,null,{"v":648408,"d":"648,408.00"},{"v":648408,"d":"648,408.00"}]
[null,"4",{"$nulls":3},"四、公共安全支出","36",{"$nulls":12},"二、项目支出","62",{"v":25003840,"d":"25,003,840.00"},{"v":25003840,"d":"25,003,840.00"},null,null,{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"},null,null,{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]
[null,"5",{"$nulls":3},"五、教育支出","37",{"v":87954387,"d":"87,954,387.00"},{"v":87954387,"d":"87,954,387.00"},null,null,{"v":102454863.06,"d":"102,454,863.06"},{"v":102454863.06,"d":"102,454,863.06"},null,null,{"v":102454863.06,"d":"102,454,863.06"},{"v":102454863.06,"d":"102,454,863.06"},null,null,"    其中：基本建设类项目","63"]
[null,"6",{"$nulls":3},"六、科学技术支出","38",{"$nulls":13},"64"]
[null,"7",{"$nulls":3},"七、文化旅游体育与传媒支出","39",{"$nulls":13},"65"]
[null,"8",{"$nulls":3},"八、社会保障和就业支出","40",{"v":11371136,"d":"11,371,136.00"},{"v":11371136,"d":"11,371,136.00"},null,null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},null,null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":3},"66"]
[null,"9",{"$nulls":3},"九、卫生健康支出","41",{"$nulls":13},"67"]
[null,"10",{"$nulls":3},"十、节能环保支出","42",{"$nulls":13},"68"]
[null,"11",{"$nulls":3},"十一、城乡社区支出","43",{"$nulls":12},"经济分类支出合计","69","—","—","—","—","—","—","—","—",{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"}]
[null,"12",{"$nulls":3},"十二、农林水支出","44",{"$nulls":12},"一、工资福利支出","70","—","—","—","—","—","—","—","—",{"v":85393058.46,"d":"85,393,058.46"},{"v":85393058.46,"d":"85,393,058.46"}]
[null,"13",{"$nulls":3},"十三、交通运输支出","45",{"$nulls":12},"二、商品和服务支出","71","—","—","—","—","—","—","—","—",{"v":23975506,"d":"23,975,506.00"},{"v":23975506,"d":"23,975,506.00"}]
[null,"14",{"$nulls":3},"十四、资源勘探工业信息等支出","46",{"$nulls":12},"三、对个人和家庭的补助","72","—","—","—","—","—","—","—","—",{"v":6889233.39,"d":"6,889,233.39"},{"v":6889233.39,"d":"6,889,233.39"}]
[null,"15",{"$nulls":3},"十五、商业服务业等支出","47",{"$nulls":12},"四、债务利息及费用支出","73","—","—","—","—","—","—","—","—"]
[null,"16",{"$nulls":3},"十六、金融支出","48",{"$nulls":12},"五、资本性支出（基本建设）","74","—","—","—","—","—","—","—","—"]
[null,"17",{"$nulls":3},"十七、援助其他地区支出","49",{"$nulls":12},"六、资本性支出","75","—","—","—","—","—","—","—","—",{"v":4102312,"d":"4,102,312.00"},{"v":4102312,"d":"4,102,312.00"}]
[null,"18",{"$nulls":3},"十八、自然资源海洋气象等支出","50",{"$nulls":12},"七、对企业补助（基本建设）","76","—","—","—","—","—","—","—","—"]
[null,"19",{"$nulls":3},"十九、住房保障支出","51",{"v":6478740,"d":"6,478,740.00"},{"v":6478740,"d":"6,478,740.00"},null,null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,null,"八、对企业补助","77","—","—","—","—","—","—","—","—"]
[null,"20",{"$nulls":3},"二十、粮油物资储备支出","52",{"$nulls":12},"九、对社会保障基金补助","78","—","—","—","—","—","—","—","—"]
[null,"21",{"$nulls":3},"二十一、国有资本经营预算支出","53",{"$nulls":12},"十、其他支出","79","—","—","—","—","—","—","—","—"]
[null,"22",{"$nulls":3},"二十二、灾害防治及应急管理支出","54",{"$nulls":13},"80"]
[null,"23",{"$nulls":3},"二十三、其他支出","55",{"$nulls":13},"81"]
[null,"24",{"$nulls":3},"二十四、债务还本支出","56",{"$nulls":13},"82"]
[null,"25",{"$nulls":3},"二十五、债务付息支出","57",{"$nulls":13},"83"]
[null,"26",{"$nulls":3},"二十六、抗疫特别国债安排的支出","58",{"$nulls":13},"84"]
["本年收入合计","27",{"v":105804263,"d":"105,804,263.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},"本年支出合计",{"$nulls":14},"85",{"v":105804263,"d":"105,804,263.00"},{"v":105804263,"d":"105,804,263.00"},null,null,{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},null,null,{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"}]
["年初结转和结余","28",{"$nulls":3},"年末结转和结余",{"$nulls":14},"86"]
["一、一般公共预算","29",{"$nulls":18},"87"]
["二、政府性基金预算","30",{"$nulls":18},"88"]
["三、国有资本经营预算","31",{"$nulls":18},"89"]
["总计","32",{"v":105804263,"d":"105,804,263.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},"总计",{"$nulls":14},"90",{"v":105804263,"d":"105,804,263.00"},{"v":105804263,"d":"105,804,263.00"},null,null,{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"},null,null,{"v":120360109.85,"d":"120,360,109.85"},{"v":120360109.85,"d":"120,360,109.85"}]

{"sheet":"Z01_2 非财政拨款收入支出决算总表（财决01_2表）","index":3,"n_rows":37,"n_cols":15,"rows_kept":37,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,6],[3,0,3,4],[3,5,3,14],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10]],"flags":["formulas_cached_only"]}
["非财政拨款收入支出决算总表"]
["财决01_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":6},"2024年度",{"$nulls":6},"金额单位：元"]
["收入",{"$nulls":4},"支出"]
["项目","行次","年初预算数","全年预算数","决算数","项目(按功能分类)","行次","年初预算数","全年预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","全年预算数","决算数"]
["栏次",null,"1","2","3","栏次",null,"4","5","6","栏次",null,"7","8","9"]
["一、上级补助收入","1",{"$nulls":3},"一、一般公共服务支出","32",{"$nulls":3},"一、基本支出","58",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"}]
["二、事业收入","2",{"v":6830000,"d":"6,830,000.00"},{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},"二、外交支出","33",{"$nulls":3},"      人员经费","59",{"v":2800000,"d":"2,800,000.00"},{"v":3007277.87,"d":"3,007,277.87"},{"v":3007277.87,"d":"3,007,277.87"}]
["三、经营收入","3",{"$nulls":3},"三、国防支出","34",{"$nulls":3},"      公用经费","60",{"v":9330000,"d":"9,330,000.00"},{"v":11031483.53,"d":"11,031,483.53"},{"v":11031483.53,"d":"11,031,483.53"}]
["四、附属单位上缴收入","4",{"$nulls":3},"四、公共安全支出","35",{"$nulls":3},"二、项目支出","61"]
["五、其他收入","5",{"v":5300000,"d":"5,300,000.00"},{"v":7976839.4,"d":"7,976,839.40"},{"v":7976839.4,"d":"7,976,839.40"},"五、教育支出","36",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},"    其中：基本建设类项目","62"]
["    其中：本级横向转拨财政款","6","—","—",null,"六、科学技术支出","37",{"$nulls":3},"三、上缴上级支出","63"]
["          非本级财政拨款","7","—","—",null,"七、文化旅游体育与传媒支出","38",{"$nulls":3},"四、经营支出","64"]
["           事业单位固定资产出租收入","8","—","—",null,"八、社会保障和就业支出","39",{"$nulls":3},"五、对附属单位补助支出","65"]
[null,"9",{"$nulls":3},"九、卫生健康支出","40",{"$nulls":4},"66"]
[null,"10",{"$nulls":3},"十、节能环保支出","41",{"$nulls":4},"67"]
[null,"11",{"$nulls":3},"十一、城乡社区支出","42",{"$nulls":3},"经济分类支出合计","68","—","—",{"v":14038761.4,"d":"14,038,761.40"}]
[null,"12",{"$nulls":3},"十二、农林水支出","43",{"$nulls":3},"一、工资福利支出","69","—","—",{"v":3007277.87,"d":"3,007,277.87"}]
[null,"13",{"$nulls":3},"十三、交通运输支出","44",{"$nulls":3},"二、商品和服务支出","70","—","—",{"v":9314405.53,"d":"9,314,405.53"}]
[null,"14",{"$nulls":3},"十四、资源勘探工业信息等支出","45",{"$nulls":3},"三、对个人和家庭的补助","71","—","—"]
[null,"15",{"$nulls":3},"十五、商业服务业等支出","46",{"$nulls":3},"四、债务利息及费用支出","72","—","—"]
[null,"16",{"$nulls":3},"十六、金融支出","47",{"$nulls":3},"五、资本性支出（基本建设）","73","—","—","—"]
[null,"17",{"$nulls":3},"十七、援助其他地区支出","48",{"$nulls":3},"六、资本性支出","74","—","—",{"v":1717078,"d":"1,717,078.00"}]
[null,"18",{"$nulls":3},"十八、自然资源海洋气象等支出","49",{"$nulls":3},"七、对企业补助（基本建设）","75","—","—","—"]
[null,"19",{"$nulls":3},"十九、住房保障支出","50",{"$nulls":3},"八、对企业补助","76","—","—"]
[null,"20",{"$nulls":3},"二十、粮油物资储备支出","51",{"$nulls":3},"九、对社会保障基金补助","77","—","—"]
[null,"21",{"$nulls":3},"二十一、国有资本经营预算支出","52",{"$nulls":3},"十、其他支出","78","—","—"]
[null,"22",{"$nulls":3},"二十二、灾害防治及应急管理支出","53",{"$nulls":4},"79"]
[null,"23",{"$nulls":3},"二十三、其他支出","54",{"$nulls":4},"80"]
[null,"24",{"$nulls":3},"二十四、债务还本支出","55",{"$nulls":4},"81"]
[null,"25",{"$nulls":3},"二十五、债务付息支出","56",{"$nulls":4},"82"]
[null,"26",{"$nulls":3},"二十六、抗疫特别国债安排的支出","57",{"$nulls":4},"83"]
["本年收入合计","27",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},"本年支出合计",{"$nulls":5},"84",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"}]
["    使用非财政拨款结余（含专用结余）","28",{"$nulls":3},"    结余分配",{"$nulls":5},"85","—","—"]
["    年初结转和结余","29",{"$nulls":3},"    年末结转和结余",{"$nulls":5},"86"]
[null,"30",{"$nulls":9},"87"]
["总计","31",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},"总计",{"$nulls":5},"88",{"v":12130000,"d":"12,130,000.00"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"}]

{"sheet":"Z02 收入支出决算表（财决02表）","index":4,"n_rows":24,"n_cols":26,"rows_kept":24,"merged":[[0,0,0,25],[1,0,1,25],[2,0,2,12],[3,0,3,3],[3,4,3,7],[3,8,6,8],[3,9,6,9],[3,10,3,13],[3,14,6,14],[3,15,3,19],[3,20,3,25],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,4,24],[4,25,6,25],[5,22,6,22],[5,23,6,23],[5,24,6,24],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["收入支出决算表"]
["财决02表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":12},"2024年度",{"$nulls":11},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":3},"本年收入","本年支出","收支结余",{"$nulls":3},"使用非财政拨款结余（含专用结余）","结余分配",{"$nulls":4},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","经营结余",null,null,"合计","基本支出结转","项目支出结转和结余","经营结余",null,"合计","缴纳企业所得税","提取专用结余","事业单位转入非财政拨款结余","其他","合计","基本支出结转","项目支出结转和结余",null,null,"经营结余"]
[{"$nulls":22},"小计","项目支出结转","项目支出结余"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22"]
[{"$nulls":3},"合计",{"$nulls":4},{"v":134398871.25,"d":"134,398,871.25"},{"v":134398871.25,"d":"134,398,871.25"}]
["205",null,null,"教育支出",{"$nulls":4},{"v":116493624.46,"d":"116,493,624.46"},{"v":116493624.46,"d":"116,493,624.46"}]
["20502",null,null,"普通教育",{"$nulls":4},{"v":105851384.46,"d":"105,851,384.46"},{"v":105851384.46,"d":"105,851,384.46"}]
["2050203",null,null,"  初中教育",{"$nulls":4},{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"}]
["2050204",null,null,"  高中教育",{"$nulls":4},{"v":99099174.46,"d":"99,099,174.46"},{"v":99099174.46,"d":"99,099,174.46"}]
["20509",null,null,"教育费附加安排的支出",{"$nulls":4},{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"$nulls":4},{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"}]
["2050904",null,null,"  城市中小学教学设施",{"$nulls":4},{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"$nulls":4},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["208",null,null,"社会保障和就业支出",{"$nulls":4},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"$nulls":4},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"$nulls":4},{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"$nulls":4},{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"$nulls":4},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"$nulls":4},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"$nulls":4},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z02_1 基本支出分项目收入支出决算表（财决02_1表）","index":5,"n_rows":28,"n_cols":21,"rows_kept":28,"merged":[[0,0,0,20],[1,0,1,20],[2,0,2,9],[3,0,3,3],[3,4,3,8],[3,9,3,13],[3,14,3,16],[3,17,6,17],[3,18,6,18],[3,19,3,20],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,19,6,19],[4,20,6,20],[5,10,6,10],[5,11,6,11],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
["基本支出分项目收入支出决算表"]
["财决02_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":9},"2024年度",{"$nulls":9},"金额单位：元"]
["项目",{"$nulls":8},"资金来源",{"$nulls":4},"支出数",null,null,"使用非财政拨款结余（含专用结余）","结余分配","年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","是否横向标识","合计","年初结转和结余",null,"财政拨款","非财政拨款","合计","财政拨款","非财政拨款",null,null,"合计","其中：财政拨款结转"]
[{"$nulls":10},"小计","其中：财政拨款结转"]
[]
["类","款","项","栏次","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12"]
[{"$nulls":3},"合计","—","—","—","—","—",{"v":106969461.25,"d":"106,969,461.25"},null,null,{"v":92930699.85,"d":"92,930,699.85"},{"v":14038761.4,"d":"14,038,761.40"},{"v":106969461.25,"d":"106,969,461.25"},{"v":92930699.85,"d":"92,930,699.85"},{"v":14038761.4,"d":"14,038,761.40"}]
["205",null,null,"教育支出",{"$nulls":5},{"v":89064214.46,"d":"89,064,214.46"},null,null,{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"},{"v":89064214.46,"d":"89,064,214.46"},{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"}]
["20502",null,null,"普通教育",{"$nulls":5},{"v":89064214.46,"d":"89,064,214.46"},null,null,{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"},{"v":89064214.46,"d":"89,064,214.46"},{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"}]
["2050204",null,null,"  高中教育",{"$nulls":5},{"v":89064214.46,"d":"89,064,214.46"},null,null,{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"},{"v":89064214.46,"d":"89,064,214.46"},{"v":75025453.06,"d":"75,025,453.06"},{"v":14038761.4,"d":"14,038,761.40"}]
["2050204",null,null,"  财政专户人员经费","370200000000000000004","  人员类",null,null,"  否",{"v":1507278.37,"d":"1,507,278.37"},{"$nulls":3},{"v":1507278.37,"d":"1,507,278.37"},{"v":1507278.37,"d":"1,507,278.37"},null,{"v":1507278.37,"d":"1,507,278.37"}]
["2050204",null,null,"  单位资金人员经费","370200000000000000005","  人员类",null,null,"  否",{"v":1499999.5,"d":"1,499,999.50"},{"$nulls":3},{"v":1499999.5,"d":"1,499,999.50"},{"v":1499999.5,"d":"1,499,999.50"},null,{"v":1499999.5,"d":"1,499,999.50"}]
["2050204",null,null,"  财政专户公用经费","370200000000000000002","  运转类-公用经费",null,null,"  否",{"v":4554643.63,"d":"4,554,643.63"},{"$nulls":3},{"v":4554643.63,"d":"4,554,643.63"},{"v":4554643.63,"d":"4,554,643.63"},null,{"v":4554643.63,"d":"4,554,643.63"}]
["2050204",null,null,"  单位资金公用经费","370200000000000000003","  运转类-公用经费",null,null,"  否",{"v":7125247.9,"d":"7,125,247.90"},null,null,{"v":648408,"d":"648,408.00"},{"v":6476839.9,"d":"6,476,839.90"},{"v":7125247.9,"d":"7,125,247.90"},{"v":648408,"d":"648,408.00"},{"v":6476839.9,"d":"6,476,839.90"}]
["2050204",null,null,"  人员经费","370200240B1808F68CB88","  人员类",null,null,"  否",{"v":63446638.06,"d":"63,446,638.06"},null,null,{"v":63446638.06,"d":"63,446,638.06"},null,{"v":63446638.06,"d":"63,446,638.06"},{"v":63446638.06,"d":"63,446,638.06"}]
["2050204",null,null,"  2023年度考核奖","37020024001002060061X","  人员类",null,null,"  否",{"v":10930407,"d":"10,930,407.00"},null,null,{"v":10930407,"d":"10,930,407.00"},null,{"v":10930407,"d":"10,930,407.00"},{"v":10930407,"d":"10,930,407.00"}]
["208",null,null,"社会保障和就业支出",{"$nulls":5},{"v":11190392.79,"d":"11,190,392.79"},null,null,{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"$nulls":5},{"v":11190392.79,"d":"11,190,392.79"},null,null,{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},null,null,{"v":7460281.43,"d":"7,460,281.43"},null,{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080505",null,null,"  人员经费","370200240B1808F68CB88","  人员类",null,null,"  否",{"v":7460281.43,"d":"7,460,281.43"},null,null,{"v":7460281.43,"d":"7,460,281.43"},null,{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"$nulls":5},{"v":3730111.36,"d":"3,730,111.36"},null,null,{"v":3730111.36,"d":"3,730,111.36"},null,{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["2080506",null,null,"  人员经费","370200240B1808F68CB88","  人员类",null,null,"  否",{"v":3730111.36,"d":"3,730,111.36"},null,null,{"v":3730111.36,"d":"3,730,111.36"},null,{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"$nulls":5},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"$nulls":5},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"$nulls":5},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  人员经费","370200240B1808F68CB88","  人员类",null,null,"  否",{"v":6714854,"d":"6,714,854.00"},null,null,{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z02_2 项目支出分项目收入支出决算表（财决02_2表）","index":6,"n_rows":35,"n_cols":26,"rows_kept":35,"merged":[[0,0,0,25],[1,0,1,25],[2,0,2,12],[3,0,3,3],[3,4,3,10],[3,11,3,16],[3,17,3,19],[3,20,6,20],[3,21,6,21],[3,22,3,25],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,4,13],[4,14,4,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,22,6,22],[4,23,4,25],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,23,6,23],[5,24,6,24],[5,25,6,25],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2]],"flags":["formulas_cached_only"]}
["项目支出分项目收入支出决算表"]
["财决02_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":12},"2024年度",{"$nulls":11},"金额单位：元"]
["项目",{"$nulls":10},"资金来源",{"$nulls":5},"支出数",null,null,"使用非财政拨款结余（含专用结余）","结余分配","年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","是否科研项目","合计","年初结转和结余",null,"财政拨款",null,"非财政拨款","合计","财政拨款","非财政拨款",null,null,"合计","其中：财政拨款结转和结余"]
[{"$nulls":12},"小计","其中：财政拨款结转和结余","小计","其中：基本建设支出拨款",{"$nulls":7},"小计","财政拨款结转","财政拨款结余"]
[]
["类","款","项","栏次","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15"]
[{"$nulls":3},"合计","—","—","—","—","—","—","—",{"v":27429410,"d":"27,429,410.00"},null,null,{"v":27429410,"d":"27,429,410.00"},null,null,{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]
["205",null,null,"教育支出",{"$nulls":7},{"v":27429410,"d":"27,429,410.00"},null,null,{"v":27429410,"d":"27,429,410.00"},null,null,{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]
["20502",null,null,"普通教育",{"$nulls":7},{"v":16787170,"d":"16,787,170.00"},null,null,{"v":16787170,"d":"16,787,170.00"},null,null,{"v":16787170,"d":"16,787,170.00"},{"v":16787170,"d":"16,787,170.00"}]
["2050203",null,null,"  初中教育",{"$nulls":7},{"v":6752210,"d":"6,752,210.00"},null,null,{"v":6752210,"d":"6,752,210.00"},null,null,{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"}]
["2050203",null,null,"  青少年儿童近视防控","37020024P11005610005X","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":11410,"d":"11,410.00"},null,null,{"v":11410,"d":"11,410.00"},null,null,{"v":11410,"d":"11,410.00"},{"v":11410,"d":"11,410.00"}]
["2050203",null,null,"  24年局直属公办初中学校课后服务保障项目","37020024P11005410014T","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2042000,"d":"2,042,000.00"},null,null,{"v":2042000,"d":"2,042,000.00"},null,null,{"v":2042000,"d":"2,042,000.00"},{"v":2042000,"d":"2,042,000.00"}]
["2050203",null,null,"  24年市属学校生均保障及定额补助经费","37020024P11005410002P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1700000,"d":"1,700,000.00"},null,null,{"v":1700000,"d":"1,700,000.00"},null,null,{"v":1700000,"d":"1,700,000.00"},{"v":1700000,"d":"1,700,000.00"}]
["2050203",null,null,"  24年生均公用经费","37020024P110054100014","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2998800,"d":"2,998,800.00"},null,null,{"v":2998800,"d":"2,998,800.00"},null,null,{"v":2998800,"d":"2,998,800.00"},{"v":2998800,"d":"2,998,800.00"}]
["2050204",null,null,"  高中教育",{"$nulls":7},{"v":10034960,"d":"10,034,960.00"},null,null,{"v":10034960,"d":"10,034,960.00"},null,null,{"v":10034960,"d":"10,034,960.00"},{"v":10034960,"d":"10,034,960.00"}]
["2050204",null,null,"  24年支教教师补贴","37020024P11005510002D","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":66000,"d":"66,000.00"},null,null,{"v":66000,"d":"66,000.00"},null,null,{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"}]
["2050204",null,null,"  学生资助及政府奖学金","37020024P11005310001E","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":31600,"d":"31,600.00"},null,null,{"v":31600,"d":"31,600.00"},null,null,{"v":31600,"d":"31,600.00"},{"v":31600,"d":"31,600.00"}]
["2050204",null,null,"  24年局属学校校园保安服务项目","37020024P110054100091","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1296240,"d":"1,296,240.00"},null,null,{"v":1296240,"d":"1,296,240.00"},null,null,{"v":1296240,"d":"1,296,240.00"},{"v":1296240,"d":"1,296,240.00"}]
["2050204",null,null,"  24年市属学校生均保障及定额补助经费","37020024P11005410002P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":4020000,"d":"4,020,000.00"},null,null,{"v":4020000,"d":"4,020,000.00"},null,null,{"v":4020000,"d":"4,020,000.00"},{"v":4020000,"d":"4,020,000.00"}]
["2050204",null,null,"  24年市属学校师均保障经费","37020024P11005510001R","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1610700,"d":"1,610,700.00"},null,null,{"v":1610700,"d":"1,610,700.00"},null,null,{"v":1610700,"d":"1,610,700.00"},{"v":1610700,"d":"1,610,700.00"}]
["2050204",null,null,"  24年生均公用经费","37020024P110054100014","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":3010420,"d":"3,010,420.00"},null,null,{"v":3010420,"d":"3,010,420.00"},null,null,{"v":3010420,"d":"3,010,420.00"},{"v":3010420,"d":"3,010,420.00"}]
["20509",null,null,"教育费附加安排的支出",{"$nulls":7},{"v":10642240,"d":"10,642,240.00"},null,null,{"v":10642240,"d":"10,642,240.00"},null,null,{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"$nulls":7},{"v":6459780,"d":"6,459,780.00"},null,null,{"v":6459780,"d":"6,459,780.00"},null,null,{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"}]
["2050903",null,null,"  青岛三十九中校舍改造提升工程项目","370200241127020600045","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2482580,"d":"2,482,580.00"},null,null,{"v":2482580,"d":"2,482,580.00"},null,null,{"v":2482580,"d":"2,482,580.00"},{"v":2482580,"d":"2,482,580.00"}]
["2050903",null,null,"  24年校舍维修延续支付项目","37020024P110059100024","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2977200,"d":"2,977,200.00"},null,null,{"v":2977200,"d":"2,977,200.00"},null,null,{"v":2977200,"d":"2,977,200.00"},{"v":2977200,"d":"2,977,200.00"}]
["2050903",null,null,"  24年校舍维修类新增项目","37020024P11005910003P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1000000,"d":"1,000,000.00"},null,null,{"v":1000000,"d":"1,000,000.00"},null,null,{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"}]
["2050904",null,null,"  城市中小学教学设施",{"$nulls":7},{"v":3782460,"d":"3,782,460.00"},null,null,{"v":3782460,"d":"3,782,460.00"},null,null,{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"}]
["2050904",null,null,"  24年赋能教育综合管理项目","37020024P110060100053","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":360000,"d":"360,000.00"},null,null,{"v":360000,"d":"360,000.00"},null,null,{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"}]
["2050904",null,null,"  24年装备信息类延续项目","37020024P11006010001L","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":203800,"d":"203,800.00"},null,null,{"v":203800,"d":"203,800.00"},null,null,{"v":203800,"d":"203,800.00"},{"v":203800,"d":"203,800.00"}]
["2050904",null,null,"  24年局属学校装备采购项目","37020024P110060100028","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":3218660,"d":"3,218,660.00"},null,null,{"v":3218660,"d":"3,218,660.00"},null,null,{"v":3218660,"d":"3,218,660.00"},{"v":3218660,"d":"3,218,660.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"$nulls":7},{"v":400000,"d":"400,000.00"},null,null,{"v":400000,"d":"400,000.00"},null,null,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["2050999",null,null,"  集团化办学项目","37020024P11006110012R","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":200000,"d":"200,000.00"},null,null,{"v":200000,"d":"200,000.00"},null,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["2050999",null,null,"  全市创新人才培养项目","37020024P11006110005Q","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":200000,"d":"200,000.00"},null,null,{"v":200000,"d":"200,000.00"},null,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"Z03 收入决算表（财决03表）","index":7,"n_rows":24,"n_cols":12,"rows_kept":24,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,5],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,8],[3,9,6,9],[3,10,6,10],[3,11,6,11],[4,0,6,2],[4,3,6,3],[4,7,6,7],[4,8,6,8],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["收入决算表"]
["财决03表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":5},"2024年度",{"$nulls":4},"金额单位：元"]
["项目",{"$nulls":3},"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目代码",null,null,"科目名称",{"$nulls":3},"小计","其中：教育收费"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8"]
[{"$nulls":3},"合计",{"v":134398871.25,"d":"134,398,871.25"},{"v":120360109.85,"d":"120,360,109.85"},null,{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},null,null,{"v":7976839.4,"d":"7,976,839.40"}]
["205",null,null,"教育支出",{"v":116493624.46,"d":"116,493,624.46"},{"v":102454863.06,"d":"102,454,863.06"},null,{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},null,null,{"v":7976839.4,"d":"7,976,839.40"}]
["20502",null,null,"普通教育",{"v":105851384.46,"d":"105,851,384.46"},{"v":91812623.06,"d":"91,812,623.06"},null,{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},null,null,{"v":7976839.4,"d":"7,976,839.40"}]
["2050203",null,null,"  初中教育",{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"}]
["2050204",null,null,"  高中教育",{"v":99099174.46,"d":"99,099,174.46"},{"v":85060413.06,"d":"85,060,413.06"},null,{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"},null,null,{"v":7976839.4,"d":"7,976,839.40"}]
["20509",null,null,"教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"}]
["2050904",null,null,"  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z04 支出决算表（财决04表）","index":8,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,4],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["支出决算表"]
["财决04表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":4},"2024年度",{"$nulls":3},"金额单位：元"]
["项目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目代码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6"]
[{"$nulls":3},"合计",{"v":134398871.25,"d":"134,398,871.25"},{"v":106969461.25,"d":"106,969,461.25"},{"v":27429410,"d":"27,429,410.00"}]
["205",null,null,"教育支出",{"v":116493624.46,"d":"116,493,624.46"},{"v":89064214.46,"d":"89,064,214.46"},{"v":27429410,"d":"27,429,410.00"}]
["20502",null,null,"普通教育",{"v":105851384.46,"d":"105,851,384.46"},{"v":89064214.46,"d":"89,064,214.46"},{"v":16787170,"d":"16,787,170.00"}]
["2050203",null,null,"  初中教育",{"v":6752210,"d":"6,752,210.00"},null,{"v":6752210,"d":"6,752,210.00"}]
["2050204",null,null,"  高中教育",{"v":99099174.46,"d":"99,099,174.46"},{"v":89064214.46,"d":"89,064,214.46"},{"v":10034960,"d":"10,034,960.00"}]
["20509",null,null,"教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},null,{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},null,{"v":6459780,"d":"6,459,780.00"}]
["2050904",null,null,"  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},null,{"v":3782460,"d":"3,782,460.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"}]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z05 支出决算明细表（财决05表）","index":9,"n_rows":24,"n_cols":115,"rows_kept":24,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["支出决算明细表"]
["财决05表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":134398871.25,"d":"134,398,871.25"},{"v":88400336.33,"d":"88,400,336.33"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":33289911.53,"d":"33,289,911.53"},{"v":3060684.63,"d":"3,060,684.63"},{"v":1200000,"d":"1,200,000.00"},null,{"v":286.5,"d":"286.50"},{"v":402978.1,"d":"402,978.10"},{"v":2094851.61,"d":"2,094,851.61"},{"v":108402.07,"d":"108,402.07"},{"v":1930933.61,"d":"1,930,933.61"},{"v":5196376,"d":"5,196,376.00"},{"v":190851.7,"d":"190,851.70"},{"v":47671,"d":"47,671.00"},{"v":8656316.97,"d":"8,656,316.97"},{"v":39409.71,"d":"39,409.71"},null,{"v":1092926.33,"d":"1,092,926.33"},null,{"v":127689.8,"d":"127,689.80"},null,null,{"v":4717305.34,"d":"4,717,305.34"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":613683.16,"d":"613,683.16"},null,{"v":3110627.35,"d":"3,110,627.35"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":5819390,"d":"5,819,390.00"},null,{"v":4317502,"d":"4,317,502.00"},{"v":1231888,"d":"1,231,888.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["205",null,null,"教育支出",{"v":116493624.46,"d":"116,493,624.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":33289911.53,"d":"33,289,911.53"},{"v":3060684.63,"d":"3,060,684.63"},{"v":1200000,"d":"1,200,000.00"},null,{"v":286.5,"d":"286.50"},{"v":402978.1,"d":"402,978.10"},{"v":2094851.61,"d":"2,094,851.61"},{"v":108402.07,"d":"108,402.07"},{"v":1930933.61,"d":"1,930,933.61"},{"v":5196376,"d":"5,196,376.00"},{"v":190851.7,"d":"190,851.70"},{"v":47671,"d":"47,671.00"},{"v":8656316.97,"d":"8,656,316.97"},{"v":39409.71,"d":"39,409.71"},null,{"v":1092926.33,"d":"1,092,926.33"},null,{"v":127689.8,"d":"127,689.80"},null,null,{"v":4717305.34,"d":"4,717,305.34"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":613683.16,"d":"613,683.16"},null,{"v":3110627.35,"d":"3,110,627.35"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":5819390,"d":"5,819,390.00"},null,{"v":4317502,"d":"4,317,502.00"},{"v":1231888,"d":"1,231,888.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["20502",null,null,"普通教育",{"v":105851384.46,"d":"105,851,384.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":26310863.53,"d":"26,310,863.53"},{"v":2891060.63,"d":"2,891,060.63"},{"v":1200000,"d":"1,200,000.00"},null,{"v":286.5,"d":"286.50"},{"v":402978.1,"d":"402,978.10"},{"v":2094851.61,"d":"2,094,851.61"},{"v":108402.07,"d":"108,402.07"},{"v":1930933.61,"d":"1,930,933.61"},{"v":5196376,"d":"5,196,376.00"},{"v":190851.7,"d":"190,851.70"},{"v":47671,"d":"47,671.00"},{"v":2254720.97,"d":"2,254,720.97"},{"v":39409.71,"d":"39,409.71"},null,{"v":892926.33,"d":"892,926.33"},null,{"v":127689.8,"d":"127,689.80"},null,null,{"v":4517305.34,"d":"4,517,305.34"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":613683.16,"d":"613,683.16"},null,{"v":3102799.35,"d":"3,102,799.35"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":2156198,"d":"2,156,198.00"},null,{"v":1150482,"d":"1,150,482.00"},{"v":735716,"d":"735,716.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["2050203",null,null,"  初中教育",{"v":6752210,"d":"6,752,210.00"},{"$nulls":14},{"v":6602210,"d":"6,602,210.00"},{"v":601970.84,"d":"601,970.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":54000,"d":"54,000.00"},{"v":210000,"d":"210,000.00"},{"v":68041.56,"d":"68,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":700000,"d":"700,000.00"},{"v":20486,"d":"20,486.00"},null,{"v":381932.9,"d":"381,932.90"},null,null,{"v":150000,"d":"150,000.00"},null,{"v":20653.79,"d":"20,653.79"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":6},{"v":212722.2,"d":"212,722.20"},{"$nulls":31},{"v":150000,"d":"150,000.00"},null,{"v":50000,"d":"50,000.00"},{"$nulls":13},{"v":100000,"d":"100,000.00"}]
["2050204",null,null,"  高中教育",{"v":99099174.46,"d":"99,099,174.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":19708653.53,"d":"19,708,653.53"},{"v":2289089.79,"d":"2,289,089.79"},null,null,{"v":286.5,"d":"286.50"},{"v":348978.1,"d":"348,978.10"},{"v":1884851.61,"d":"1,884,851.61"},{"v":40360.51,"d":"40,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":4496376,"d":"4,496,376.00"},{"v":170365.7,"d":"170,365.70"},{"v":47671,"d":"47,671.00"},{"v":1872788.07,"d":"1,872,788.07"},{"v":39409.71,"d":"39,409.71"},null,{"v":742926.33,"d":"742,926.33"},null,{"v":107036.01,"d":"107,036.01"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":613683.16,"d":"613,683.16"},null,{"v":2890077.15,"d":"2,890,077.15"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":2006198,"d":"2,006,198.00"},null,{"v":1100482,"d":"1,100,482.00"},{"v":735716,"d":"735,716.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":150000,"d":"150,000.00"}]
["20509",null,null,"教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},{"$nulls":14},{"v":6979048,"d":"6,979,048.00"},{"v":169624,"d":"169,624.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"},null,null,{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"},{"$nulls":6},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},{"$nulls":14},{"v":6459780,"d":"6,459,780.00"},{"v":58184,"d":"58,184.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"}]
["2050904",null,null,"  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},{"$nulls":14},{"v":119268,"d":"119,268.00"},{"v":111440,"d":"111,440.00"},{"$nulls":25},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"}]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"}]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":6},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z05_1 基本支出决算明细表（财决05_1表）","index":10,"n_rows":19,"n_cols":115,"rows_kept":19,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2]],"flags":["formulas_cached_only"]}
["基本支出决算明细表"]
["财决05_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":106969461.25,"d":"106,969,461.25"},{"v":88400336.33,"d":"88,400,336.33"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":9962813.53,"d":"9,962,813.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["205",null,null,"教育支出",{"v":89064214.46,"d":"89,064,214.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":9962813.53,"d":"9,962,813.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["20502",null,null,"普通教育",{"v":89064214.46,"d":"89,064,214.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":9962813.53,"d":"9,962,813.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2050204",null,null,"  高中教育",{"v":89064214.46,"d":"89,064,214.46"},{"v":70495089.54,"d":"70,495,089.54"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":19329419.4,"d":"19,329,419.40"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":796056.53,"d":"796,056.53"},{"$nulls":3},{"v":9962813.53,"d":"9,962,813.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,{"v":648408,"d":"648,408.00"},{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":53},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":6},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]

{"sheet":"Z05_2 项目支出决算明细表（财决05_2表）","index":11,"n_rows":17,"n_cols":115,"rows_kept":17,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2]],"flags":["formulas_cached_only"]}
["项目支出决算明细表"]
["财决05_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":27429410,"d":"27,429,410.00"},{"$nulls":14},{"v":23327098,"d":"23,327,098.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"$nulls":31},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["205",null,null,"教育支出",{"v":27429410,"d":"27,429,410.00"},{"$nulls":14},{"v":23327098,"d":"23,327,098.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"$nulls":31},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["20502",null,null,"普通教育",{"v":16787170,"d":"16,787,170.00"},{"$nulls":14},{"v":16348050,"d":"16,348,050.00"},{"v":1108838.84,"d":"1,108,838.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":1152817.69,"d":"1,152,817.69"},null,null,{"v":605000,"d":"605,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1862001.3,"d":"1,862,001.30"},{"$nulls":31},{"v":439120,"d":"439,120.00"},null,{"v":152772,"d":"152,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["2050203",null,null,"  初中教育",{"v":6752210,"d":"6,752,210.00"},{"$nulls":14},{"v":6602210,"d":"6,602,210.00"},{"v":601970.84,"d":"601,970.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":54000,"d":"54,000.00"},{"v":210000,"d":"210,000.00"},{"v":68041.56,"d":"68,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":700000,"d":"700,000.00"},{"v":20486,"d":"20,486.00"},null,{"v":381932.9,"d":"381,932.90"},null,null,{"v":150000,"d":"150,000.00"},null,{"v":20653.79,"d":"20,653.79"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":6},{"v":212722.2,"d":"212,722.20"},{"$nulls":31},{"v":150000,"d":"150,000.00"},null,{"v":50000,"d":"50,000.00"},{"$nulls":13},{"v":100000,"d":"100,000.00"}]
["2050204",null,null,"  高中教育",{"v":10034960,"d":"10,034,960.00"},{"$nulls":14},{"v":9745840,"d":"9,745,840.00"},{"v":506868,"d":"506,868.00"},{"$nulls":3},{"v":250689.8,"d":"250,689.80"},{"v":949310.2,"d":"949,310.20"},{"v":22000,"d":"22,000.00"},null,{"v":4496240,"d":"4,496,240.00"},{"v":20000,"d":"20,000.00"},null,{"v":770884.79,"d":"770,884.79"},null,null,{"v":455000,"d":"455,000.00"},null,{"v":78648.11,"d":"78,648.11"},{"$nulls":7},{"v":546920,"d":"546,920.00"},null,{"v":1649279.1,"d":"1,649,279.10"},{"$nulls":31},{"v":289120,"d":"289,120.00"},null,{"v":102772,"d":"102,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":150000,"d":"150,000.00"}]
["20509",null,null,"教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},{"$nulls":14},{"v":6979048,"d":"6,979,048.00"},{"v":169624,"d":"169,624.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"},null,null,{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"},{"$nulls":6},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},{"$nulls":14},{"v":6459780,"d":"6,459,780.00"},{"v":58184,"d":"58,184.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"}]
["2050904",null,null,"  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},{"$nulls":14},{"v":119268,"d":"119,268.00"},{"v":111440,"d":"111,440.00"},{"$nulls":25},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"}]

{"sheet":"Z06 财政拨款收入支出决算表（财决06表）","index":12,"n_rows":24,"n_cols":20,"rows_kept":24,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,9],[3,0,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,14],[3,15,3,19],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,4,19],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算表"]
["财决06表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":9},"2024年度",{"$nulls":8},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",{"$nulls":4},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出  ",null,null,"项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":11},"小计","人员经费","公用经费",{"$nulls":3},"小计","项目支出结转","项目支出结余"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
[{"$nulls":3},"合计",{"$nulls":3},{"v":120360109.85,"d":"120,360,109.85"},{"v":92930699.85,"d":"92,930,699.85"},{"v":27429410,"d":"27,429,410.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":92930699.85,"d":"92,930,699.85"},{"v":92282291.85,"d":"92,282,291.85"},{"v":648408,"d":"648,408.00"},{"v":27429410,"d":"27,429,410.00"}]
["205",null,null,"教育支出",{"$nulls":3},{"v":102454863.06,"d":"102,454,863.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":27429410,"d":"27,429,410.00"},{"v":102454863.06,"d":"102,454,863.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":27429410,"d":"27,429,410.00"}]
["20502",null,null,"普通教育",{"$nulls":3},{"v":91812623.06,"d":"91,812,623.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":16787170,"d":"16,787,170.00"},{"v":91812623.06,"d":"91,812,623.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":16787170,"d":"16,787,170.00"}]
["2050203",null,null,"  初中教育",{"$nulls":3},{"v":6752210,"d":"6,752,210.00"},null,{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"},{"$nulls":3},{"v":6752210,"d":"6,752,210.00"}]
["2050204",null,null,"  高中教育",{"$nulls":3},{"v":85060413.06,"d":"85,060,413.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":10034960,"d":"10,034,960.00"},{"v":85060413.06,"d":"85,060,413.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":10034960,"d":"10,034,960.00"}]
["20509",null,null,"教育费附加安排的支出",{"$nulls":3},{"v":10642240,"d":"10,642,240.00"},null,{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"},{"$nulls":3},{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"$nulls":3},{"v":6459780,"d":"6,459,780.00"},null,{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"},{"$nulls":3},{"v":6459780,"d":"6,459,780.00"}]
["2050904",null,null,"  城市中小学教学设施",{"$nulls":3},{"v":3782460,"d":"3,782,460.00"},null,{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"},{"$nulls":3},{"v":3782460,"d":"3,782,460.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"$nulls":3},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":3},{"v":400000,"d":"400,000.00"}]
["208",null,null,"社会保障和就业支出",{"$nulls":3},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"$nulls":3},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"$nulls":3},{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},null,{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"$nulls":3},{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},null,{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z07 一般公共预算财政拨款收入支出决算表（财决07表）","index":13,"n_rows":24,"n_cols":20,"rows_kept":24,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,9],[3,0,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,14],[3,15,3,19],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,4,19],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款收入支出决算表"]
["财决07表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":9},"2024年度",{"$nulls":8},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",{"$nulls":4},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出",null,null,"项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":11},"小计","人员经费","公用经费",{"$nulls":3},"小计","项目支出结转","项目支出结余"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
[{"$nulls":3},"合计",{"$nulls":3},{"v":120360109.85,"d":"120,360,109.85"},{"v":92930699.85,"d":"92,930,699.85"},{"v":27429410,"d":"27,429,410.00"},{"v":120360109.85,"d":"120,360,109.85"},{"v":92930699.85,"d":"92,930,699.85"},{"v":92282291.85,"d":"92,282,291.85"},{"v":648408,"d":"648,408.00"},{"v":27429410,"d":"27,429,410.00"}]
["205",null,null,"教育支出",{"$nulls":3},{"v":102454863.06,"d":"102,454,863.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":27429410,"d":"27,429,410.00"},{"v":102454863.06,"d":"102,454,863.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":27429410,"d":"27,429,410.00"}]
["20502",null,null,"普通教育",{"$nulls":3},{"v":91812623.06,"d":"91,812,623.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":16787170,"d":"16,787,170.00"},{"v":91812623.06,"d":"91,812,623.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":16787170,"d":"16,787,170.00"}]
["2050203",null,null,"  初中教育",{"$nulls":3},{"v":6752210,"d":"6,752,210.00"},null,{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"},{"$nulls":3},{"v":6752210,"d":"6,752,210.00"}]
["2050204",null,null,"  高中教育",{"$nulls":3},{"v":85060413.06,"d":"85,060,413.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":10034960,"d":"10,034,960.00"},{"v":85060413.06,"d":"85,060,413.06"},{"v":75025453.06,"d":"75,025,453.06"},{"v":74377045.06,"d":"74,377,045.06"},{"v":648408,"d":"648,408.00"},{"v":10034960,"d":"10,034,960.00"}]
["20509",null,null,"教育费附加安排的支出",{"$nulls":3},{"v":10642240,"d":"10,642,240.00"},null,{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"},{"$nulls":3},{"v":10642240,"d":"10,642,240.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"$nulls":3},{"v":6459780,"d":"6,459,780.00"},null,{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"},{"$nulls":3},{"v":6459780,"d":"6,459,780.00"}]
["2050904",null,null,"  城市中小学教学设施",{"$nulls":3},{"v":3782460,"d":"3,782,460.00"},null,{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"},{"$nulls":3},{"v":3782460,"d":"3,782,460.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"$nulls":3},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":3},{"v":400000,"d":"400,000.00"}]
["208",null,null,"社会保障和就业支出",{"$nulls":3},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805",null,null,"行政事业单位养老支出",{"$nulls":3},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},null,{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"$nulls":3},{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},null,{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"$nulls":3},{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},null,{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"$nulls":3},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},null,{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z08 一般公共预算财政拨款支出决算明细表（财决08表）","index":14,"n_rows":24,"n_cols":115,"rows_kept":24,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表"]
["财决08表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":120360109.85,"d":"120,360,109.85"},{"v":85393058.46,"d":"85,393,058.46"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":23975506,"d":"23,975,506.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},null,{"v":648408,"d":"648,408.00"},null,null,{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["205",null,null,"教育支出",{"v":102454863.06,"d":"102,454,863.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":23975506,"d":"23,975,506.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},null,{"v":648408,"d":"648,408.00"},null,null,{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["20502",null,null,"普通教育",{"v":91812623.06,"d":"91,812,623.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":16996458,"d":"16,996,458.00"},{"v":1108838.84,"d":"1,108,838.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":1152817.69,"d":"1,152,817.69"},null,null,{"v":605000,"d":"605,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2685654.5,"d":"2,685,654.50"},null,{"v":648408,"d":"648,408.00"},null,null,{"v":546920,"d":"546,920.00"},null,{"v":1862001.3,"d":"1,862,001.30"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":439120,"d":"439,120.00"},null,{"v":152772,"d":"152,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["2050203",null,null,"  初中教育",{"v":6752210,"d":"6,752,210.00"},{"$nulls":14},{"v":6602210,"d":"6,602,210.00"},{"v":601970.84,"d":"601,970.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":54000,"d":"54,000.00"},{"v":210000,"d":"210,000.00"},{"v":68041.56,"d":"68,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":700000,"d":"700,000.00"},{"v":20486,"d":"20,486.00"},null,{"v":381932.9,"d":"381,932.90"},null,null,{"v":150000,"d":"150,000.00"},null,{"v":20653.79,"d":"20,653.79"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":6},{"v":212722.2,"d":"212,722.20"},{"$nulls":31},{"v":150000,"d":"150,000.00"},null,{"v":50000,"d":"50,000.00"},{"$nulls":13},{"v":100000,"d":"100,000.00"}]
["2050204",null,null,"  高中教育",{"v":85060413.06,"d":"85,060,413.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":10394248,"d":"10,394,248.00"},{"v":506868,"d":"506,868.00"},{"$nulls":3},{"v":250689.8,"d":"250,689.80"},{"v":949310.2,"d":"949,310.20"},{"v":22000,"d":"22,000.00"},null,{"v":4496240,"d":"4,496,240.00"},{"v":20000,"d":"20,000.00"},null,{"v":770884.79,"d":"770,884.79"},null,null,{"v":455000,"d":"455,000.00"},null,{"v":78648.11,"d":"78,648.11"},{"$nulls":4},{"v":648408,"d":"648,408.00"},null,null,{"v":546920,"d":"546,920.00"},null,{"v":1649279.1,"d":"1,649,279.10"},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":23},{"v":289120,"d":"289,120.00"},null,{"v":102772,"d":"102,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":150000,"d":"150,000.00"}]
["20509",null,null,"教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},{"$nulls":14},{"v":6979048,"d":"6,979,048.00"},{"v":169624,"d":"169,624.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"},null,null,{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"},{"$nulls":6},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},{"$nulls":14},{"v":6459780,"d":"6,459,780.00"},{"v":58184,"d":"58,184.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"}]
["2050904",null,null,"  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},{"$nulls":14},{"v":119268,"d":"119,268.00"},{"v":111440,"d":"111,440.00"},{"$nulls":25},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"}]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"}]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"}]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":6},{"v":3730111.36,"d":"3,730,111.36"}]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"}]

{"sheet":"Z08_1 一般公共预算财政拨款基本支出决算明细表（财决08_","index":15,"n_rows":19,"n_cols":115,"rows_kept":19,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算明细表"]
["财决08_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":92930699.85,"d":"92,930,699.85"},{"v":85393058.46,"d":"85,393,058.46"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"v":6714854,"d":"6,714,854.00"},null,null,{"v":648408,"d":"648,408.00"},{"$nulls":21},{"v":648408,"d":"648,408.00"},{"$nulls":5},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["205",null,null,"教育支出",{"v":75025453.06,"d":"75,025,453.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":648408,"d":"648,408.00"},{"$nulls":21},{"v":648408,"d":"648,408.00"},{"$nulls":5},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["20502",null,null,"普通教育",{"v":75025453.06,"d":"75,025,453.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":648408,"d":"648,408.00"},{"$nulls":21},{"v":648408,"d":"648,408.00"},{"$nulls":5},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2050204",null,null,"  高中教育",{"v":75025453.06,"d":"75,025,453.06"},{"v":67487811.67,"d":"67,487,811.67"},{"v":15587755,"d":"15,587,755.00"},{"v":19501556.56,"d":"19,501,556.56"},{"v":10930407,"d":"10,930,407.00"},null,{"v":16605576,"d":"16,605,576.00"},null,null,{"v":4349895.05,"d":"4,349,895.05"},null,{"v":512622.06,"d":"512,622.06"},{"$nulls":3},{"v":648408,"d":"648,408.00"},{"$nulls":21},{"v":648408,"d":"648,408.00"},{"$nulls":5},{"v":6889233.39,"d":"6,889,233.39"},{"v":139489,"d":"139,489.00"},{"v":6224299,"d":"6,224,299.00"},null,null,{"v":66348,"d":"66,348.00"},null,{"v":459097.39,"d":"459,097.39"},{"$nulls":10},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["208",null,null,"社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["20805",null,null,"行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":5},{"v":7460281.43,"d":"7,460,281.43"},{"$nulls":53},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":6},{"v":3730111.36,"d":"3,730,111.36"},{"$nulls":52},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["221",null,null,"住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["22102",null,null,"住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2210201",null,null,"  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"},{"$nulls":10},{"v":6714854,"d":"6,714,854.00"},{"$nulls":48},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]

{"sheet":"Z08_2 一般公共预算财政拨款项目支出决算明细表（财决08_","index":16,"n_rows":35,"n_cols":122,"rows_kept":35,"merged":[[0,0,0,121],[1,0,1,121],[2,0,2,60],[3,0,3,3],[3,4,3,10],[3,11,6,11],[3,12,3,25],[3,26,3,53],[3,54,3,66],[3,67,3,71],[3,72,3,84],[3,85,3,101],[3,102,3,104],[3,105,3,111],[3,112,3,115],[3,116,3,121],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[4,115,6,115],[4,116,6,116],[4,117,6,117],[4,118,6,118],[4,119,6,119],[4,120,6,120],[4,121,6,121],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款项目支出决算明细表"]
["财决08_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":60},"2024年度",{"$nulls":59},"金额单位：元"]
["项目",{"$nulls":10},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","是否科研项目",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计","—","—","—","—","—","—","—",{"v":27429410,"d":"27,429,410.00"},{"$nulls":14},{"v":23327098,"d":"23,327,098.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"$nulls":31},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["205",null,null,"教育支出",{"$nulls":7},{"v":27429410,"d":"27,429,410.00"},{"$nulls":14},{"v":23327098,"d":"23,327,098.00"},{"v":1278462.84,"d":"1,278,462.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":7554413.69,"d":"7,554,413.69"},null,null,{"v":805000,"d":"805,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2885654.5,"d":"2,885,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1869829.3,"d":"1,869,829.30"},{"$nulls":31},{"v":4102312,"d":"4,102,312.00"},null,{"v":3319792,"d":"3,319,792.00"},{"v":512520,"d":"512,520.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["20502",null,null,"普通教育",{"$nulls":7},{"v":16787170,"d":"16,787,170.00"},{"$nulls":14},{"v":16348050,"d":"16,348,050.00"},{"v":1108838.84,"d":"1,108,838.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":304689.8,"d":"304,689.80"},{"v":1159310.2,"d":"1,159,310.20"},{"v":90041.56,"d":"90,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":5196240,"d":"5,196,240.00"},{"v":40486,"d":"40,486.00"},null,{"v":1152817.69,"d":"1,152,817.69"},null,null,{"v":605000,"d":"605,000.00"},null,{"v":99301.9,"d":"99,301.90"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":4},{"v":546920,"d":"546,920.00"},null,{"v":1862001.3,"d":"1,862,001.30"},{"$nulls":31},{"v":439120,"d":"439,120.00"},null,{"v":152772,"d":"152,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":250000,"d":"250,000.00"}]
["2050203",null,null,"  初中教育",{"$nulls":7},{"v":6752210,"d":"6,752,210.00"},{"$nulls":14},{"v":6602210,"d":"6,602,210.00"},{"v":601970.84,"d":"601,970.84"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":54000,"d":"54,000.00"},{"v":210000,"d":"210,000.00"},{"v":68041.56,"d":"68,041.56"},{"v":296748.21,"d":"296,748.21"},{"v":700000,"d":"700,000.00"},{"v":20486,"d":"20,486.00"},null,{"v":381932.9,"d":"381,932.90"},null,null,{"v":150000,"d":"150,000.00"},null,{"v":20653.79,"d":"20,653.79"},null,null,{"v":2685654.5,"d":"2,685,654.50"},{"$nulls":6},{"v":212722.2,"d":"212,722.20"},{"$nulls":31},{"v":150000,"d":"150,000.00"},null,{"v":50000,"d":"50,000.00"},{"$nulls":13},{"v":100000,"d":"100,000.00"}]
["2050203",null,null,"  青少年儿童近视防控","37020024P11005610005X","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":11410,"d":"11,410.00"},{"$nulls":14},{"v":11410,"d":"11,410.00"},{"$nulls":26},{"v":11410,"d":"11,410.00"}]
["2050203",null,null,"  24年局直属公办初中学校课后服务保障项目","37020024P11005410014T","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2042000,"d":"2,042,000.00"},{"$nulls":14},{"v":2042000,"d":"2,042,000.00"},{"v":96943.5,"d":"96,943.50"},{"$nulls":6},{"v":238748.21,"d":"238,748.21"},{"$nulls":8},{"v":20653.79,"d":"20,653.79"},null,null,{"v":1685654.5,"d":"1,685,654.50"}]
["2050203",null,null,"  24年市属学校生均保障及定额补助经费","37020024P11005410002P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1700000,"d":"1,700,000.00"},{"$nulls":14},{"v":1700000,"d":"1,700,000.00"},{"$nulls":8},{"v":700000,"d":"700,000.00"},{"$nulls":10},{"v":1000000,"d":"1,000,000.00"}]
["2050203",null,null,"  24年生均公用经费","37020024P110054100014","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2998800,"d":"2,998,800.00"},{"$nulls":14},{"v":2848800,"d":"2,848,800.00"},{"v":505027.34,"d":"505,027.34"},{"v":1200000,"d":"1,200,000.00"},null,null,{"v":54000,"d":"54,000.00"},{"v":210000,"d":"210,000.00"},{"v":68041.56,"d":"68,041.56"},{"v":58000,"d":"58,000.00"},null,{"v":20486,"d":"20,486.00"},null,{"v":381932.9,"d":"381,932.90"},null,null,{"v":150000,"d":"150,000.00"},{"$nulls":11},{"v":201312.2,"d":"201,312.20"},{"$nulls":31},{"v":150000,"d":"150,000.00"},null,{"v":50000,"d":"50,000.00"},{"$nulls":13},{"v":100000,"d":"100,000.00"}]
["2050204",null,null,"  高中教育",{"$nulls":7},{"v":10034960,"d":"10,034,960.00"},{"$nulls":14},{"v":9745840,"d":"9,745,840.00"},{"v":506868,"d":"506,868.00"},{"$nulls":3},{"v":250689.8,"d":"250,689.80"},{"v":949310.2,"d":"949,310.20"},{"v":22000,"d":"22,000.00"},null,{"v":4496240,"d":"4,496,240.00"},{"v":20000,"d":"20,000.00"},null,{"v":770884.79,"d":"770,884.79"},null,null,{"v":455000,"d":"455,000.00"},null,{"v":78648.11,"d":"78,648.11"},{"$nulls":7},{"v":546920,"d":"546,920.00"},null,{"v":1649279.1,"d":"1,649,279.10"},{"$nulls":31},{"v":289120,"d":"289,120.00"},null,{"v":102772,"d":"102,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":150000,"d":"150,000.00"}]
["2050204",null,null,"  24年支教教师补贴","37020024P11005510002D","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":66000,"d":"66,000.00"},{"$nulls":14},{"v":66000,"d":"66,000.00"},{"$nulls":26},{"v":66000,"d":"66,000.00"}]
["2050204",null,null,"  学生资助及政府奖学金","37020024P11005310001E","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":31600,"d":"31,600.00"},{"$nulls":14},{"v":31600,"d":"31,600.00"},{"v":29600,"d":"29,600.00"},{"$nulls":25},{"v":2000,"d":"2,000.00"}]
["2050204",null,null,"  24年局属学校校园保安服务项目","37020024P110054100091","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1296240,"d":"1,296,240.00"},{"$nulls":14},{"v":1296240,"d":"1,296,240.00"},{"$nulls":8},{"v":1296240,"d":"1,296,240.00"}]
["2050204",null,null,"  24年市属学校生均保障及定额补助经费","37020024P11005410002P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":4020000,"d":"4,020,000.00"},{"$nulls":14},{"v":4020000,"d":"4,020,000.00"},{"$nulls":4},{"v":250689.8,"d":"250,689.80"},{"v":149310.2,"d":"149,310.20"},null,null,{"v":3200000,"d":"3,200,000.00"},null,null,{"v":376000,"d":"376,000.00"},{"$nulls":14},{"v":44000,"d":"44,000.00"}]
["2050204",null,null,"  24年市属学校师均保障经费","37020024P11005510001R","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1610700,"d":"1,610,700.00"},{"$nulls":14},{"v":1610700,"d":"1,610,700.00"},{"$nulls":14},{"v":295000,"d":"295,000.00"},{"$nulls":11},{"v":1315700,"d":"1,315,700.00"}]
["2050204",null,null,"  24年生均公用经费","37020024P110054100014","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":3010420,"d":"3,010,420.00"},{"$nulls":14},{"v":2721300,"d":"2,721,300.00"},{"v":477268,"d":"477,268.00"},{"$nulls":4},{"v":800000,"d":"800,000.00"},{"v":22000,"d":"22,000.00"},null,null,{"v":20000,"d":"20,000.00"},null,{"v":394884.79,"d":"394,884.79"},null,null,{"v":160000,"d":"160,000.00"},null,{"v":78648.11,"d":"78,648.11"},{"$nulls":7},{"v":546920,"d":"546,920.00"},null,{"v":221579.1,"d":"221,579.10"},{"$nulls":31},{"v":289120,"d":"289,120.00"},null,{"v":102772,"d":"102,772.00"},{"v":16348,"d":"16,348.00"},null,null,{"v":20000,"d":"20,000.00"},{"$nulls":9},{"v":150000,"d":"150,000.00"}]
["20509",null,null,"教育费附加安排的支出",{"$nulls":7},{"v":10642240,"d":"10,642,240.00"},{"$nulls":14},{"v":6979048,"d":"6,979,048.00"},{"v":169624,"d":"169,624.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"},null,null,{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"},{"$nulls":6},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050903",null,null,"  城市中小学校舍建设",{"$nulls":7},{"v":6459780,"d":"6,459,780.00"},{"$nulls":14},{"v":6459780,"d":"6,459,780.00"},{"v":58184,"d":"58,184.00"},{"$nulls":10},{"v":6401596,"d":"6,401,596.00"}]
["2050903",null,null,"  青岛三十九中校舍改造提升工程项目","370200241127020600045","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2482580,"d":"2,482,580.00"},{"$nulls":14},{"v":2482580,"d":"2,482,580.00"},{"v":58184,"d":"58,184.00"},{"$nulls":10},{"v":2424396,"d":"2,424,396.00"}]
["2050903",null,null,"  24年校舍维修延续支付项目","37020024P110059100024","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":2977200,"d":"2,977,200.00"},{"$nulls":14},{"v":2977200,"d":"2,977,200.00"},{"$nulls":11},{"v":2977200,"d":"2,977,200.00"}]
["2050903",null,null,"  24年校舍维修类新增项目","37020024P11005910003P","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":1000000,"d":"1,000,000.00"},{"$nulls":14},{"v":1000000,"d":"1,000,000.00"},{"$nulls":11},{"v":1000000,"d":"1,000,000.00"}]
["2050904",null,null,"  城市中小学教学设施",{"$nulls":7},{"v":3782460,"d":"3,782,460.00"},{"$nulls":14},{"v":119268,"d":"119,268.00"},{"v":111440,"d":"111,440.00"},{"$nulls":25},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":3663192,"d":"3,663,192.00"},null,{"v":3167020,"d":"3,167,020.00"},{"v":496172,"d":"496,172.00"}]
["2050904",null,null,"  24年赋能教育综合管理项目","37020024P110060100053","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":360000,"d":"360,000.00"},{"$nulls":14},{"v":67628,"d":"67,628.00"},{"v":59800,"d":"59,800.00"},{"$nulls":25},{"v":7828,"d":"7,828.00"},{"$nulls":31},{"v":292372,"d":"292,372.00"},null,null,{"v":292372,"d":"292,372.00"}]
["2050904",null,null,"  24年装备信息类延续项目","37020024P11006010001L","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":203800,"d":"203,800.00"},{"$nulls":73},{"v":203800,"d":"203,800.00"},null,null,{"v":203800,"d":"203,800.00"}]
["2050904",null,null,"  24年局属学校装备采购项目","37020024P110060100028","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":3218660,"d":"3,218,660.00"},{"$nulls":14},{"v":51640,"d":"51,640.00"},{"v":51640,"d":"51,640.00"},{"$nulls":57},{"v":3167020,"d":"3,167,020.00"},null,{"v":3167020,"d":"3,167,020.00"}]
["2050999",null,null,"  其他教育费附加安排的支出",{"$nulls":7},{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":400000,"d":"400,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":4},{"v":200000,"d":"200,000.00"}]
["2050999",null,null,"  集团化办学项目","37020024P11006110012R","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":200000,"d":"200,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"}]
["2050999",null,null,"  全市创新人才培养项目","37020024P11006110005Q","  特定目标类",null,null,"  非基建项目","  否","  否",{"v":200000,"d":"200,000.00"},{"$nulls":14},{"v":200000,"d":"200,000.00"},{"$nulls":19},{"v":200000,"d":"200,000.00"}]

{"sheet":"Z09 政府性基金预算财政拨款收入支出决算表（财决09表）","index":17,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,0,0,19],[1,0,1,19],[2,0,2,9],[3,0,3,3],[3,4,3,6],[3,7,3,9],[3,10,3,14],[3,15,3,19],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,4,19],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表"]
["财决09表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":9},"2024年度",{"$nulls":8},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",{"$nulls":4},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出",null,null,"项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":11},"小计","人员经费","公用经费",{"$nulls":3},"小计","项目支出结转","项目支出结余"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
[{"$nulls":3},"合计"]
["",null,null,"","","","","","","","","","","","","","","","",""]

{"sheet":"Z10 政府性基金预算财政拨款支出决算明细表（财决10表）","index":18,"n_rows":10,"n_cols":115,"rows_kept":10,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款支出决算明细表"]
["财决10表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z10_1 政府性基金预算财政拨款基本支出决算明细表（财决10","index":19,"n_rows":10,"n_cols":115,"rows_kept":10,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款基本支出决算明细表"]
["财决10_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"$nulls":61},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z10_2 政府性基金预算财政拨款项目支出决算明细表（财决10","index":20,"n_rows":10,"n_cols":122,"rows_kept":10,"merged":[[0,0,0,121],[1,0,1,121],[2,0,2,60],[3,0,3,3],[3,4,3,10],[3,11,6,11],[3,12,3,25],[3,26,3,53],[3,54,3,66],[3,67,3,71],[3,72,3,84],[3,85,3,101],[3,102,3,104],[3,105,3,111],[3,112,3,115],[3,116,3,121],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[4,115,6,115],[4,116,6,116],[4,117,6,117],[4,118,6,118],[4,119,6,119],[4,120,6,120],[4,121,6,121],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款项目支出决算明细表"]
["财决10_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":60},"2024年度",{"$nulls":59},"金额单位：元"]
["项目",{"$nulls":10},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","是否科研项目",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计","—","—","—","—","—","—","—"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z11 国有资本经营预算财政拨款收入支出决算表（财决11表）","index":21,"n_rows":10,"n_cols":26,"rows_kept":10,"merged":[[0,0,0,25],[1,0,1,25],[2,0,2,12],[3,0,3,3],[3,4,3,6],[3,7,6,7],[3,8,3,22],[3,23,3,25],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,4,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款收入支出决算表"]
["财决11表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":12},"2024年度",{"$nulls":11},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入","本年支出 ",{"$nulls":14},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","结转","结余",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出","对企业补助",{"$nulls":6},"对社会保障基金补助","其他支出","合计","结转","结余"]
[{"$nulls":14},"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","其他资本性补助","其他对企业补助"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22"]
[{"$nulls":3},"合计"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z12 国有资本经营预算财政拨款支出决算明细表（财决12表）","index":22,"n_rows":10,"n_cols":122,"rows_kept":10,"merged":[[0,0,0,121],[1,0,1,121],[2,0,2,60],[3,0,3,3],[3,4,3,10],[3,11,6,11],[3,12,3,25],[3,26,3,53],[3,54,3,66],[3,67,3,71],[3,72,3,84],[3,85,3,101],[3,102,3,104],[3,105,3,111],[3,112,3,115],[3,116,3,121],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[4,115,6,115],[4,116,6,116],[4,117,6,117],[4,118,6,118],[4,119,6,119],[4,120,6,120],[4,121,6,121],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["国有资本经营预算财政拨款支出决算明细表"]
["财决12表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":60},"2024年度",{"$nulls":59},"金额单位：元"]
["项目",{"$nulls":10},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称、方向）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","是否科研项目",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计","—","—","—","—","—","—","—",{"$nulls":61},"—","—","—","—","—","—","—","—","—","—","—","—","—",{"$nulls":17},"—","—","—"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z13 非财政拨款收入支出决算表（财决13表）","index":23,"n_rows":12,"n_cols":30,"rows_kept":12,"merged":[[0,0,0,29],[1,0,1,29],[2,0,2,14],[3,0,3,3],[3,4,3,7],[3,8,6,8],[3,9,3,13],[3,14,3,17],[3,18,6,18],[3,19,3,23],[3,24,3,29],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,9,6,9],[4,10,4,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,4,28],[4,29,6,29],[5,10,5,12],[5,13,6,13],[5,26,6,26],[5,27,6,27],[5,28,6,28],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2]],"flags":["formulas_cached_only"]}
["非财政拨款收入支出决算表"]
["财决13表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":14},"2024年度",{"$nulls":13},"金额单位：元"]
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":3},"本年收入","本年支出",{"$nulls":4},"收支结余",{"$nulls":3},"使用非财政拨款结余（含专用结余）","结余分配",{"$nulls":4},"年末结转和结余"]
["支出功能分类科目代码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","经营结余",null,"合计","其中：",{"$nulls":3},"合计","基本支出结转","项目支出结转和结余","经营结余",null,"合计","缴纳企业所得税","提取专用结余","事业单位转入非财政拨款结余","其他","合计","基本支出结转","项目支出结转和结余",null,null,"经营结余"]
[{"$nulls":10},"基本支出  ",null,null,"项目支出",{"$nulls":12},"小计","项目支出结转","项目支出结余"]
[{"$nulls":10},"小计","人员经费","公用经费"]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26"]
[{"$nulls":3},"合计",{"$nulls":4},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"v":11031483.53,"d":"11,031,483.53"}]
["205",null,null,"教育支出",{"$nulls":4},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"v":11031483.53,"d":"11,031,483.53"}]
["20502",null,null,"普通教育",{"$nulls":4},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"v":11031483.53,"d":"11,031,483.53"}]
["2050204",null,null,"  高中教育",{"$nulls":4},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"v":11031483.53,"d":"11,031,483.53"}]

{"sheet":"Z14 非财政拨款支出决算明细表（财决14表）","index":24,"n_rows":12,"n_cols":115,"rows_kept":12,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2]],"flags":["formulas_cached_only"]}
["非财政拨款支出决算明细表"]
["财决14表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一"]
["205",null,null,"教育支出",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一"]
["20502",null,null,"普通教育",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一"]
["2050204",null,null,"  高中教育",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一"]

{"sheet":"Z14_1 非财政拨款基本支出决算明细表（财决14_1表）","index":25,"n_rows":12,"n_cols":115,"rows_kept":12,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2]],"flags":["formulas_cached_only"]}
["非财政拨款基本支出决算明细表"]
["财决14_1表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["205",null,null,"教育支出",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["20502",null,null,"普通教育",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]
["2050204",null,null,"  高中教育",{"v":14038761.4,"d":"14,038,761.40"},{"v":3007277.87,"d":"3,007,277.87"},{"$nulls":4},{"v":2723843.4,"d":"2,723,843.40"},{"$nulls":4},{"v":283434.47,"d":"283,434.47"},{"$nulls":3},{"v":9314405.53,"d":"9,314,405.53"},{"v":1782221.79,"d":"1,782,221.79"},null,null,{"v":286.5,"d":"286.50"},{"v":98288.3,"d":"98,288.30"},{"v":935541.41,"d":"935,541.41"},{"v":18360.51,"d":"18,360.51"},{"v":1634185.4,"d":"1,634,185.40"},{"v":136,"d":"136.00"},{"v":150365.7,"d":"150,365.70"},{"v":47671,"d":"47,671.00"},{"v":1101903.28,"d":"1,101,903.28"},{"v":39409.71,"d":"39,409.71"},null,{"v":287926.33,"d":"287,926.33"},null,{"v":28387.9,"d":"28,387.90"},null,null,{"v":1831650.84,"d":"1,831,650.84"},null,null,{"v":27589,"d":"27,589.00"},{"v":22920.65,"d":"22,920.65"},{"v":66763.16,"d":"66,763.16"},null,{"v":1240798.05,"d":"1,240,798.05"},{"$nulls":18},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"v":1717078,"d":"1,717,078.00"},null,{"v":997710,"d":"997,710.00"},{"v":719368,"d":"719,368.00"},{"$nulls":13},"一","一","一",{"$nulls":7},"一","一","一","一"]

{"sheet":"Z14_2 非财政拨款项目支出决算明细表（财决14_2表）","index":26,"n_rows":10,"n_cols":122,"rows_kept":10,"merged":[[0,0,0,121],[1,0,1,121],[2,0,2,60],[3,0,3,3],[3,4,3,10],[3,11,6,11],[3,12,3,25],[3,26,3,53],[3,54,3,66],[3,67,3,71],[3,72,3,84],[3,85,3,101],[3,102,3,104],[3,105,3,111],[3,112,3,115],[3,116,3,121],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[4,115,6,115],[4,116,6,116],[4,117,6,117],[4,118,6,118],[4,119,6,119],[4,120,6,120],[4,121,6,121],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["非财政拨款项目支出决算明细表"]
["财决14_2表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":60},"2024年度",{"$nulls":59},"金额单位：元"]
["项目",{"$nulls":10},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称（二级项目名称）","二级项目代码","二级项目类别","一级项目名称","一级项目代码","基建项目属性","是否横向标识","是否科研项目",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","—","—","—","—","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计","—","—","—","—","—","—","—",{"$nulls":61},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Z14_3 经营支出等支出决算明细表（财决14_3表）","index":27,"n_rows":10,"n_cols":115,"rows_kept":10,"merged":[[0,0,0,114],[1,0,1,114],[2,0,2,56],[3,0,3,3],[3,4,6,4],[3,5,3,18],[3,19,3,46],[3,47,3,59],[3,60,3,64],[3,65,3,77],[3,78,3,94],[3,95,3,97],[3,98,3,104],[3,105,3,108],[3,109,3,114],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,99,6,99],[4,100,6,100],[4,101,6,101],[4,102,6,102],[4,103,6,103],[4,104,6,104],[4,105,6,105],[4,106,6,106],[4,107,6,107],[4,108,6,108],[4,109,6,109],[4,110,6,110],[4,111,6,111],[4,112,6,112],[4,113,6,113],[4,114,6,114],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2]],"flags":["formulas_cached_only"]}
["经营支出等支出决算明细表"]
["财决14_3表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":56},"2024年度",{"$nulls":56},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":13},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":12},"债务利息及费用支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":6},"对社会保障基金补助",{"$nulls":3},"其他支出"]
["支出功能分类科目代码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费","住房公积金","医疗费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","个人农业生产补贴","代缴社会保险费","其他对个人和家庭的补助","小计","国内债务付息","国外债务付息","国内债务发行费用","国外债务发行费用","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","文物和陈列品购置","无形资产购置","其他资本性支出","小计","资本金注入（基本建设）","其他对企业补助","小计","资本金注入","政府投资基金股权投资","费用补贴","利息补贴","其他资本性补助","其他对企业补助","小计","对社会保险基金补助","补充全国社会保障基金","对机关事业单位职业年金的补助","小计","国家赔偿费用支出","对民间非营利组织和群众性自治组织补贴","经常性赠与","资本性赠与","其他支出"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","101","102","103","104","105","106","107","108","109","110","111"]
[{"$nulls":3},"合计",{"$nulls":61},"一","一","一","一","一","一","一","一","一","一","一","一","一",{"$nulls":17},"一","一","一",{"$nulls":7},"一","一","一","一"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"F01 年末在职实有人员表（财决附01表）","index":28,"n_rows":13,"n_cols":15,"rows_kept":13,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,6],[3,0,3,3],[3,4,7,4],[3,5,3,11],[3,12,3,14],[4,0,7,2],[4,3,7,3],[4,5,7,5],[4,6,4,10],[4,11,7,11],[4,12,7,12],[4,13,7,13],[4,14,7,14],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[8,0,9,0],[8,1,9,1],[8,2,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2]],"flags":["formulas_cached_only"]}
["年末在职实有人员表"]
["财决附01表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":6},"2024年度",{"$nulls":6},""]
["项目",{"$nulls":3},"总计","编制内实有人员",{"$nulls":6},"其他人员"]
["支出功能分类科目代码",null,null,"科目名称",null,"合计","财政拨款开支人员",{"$nulls":4},"经费自理人员","合计","财政拨款开支人员","经费自理人员"]
[{"$nulls":6},"小计","公务员","参照公务员法管理人员","事业管理人员和专业技术人员","机关和事业工人"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11"]
[{"$nulls":3},"合计",294,294,294,0,0,290,4,0,0,0,0]
["205",null,null,"教育支出",294,294,294,null,null,290,4]
["20502",null,null,"普通教育",294,294,294,0,0,290,4,0,0,0,0]
["2050204",null,null,"  高中教育",294,294,294,0,0,290,4,0,0,0,0]

{"sheet":"F02 预算支出相关信息表（财决附02表）","index":29,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,2],[3,1,4,1],[3,5,4,5],[31,0,31,6]],"flags":["formulas_cached_only"]}
["预算支出相关信息表"]
["财决附02表"]
["编制单位：山东省青岛第三十九中学",null,null,"2024年度",null,null,"金额单位：元"]
["项  目","行次","数量","金额","项  目","行次","统计数"]
["栏  次",null,"1","2","栏  次",null,"3"]
["一、资产信息","1","—","—","三、年末机构情况","27","—"]
["（一）年末存量信息","2","—","—","（一）独立编制机构数","28",1]
["     1.银行存款","3","—",{"v":2814577.45,"d":"2,814,577.45"},"（二）独立核算机构数","29",1]
["     2.房屋（平方米）","4",{"v":125678.99,"d":"125,678.99"},{"v":579774235.94,"d":"579,774,235.94"},"四、离退休人员情况（人）","30",181]
["     3.车辆（台、辆）","5",2,{"v":352400,"d":"352,400.00"},"（一）单位发放离退休费的人数","31",1]
["（二）新增购置和租用信息（中央单位填报）","6","—","—","     1.离休人员","32",1]
["     1.购置车辆（辆/台）","7",0,null,"         财政拨款开支人员","33",1]
["     2.购置单价100万元（含）以上设备（台/套）（不含车辆）","8",0,null,"         经费自理人员","34",0]
["     3.新增租用土地（平方米）","9",null,null,"     2.退休人员","35",0]
["     4.新增租用房屋（平方米）","10",null,null,"         财政拨款开支人员","36",0]
["二、预算会计补充信息","11","年初数","年末数","         经费自理人员","37",0]
["预算结转结余合计","12",null,null,"（二）养老保险基金发放养老金的人数","38",180]
["（一）财政拨款结转和结余","13",null,null,"     1.离休人员","39",0]
["     1.财政拨款结转","14",null,null,"     2.财政拨款退休人员","40",180]
["         一般公共预算财政拨款结转","15",null,null,"     3.经费自理退休人员","41",0]
["         政府性基金预算财政拨款结转","16",null,null,"五、年末学生人数","42",{"v":3908,"d":"3,908"}]
["         国有资本经营预算财政拨款结转","17",null,null,"六、年末遗属人员","43",5]
["     2.财政拨款结余","18",null,null,"七、非税收入征缴情况","44","—"]
["         一般公共预算财政拨款结余","19",null,null,"  其中：（一）政府性基金收入","45"]
["         政府性基金预算财政拨款结余","20",null,null,"       （二）罚没收入","46"]
["         国有资本经营预算财政拨款结余","21",null,null,"       （三）国有资产处置收入","47"]
["（二）其他资金结转结余","22",null,null,"       （四）国有资产出租出借收入","48"]
["     1.非财政拨款结转","23",null,null,"       （五）教育收费","49"]
["     2.非财政拨款结余","24",{"$nulls":3},"50"]
["     3.专用结余","25",{"$nulls":3},"51"]
["     4.经营结余","26",{"$nulls":3},"52"]
["备注：本表房屋、车辆按原值反映。"]

{"sheet":"F03 机构运行信息表（财决附03表）","index":30,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,3],[3,1,4,1],[3,6,4,6],[32,0,32,7]],"flags":["formulas_cached_only"]}
["机构运行信息表"]
["财决附03表"]
["编制单位：山东省青岛第三十九中学",{"$nulls":3},"2024年度",null,null,"金额单位：元"]
["项  目","行次","年初预算数","全年预算数","统计数","项  目","行次","统计数"]
["栏  次",null,"1","2","3","栏  次",null,"4"]
["一、“三公”经费支出","1","—","—","—","六、资产信息","28","—"]
["  （一）支出合计","2",{"$nulls":3},"（一）公务用车（辆）","29",2]
["     1．因公出国（境）费","3",{"$nulls":3},"    1.副部（省）级及以上领导用车","30",0]
["     2．公务用车购置及运行维护费","4",{"$nulls":3},"    2.主要负责人用车","31",0]
["      （1）公务用车购置费","5",{"$nulls":3},"    3.机要通信用车","32",0]
["      （2）公务用车运行维护费","6",{"$nulls":3},"    4.应急保障用车","33",0]
["     3．公务接待费","7",{"$nulls":3},"    5.执法执勤用车","34",0]
["      （1）国内接待费","8","—","—",null,"    6.特种专业技术用车","35",0]
["           其中：外事接待费","9","—","—",null,"    7.离退休干部服务用车","36",0]
["      （2）国（境）外接待费","10","—","—",null,"    8.其他用车","37",2]
["  （二）相关统计数","11","—","—","—","  （二）单价100万元（含）以上设备（不含车辆）","38",0]
["     1．因公出国（境）团组数（个）","12","—","—",0,"七、政府采购支出信息","39","—"]
["     2．因公出国（境）人次数（人）","13","—","—",0,"  （一）政府采购支出合计","40",{"v":13038922.76,"d":"13,038,922.76"}]
["     3．公务用车购置数（辆）","14","—","—",0,"     1．政府采购货物支出","41",{"v":3492460,"d":"3,492,460.00"}]
["     4．公务用车保有量（辆）","15","—","—",0,"     2．政府采购工程支出","42",{"v":3720221.73,"d":"3,720,221.73"}]
["     5．国内公务接待批次（个）","16","—","—",0,"     3．政府采购服务支出","43",{"v":5826241.03,"d":"5,826,241.03"}]
["        其中：外事接待批次（个）","17","—","—",0,"  （二）政府采购授予中小企业合同金额","44",{"v":11304291.73,"d":"11,304,291.73"}]
["     6．国内公务接待人次（人）","18","—","—",0,"        其中：授予小微企业合同金额","45",{"v":9613470,"d":"9,613,470.00"}]
["        其中：外事接待人次（人）","19","—","—",0,"—","46","—"]
["     7．国（境）外公务接待批次（个）","20","—","—",0,"—","47","—"]
["     8．国（境）外公务接待人次（人）","21","—","—",0,"—","48","—"]
["二、会议费","22","—","—",null,"—","49","—"]
["三、培训费","23","—","—",{"v":805000,"d":"805,000.00"},"—","50","—"]
["四、差旅费","24","—","—",{"v":40486,"d":"40,486.00"},"—","51","—"]
["五、机关运行经费","25",null,"—",null,"—","52","—"]
["  （一）行政单位","26",null,"—",null,"—","53","—"]
["  （二）参照公务员法管理事业单位","27",null,"—",null,"—","54","—"]
["备注：12行不含参团数量；14、15行填列使用财政拨款负担费用所对应的车辆情况。"]

{"sheet":"CS01_1 年初结转和结余调整情况表","index":31,"n_rows":16,"n_cols":45,"rows_kept":16,"merged":[[0,0,0,44],[1,0,1,44],[2,0,2,21],[3,0,3,3],[3,4,3,7],[3,8,3,39],[3,40,3,43],[3,44,6,44],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,4,7],[4,8,6,8],[4,9,4,11],[4,12,4,15],[4,16,4,19],[4,20,4,23],[4,24,4,27],[4,28,4,31],[4,32,4,35],[4,36,4,39],[4,40,6,40],[4,41,4,43],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,15],[5,16,6,16],[5,17,5,19],[5,20,6,20],[5,21,5,23],[5,24,6,24],[5,25,5,27],[5,28,6,28],[5,29,5,31],[5,32,6,32],[5,33,5,35],[5,36,6,36],[5,37,5,39],[5,41,6,41],[5,42,6,42],[5,43,6,43],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,44],[11,0,11,44],[12,0,12,44],[13,0,13,44],[14,0,14,44],[15,0,15,44]],"flags":["formulas_cached_only"]}
["年初结转和结余调整情况表"]
[]
["编制单位：山东省青岛第三十九中学",{"$nulls":21},"2024年度",{"$nulls":21},"金额单位：元"]
["项目",{"$nulls":3},"调整前年初结转和结余",{"$nulls":3},"变动项目",{"$nulls":31},"调整后年初结转和结余",{"$nulls":3},"备注"]
["支出功能分类科目代码",null,null,"科目名称","合计","其中：",null,null,"合计","其中：",null,null,"会计差错更正",{"$nulls":3},"收回以前年度支出",{"$nulls":3},"归集调入",{"$nulls":3},"归集调出",{"$nulls":3},"归集上缴和缴回资金",{"$nulls":3},"单位内部调剂",{"$nulls":3},"其他",{"$nulls":3},"合计","其中："]
[{"$nulls":5},"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款","小计","其中：",null,null,"小计","其中：",null,null,"小计","其中：",null,null,"小计","其中：",null,null,"小计","其中：",null,null,"小计","其中：",null,null,"小计","其中：",{"$nulls":3},"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
[{"$nulls":13},"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款",null,"一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["类","款","项","栏次","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","28","29","30","31","32","33","34","35","36","37","38","39","40","41"]
[{"$nulls":3},"合计"]
["",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：1.所有预算单位均需填报此表。"]
["    2.本表反映单位年初结转和结余调整情况，包括差错更正、收回以前年度支出、归集调入、归集调出、归集上缴等情况。根据单位年初结转和结余调整情况，按支出功能分类科目分“类”“款”“项”分析填列。本表结转和结余数据，中央单位不包括事业单位的非财政拨款结余（累计结余）和专用结余（累计结余）；地方单位填报口径按照同级财政部门管理规定填报。\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t"]
["    3.“调整前年初结转和结余”为上年度部门决算年末结转和结余数，“调整后年初结转和结余”为本年度调整后年初结转和结余数。"]
["    4.变动项目。变动项目各栏可填正数或负数，正数为结转结余增加的金额，负数为结转结余减少的金额。“会计差错更正”“收回以前年度支出”填列单位因会计处理错误、收回以前年度支出而导致的结转结余调整金额（包括审计、监督检查等调整）；“归集调入”、“归集调出”填列单位按照规定与其他单位调入调出结转结余资金金额；“归集上缴和缴回资金”填列单位按照规定上缴结转结余资金金额；“单位内部调剂”填列单位对结转结余资金改变用途，调整用于本单位其他项目等的调整金额。"]
["    5.“备注”栏应写明作为调整依据的文件号。"]
["    6.本表应作为部门决算报表说明第二部分的附件一并报送。\t"]

{"sheet":"CS01_2 非财政拨款结余和专用结余年初年末变动情况表","index":32,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,8,5,8],[3,10,3,13],[3,14,5,14],[3,15,5,15],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,7],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,13],[9,0,9,15],[10,0,10,15],[11,0,11,15],[12,0,12,15],[13,0,13,15],[14,0,14,15],[15,0,15,15],[16,0,16,15],[17,0,17,15],[18,0,18,15],[19,0,19,15]],"flags":["formulas_cached_only"]}
["非财政拨款结余和专用结余年初年末变动情况表"]
[]
["编制单位：山东省青岛第三十九中学",{"$nulls":7},"2024年度",{"$nulls":6},"金额单位：元"]
["项目","调整前年初数","年初数变动情况",{"$nulls":5},"调整后年初数","本年变动情况（行政单位）","本年变动情况（事业单位）",{"$nulls":3},"年末数","备注"]
[null,null,"会计差错更正","收回以前年度支出","归集调入调出","归集上缴","其他",null,null,"本年收支差额","使用非财政拨款结余（含专用结余）","结余分配","其他"]
[{"$nulls":6},"金额","备注",{"$nulls":4},"金额","备注"]
["栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15"]
["非财政拨款结余"]
["专用结余",{"$nulls":8},"—"]
["注：1.所有预算单位均需填报此表。"]
["    2.本表反映单位非财政拨款结余和专用结余年初年末变动情况，包括年初变动情况和本年变动情况。本表数据包括事业单位的非财政拨款结余（累计结余）和专用结余（累计结余）。"]
["    3.栏次1“调整前年初数”，应分别与2023年度部门决算《预算支出相关信息表》（财决附01表）对应的非财政拨款结余和专用结余年末数一致。"]
["    4.栏次2至栏次6“年初数变动情况”各栏，填写因“会计差错更正”、“收回以前年度支出”、“归集调入调出”、“归集上缴”、“其他”因素对2023年末数进行调整的情况金额，栏次6“其他”填写有数的，需在栏次7备注栏进行简要说明.年初数变动情况可填正数或负数，正数为增加的金额，负数为减少的金额。"]
["    5.栏次8“调整后年初数”，应分别与2024年度部门决算《预算支出相关信息表》（财决附02表）对应的非财政拨款结余和专用结余年初数一致。"]
["    6.“非财政拨款结余”栏次9“本年收支差额”为行政单位填报非财政拨款结余等本年变动情况。根据政府会计准则制度规定，行政单位不应有专用结余。本栏可填正数或负数，正数为增加的金额，负数为减少的金额。"]
["    7.本年变动情况（事业单位）的栏次10至栏次11“使用非财政拨款结余（含专用结余）”、“结余分配”等金额，应与2024年度部门决算《收入支出决算表》（财决02表）对应的“使用非财政拨款结余（含专用结余）”和“结余分配”等栏次保持衔接。"]
["    8.本年变动情况（事业单位）的栏次12，反映按照会计制度和部门决算报表填报要求，当年发生的非财政拨款结余和专用结余变动，因不参与收支分配等无法填入决算报表（主表）的情况，需在13栏“备注”中对变动情况进行简要说明，并在报表说明文档进行详细说明和附变动依据及相关材料。本栏可填正数或负数，正数为增加的金额，负数为减少的金额。  "]
["    9.栏次14，应与2024年度部门决算《预算支出相关信息表》（财决附02表）对应的非财政拨款结余和专用结余年末数一致。非财政拨款结余14栏=8栏+9栏-10栏+11栏+12栏，专用结余14栏=8栏-10栏+11栏+12栏。                                              "]
["    10.栏次15“备注”栏应写明作为调整依据的文件号。"]
["    11.本表应作为部门决算报表说明第二部分的附件一并报送。"]

{"sheet":"CS02 主要指标变动情况表","index":33,"n_rows":74,"n_cols":7,"rows_kept":74,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,2],[3,0,4,0],[3,1,5,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[67,0,67,6],[68,0,68,6],[69,0,69,6],[70,0,70,6],[71,0,71,6],[72,0,72,6],[73,0,73,6]],"flags":["formulas_cached_only"]}
["主要指标变动情况表"]
[]
["编制单位：山东省青岛第三十九中学",null,null,"2024年度",null,null,"金额单位：元"]
["指    标","行次","本年度","上年度","比上年增减","增减％","原因"]
[]
["栏    次",null,"1","2","3","4","5"]
["一、年度收支情况（单位：元）","1","—","—","—","—","—"]
["    1.本年收入","2",{"v":134398871.25,"d":"134,398,871.25"},{"v":134570827.52,"d":"134,570,827.52"},{"v":-171956.27,"d":"-171,956.27"},-0.13,"综合以下原因，本年收入较上年减少"]
["      其中：一般公共预算财政拨款","3",{"v":120360109.85,"d":"120,360,109.85"},{"v":123674835.87,"d":"123,674,835.87"},{"v":-3314726.02,"d":"-3,314,726.02"},-2.68,"上年度有教师培训中心设备项目，今年项目已结束，所以本年经费较上年减少"]
["            政府性基金预算财政拨款","4"]
["            国有资本经营预算财政拨款","5"]
["            *事业收入","6",{"v":6061922,"d":"6,061,922.00"},{"v":6048480,"d":"6,048,480.00"},{"v":13442,"d":"13,442.00"},0.22,"高中生源扩招，学费住宿费有所增加"]
["            事业单位经营收入","7"]
["            *其他收入","8",{"v":7976839.4,"d":"7,976,839.40"},{"v":4847511.65,"d":"4,847,511.65"},{"v":3129327.75,"d":"3,129,327.75"},64.56,"合作办学等经费收入较上年增加"]
["    2.本年支出","9",{"v":134398871.25,"d":"134,398,871.25"},{"v":134570827.52,"d":"134,570,827.52"},{"v":-171956.27,"d":"-171,956.27"},-0.13,"综合以下原因，本年支出较上年减少"]
["      其中：基本支出","10",{"v":106969461.25,"d":"106,969,461.25"},{"v":104554795.52,"d":"104,554,795.52"},{"v":2414665.73,"d":"2,414,665.73"},2.31,"合作办学等经费收入较上年增加，所以支出也跟随增加"]
["            （1）人员经费","11",{"v":95289569.72,"d":"95,289,569.72"},{"v":95740228.87,"d":"95,740,228.87"},{"v":-450659.15,"d":"-450,659.15"},-0.47,"本年年初教职工比上年度年初减少6人"]
["            （2）日常公用经费","12",{"v":11679891.53,"d":"11,679,891.53"},{"v":8814566.65,"d":"8,814,566.65"},{"v":2865324.88,"d":"2,865,324.88"},32.51,"合作办学等经费收入较上年增加，所以支出也跟随增加"]
["            项目支出","13",{"v":27429410,"d":"27,429,410.00"},{"v":30016032,"d":"30,016,032.00"},{"v":-2586622,"d":"-2,586,622.00"},-8.62,"上年度有教师培训中心设备项目，今年项目已结束，所以本年项目支出较上年减少"]
["            其中：基本建设类项目","14"]
["            事业单位经营支出","15"]
["    3.年末结转和结余","16"]
["            一般公共预算财政拨款","17"]
["            政府性基金预算财政拨款","18"]
["            国有资本经营预算财政拨款","19"]
["            非财政拨款","20"]
["二、年末资产信息（单位：元）","21","—","—","—","—","—"]
["    1.银行存款","22",{"v":2814577.45,"d":"2,814,577.45"},{"v":3816654.9,"d":"3,816,654.90"},{"v":-1002077.45,"d":"-1,002,077.45"},-26.26,"质保金退回，所以银行存款较上年度减少"]
["    2.房屋","23",{"v":579774235.94,"d":"579,774,235.94"},{"v":579472066.94,"d":"579,472,066.94"},{"v":302169,"d":"302,169.00"},0.05,"本年度增加两处平房资产，经评估后增加固定资产"]
["    3.车辆","24",{"v":352400,"d":"352,400.00"},{"v":352400,"d":"352,400.00"}]
["三、年末机构人员情况（单位：个、人）","25","—","—","—","—","—"]
["    1.独立编制机构数","26",1,1,0]
["    2.独立核算机构数","27",1,1,0]
["    3.编制内实有人数","28",294,293,1,0.34,"本年度新进人员比退休人员多1人"]
["            公务员","29",0,0,0]
["            参照公务员法管理事业人员","30",0,0,0]
["            事业管理人员和专业技术人员","31",290,0,290,null,"上年度决算报表未区分专业技术人员和工人类别"]
["            机关和事业工人","32",4,0,4,null,"上年度决算报表未区分专业技术人员和工人类别"]
["            经费自理人员","33",0,0,0]
["    4.单位发放离退休费的人数","34",1,1,0]
["          离休人员","35",1,1,0]
["          退休人员","36",0,0,0]
["    5.其他人员数","37",0,0,0]
["    6.年末学生人数","38",{"v":3908,"d":"3,908"},{"v":3746,"d":"3,746"},162,4.32,"高中为省级特色高中，本年度进行了生源扩招"]
["四、补充资料（单位：元）","39","—","—","—","—","—"]
["    1.固定资产情况","40","—","—","—","—","—"]
["      房屋面积（平方米）","41",{"v":125678.99,"d":"125,678.99"},{"v":125490.99,"d":"125,490.99"},{"v":188,"d":"188.00"},0.15,"本年度增加两处平房资产，经评估后增加固定资产"]
["      车辆数量（辆）","42",2,2,0]
["    2.“三公”经费支出","43",null,{"v":352400,"d":"352,400.00"},{"v":-352400,"d":"-352,400.00"},{"v":-100,"d":"-100.00"},"本年度没有购置公务用车，所以没有车辆购置费"]
["      其中：因公出国（境）费","44",{"$nulls":4},"本年度赴芬兰出国培训1人，已经审批"]
["            公务用车购置及运行维护费","45",null,{"v":352400,"d":"352,400.00"},{"v":-352400,"d":"-352,400.00"},{"v":-100,"d":"-100.00"},"本年度没有购置公务用车，所以没有车辆购置费"]
["            其中：公务用车购置费","46",null,{"v":352400,"d":"352,400.00"},{"v":-352400,"d":"-352,400.00"},{"v":-100,"d":"-100.00"},"本年度没有购置公务用车，所以没有车辆购置费"]
["                  公务用车运行维护费","47"]
["            公务接待费","48"]
["    3.培训费","49",{"v":805000,"d":"805,000.00"},{"v":590731.95,"d":"590,731.95"},{"v":214268.05,"d":"214,268.05"},36.27,"本年度生均公用经费培训费支出较上年增加"]
["    4.会议费","50"]
["    5.机关运行经费","51"]
["    6.年初预算数","52","—","—","—","—","—"]
["      本年收入合计","53",{"v":117934263,"d":"117,934,263.00"},{"v":117580880,"d":"117,580,880.00"},{"v":353383,"d":"353,383.00"},{"v":0.3,"d":"0.30"},"本年年初教职工比上年度年初减少6人，故年初预算收入较上年增加"]
["      本年支出合计","54",{"v":117934263,"d":"117,934,263.00"},{"v":117580880,"d":"117,580,880.00"},{"v":353383,"d":"353,383.00"},{"v":0.3,"d":"0.30"},"本年年初教职工比上年度年初减少6人，故年初预算支出较上年增加"]
["      年末结转和结余","55"]
["    7.全年预算数","56","—","—","—","—","—"]
["      本年收入合计","57",{"v":134398871.25,"d":"134,398,871.25"},{"v":134570827.52,"d":"134,570,827.52"},{"v":-171956.27,"d":"-171,956.27"},-0.13,"综合以上原因，本年收入较上年减少"]
["      本年支出合计","58",{"v":134398871.25,"d":"134,398,871.25"},{"v":134570827.52,"d":"134,570,827.52"},{"v":-171956.27,"d":"-171,956.27"},-0.13,"综合以上原因，本年支出较上年减少"]
["      年末结转和结余","59"]
["    8.非财政拨款结余","60"]
["    9.专用结余","61"]
["注：1.本表反映单位本年收支余、资产、机构人员等主要指标与上年数对比变动情况及变动原因，各单位均需填报本表。"]
["    2.事业收入中含事业单位财政专户管理资金收入。"]
["    3.其他收入指单位取得的除财政拨款、事业收入、经营收入、上级补助收入、附属单位上缴收入以外的收入。"]
["    4.结转和结余包括单位财政拨款结转和结余及非财政拨款资金结转和结余。"]
["      其中：第20行“年末结转和结余-非财政拨款”应与Z01-2表相关金额保持一致，第60、61行“补充资料-非财政拨款结余、专用结余”应与F02表相关金额保持一致。"]
["    5.主要指标上下年变动幅度超过10%，其中机构人员指标上下年有变动的，应具体核实并说明原因。"]
["    6.本表应作为部门决算报表说明第二部分的附件一并报送。"]

{"sheet":"CS03 其他收入明细情况表","index":34,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[3,1,4,1],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3]],"flags":["formulas_cached_only"]}
["其他收入明细情况表"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度","金额单位：元"]
["项  目","行次","统计数","备注"]
["栏  次",null,"1","2"]
["一、其他收入","1",{"v":7976839.4,"d":"7,976,839.40"},"—"]
["  （一）非同级财政拨款收入","2",null,"—"]
["        其中：本级横向转拨财政款","3"]
["              非本级财政拨款","4"]
["  （二）投资收益","5",null,"—"]
["  （三）利息收入","6",{"v":3782.95,"d":"3,782.95"},"—"]
["  （四）捐赠收入","7",null,"—"]
["  （五）事业单位固定资产出租收入","8",null,"—"]
["  （六）盘盈收入","9",null,"—"]
["  （七）其他","10",{"v":7973056.45,"d":"7,973,056.45"},"联合办学经费、教育配套资金等"]
[" 注：1.本表填报“收入决算表”中其他收入的具体构成情况，说明单位从同级财政以外的同级政府部门取得的横向转拨财政款、"]
["    从上级或下级政府（包括政府财政和政府部门）取得的各类财政拨款，纳入单位预算管理的投资收益、利息收入、捐赠收入、事业单位固定资产出租收入等情况。"]
["    2.填报“本级横向转拨财政款”的单位，在对应的备注栏列明每笔本级横向转拨财政款的具体来源、用途等情况。"]
["    3.填报“非本级财政拨款”的单位，在对应的备注栏列明每笔非本级财政拨款的具体来源、以何种名义从地方申请、用途等情况。"]
["    4.填报“其他”的单位，在对应的备注栏列明收入具体内容。"]
["    5.本表应作为部门决算报表说明第二部分的附件一并报送。"]

{"sheet":"CS07 住房公积金业务收支情况表","index":35,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,3],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,7],[22,0,22,7],[23,0,23,7],[24,0,24,7],[25,0,25,7]],"flags":["formulas_cached_only"]}
["住房公积金业务收支情况表"]
[]
["编制单位：山东省青岛第三十九中学",{"$nulls":3},"2024年度",null,null,"金额单位：元"]
["项    目","行次","本年数","年末累计数","项    目","行次","本年数","年末累计数"]
["栏    次",null,"1","2","栏    次",null,"3","4"]
["一、业务收入","1",null,null,"三、增值收益分配及使用","14"]
["    1.住房公积金利息收入","2",null,null,"    1.提取公积金个人贷款风险准备金","15"]
["    2.个人委托贷款利息收入","3",null,null,"　    其中：核销呆账支出","16"]
["    3.项目贷款利息收入","4",null,null,"    2.提取公积金项目贷款风险准备金","17"]
["    4.国家债券利息收入","5",null,null,"　    其中：核销呆账支出","18"]
["    5.增值收益利息收入","6",null,null,"    3.提取住房公积金中心管理费用","19"]
["    6.其他收入","7",null,null,"　    管理费用支出","20"]
[null,"8",null,null,"         其中：（1）工资福利支出","21"]
[null,"9",null,null,"               （2）商品和服务支出","22"]
["二、业务支出","10",null,null,"               （3）对个人和家庭的补助","23"]
["    1.住房公积金利息支出","11",null,null,"               （4）其他资本性支出","24"]
["    2.住房公积金归集手续费支出","12",null,null,"    4.提取城市廉租住房和公共租赁住房建设补充资金","25"]
["    3.委托贷款手续费支出","13",null,null,"　    其中：上缴财政城市廉租住房和公共租赁住房建设补充资金","26"]
["注：1．本表反映本年度及截至本年末累计的住房公积金业务收支和增值收益分配使用情况，仅由住房公积金管理中心填报。"]
["    2．本表“住房公积金利息收入”填列公积金中心将住房公积金存入受委托银行取得的利息收入；"]
["  “个人委托贷款利息收入”填列公积金中心委托银行向职工发放住房公积金贷款取得的利息收入，委托存贷款利息按国家规定的利率和期限计算。"]
["    3．本表“住房公积金利息支出”填列公积金中心按国家规定应支付职工个人的住房公积金利息；"]
["  “住房公积金归集手续费支出”填列公积金中心按照规定支付给受委托银行的住房公积金归集手续费；“委托贷款手续费支出”填列公积金中心按照规定支付给委托银行的委托贷款手续费。"]
["    4．本表“提取公积金个人贷款风险准备金”填列公积金中心按照规定提取的住房公积金贷款风险准备金;"]
["      “核销呆账支出”填列公积金中心按照规定的程序和范围，利用贷款风险准备金核销的住房公积金呆账;“提取公积金项目贷款风险准备金”填列公积金中心按照年末项目贷款余额4％计提的贷款风险准备金;"]
["      “提取住房公积金中心管理费用”填列公积金中心按照规定提取的住房公积金中心管理费用。"]

{"sheet":"LH01 量化评价表","index":36,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,4,1],[4,2,4,3],[6,0,12,0],[6,1,12,1],[13,0,21,0],[13,1,21,1],[22,0,23,0],[22,1,23,1],[25,0,25,7],[26,0,26,7],[27,0,27,7]],"flags":["formulas_cached_only"]}
["量化评价表"]
[]
["编制单位：山东省青岛第三十九中学",{"$nulls":3},"2024年度",null,null,""]
["评价指标",{"$nulls":3},"计算值","得分","指标说明","评分标准"]
["一级指标",null,"二级指标"]
["名称","权重","名称","权重"]
["预算编制的准确完整性","30","财政拨款收入预决算差异率","3",13.76,{"v":1.5,"d":"1.50"},"财政拨款收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"事业收入预决算差异率","5",-11.25,{"v":3.5,"d":"3.50"},"事业收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"经营收入预决算差异率","3",null,{"v":3,"d":"3.00"},"经营收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"其他收入预决算差异率","5",50.51,null,"其他收入：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"年初结转和结余预决算差异率","5",null,{"v":5,"d":"5.00"},"年初结转和结余：（决算数－年初预算数）/年初预算数*100%","差异率＝0，得满分；差异率（绝对值）≤100%，扣减1分；差异率（绝对值）>100%时，每增加10%（含）扣减0.5分，减至0分为止。"]
[null,null,"人员经费预决算差异率","5",13.98,{"v":4,"d":"4.00"},"人员经费：（决算数－年初预算数）/年初预算数*100%","差异率≤0，得满分；差异率﹥0时，每增加10%（含）扣减0.5分，减至0分为止。"]
[null,null,"公用经费预决算差异率","4",25.19,{"v":1,"d":"1.00"},"公用经费：（决算数－年初预算数）/年初预算数*100%","差异率≤0，得满分；差异率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
["预算执行的有效性","60","人员经费预算执行差异率","10",null,{"v":10,"d":"10.00"},"人员经费：（决算数－全年预算数）/调整预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"公用经费预算执行差异率","10",null,{"v":10,"d":"10.00"},"公用经费：（决算数－全年预算数）/全年预算数*100%","差异率＝0，得满分；差异率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"财政拨款结转和结余率","10",null,{"v":10,"d":"10.00"},"财政拨款结转和结余：（本年年末数/支出调整预算数总计）*100%","结转和结余率=0，得满分；结转和结余率（绝对值）>0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"财政拨款结转上下年变动率","7",null,{"v":7,"d":"7.00"},"财政拨款结转：（本年年末数－上年年末数）/上年年末数*100%","变动率≤0，得满分；变动率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"财政拨款结余上下年变动率","3",null,{"v":3,"d":"3.00"},"财政拨款结余：（本年年末数－上年年末数）/上年年末数*100%","变动率≤0，得满分；变动率﹥0时，每增加5%（含）扣减0.5分，减至0分为止。"]
[null,null,"项目支出预算执行进度上下年变动率","5",null,{"v":5,"d":"5.00"},"项目支出：（本年执行进度－上年执行进度）/上年执行进度*100%","差异率≥0，得满分；差异率＜0时，每增加3%（含）扣减0.5分，减至0分为止。"]
[null,null,"“三公”经费支出预决算差异率","5",-29.41,{"v":5,"d":"5.00"},"“三公”经费：（决算数－年初预算数/年初预算数）*100%","差异率≤0，得满分；差异率>0时，每增加5%（含）扣减1分，减至0分为止。"]
[null,null,"非财政拨款年末结转和结余上下年变动率","5",null,{"v":5,"d":"5.00"},"非财政拨款结转和结余变动：（本年年末数-上年年末数）/上年年末数*100%","非财政拨款结转和结余年末数<0,得0分；变动率≤0，得满分；变动率﹥0时，每增加10%（含）扣减0.5分，减至0分为止。"]
[null,null,"非财政拨款结转和结余统筹使用情况","5",{"v":-80,"d":"-80.00"},{"v":5,"d":"5.00"},"统筹使用情况：（非财政拨款结转和结余-本年支出*80%）/本年支出*100%","非财政拨款结转和结余年末数<0,得0分；统筹使用情况≤0，得满分；差异率>0时，每增加10%（含）扣减0.5分，减至0分为止。"]
["预算编制及执行的规范性","10","财政拨款项目支出中开支在职人员及离退休经费比重","5",null,{"v":5,"d":"5.00"},"财政拨款项目支出：（工资福利支出+离休费+退休费）/项目支出合计*100%","比重＝0，得满分；比重﹥0时，每增加1%（含）扣减0.5分，减至0分为止（不含科研项目）。"]
[null,null,"基本支出中列支房屋建筑物购建、大型修缮、基础设施建设、物资储备比重","5",null,{"v":5,"d":"5.00"},"基本支出：（房屋建筑物构建+大型修缮+基础设施建设+物资储备）/公用经费*100%","比重=0，得满分；比重>0时，每增加1%（含）扣减0.5分，减至0分为止。"]
["合计","100","—","100","—",{"v":88,"d":"88.00"},"—","—"]
["注：1.财务状况不含企业化管理事业单位和民间非营利组织。"]
["    2.财政拨款结转和结余率、财政拨款结转和结余上下年变动率评价指标中，中央部门上年、本年年末结转和结余数均不含暂付款。"]
["    3.各项评分标准中，对于分子不为0且分母为0的情况，按0分计算；分子、分母同为0的情况，按满分计算。"]

{"sheet":"BMJSHD1 与Z07表\"一般公共预算财政拨款基本\"核对","index":37,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[14,0,14,1]],"flags":["formulas_cached_only"]}
["与Z07表\"一般公共预算财政拨款基本\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["205","教育支出",{"v":75025453.06,"d":"75,025,453.06"},{"v":75025453.06,"d":"75,025,453.06"}]
["20502","普通教育",{"v":75025453.06,"d":"75,025,453.06"},{"v":75025453.06,"d":"75,025,453.06"}]
["2050204","  高中教育",{"v":75025453.06,"d":"75,025,453.06"},{"v":75025453.06,"d":"75,025,453.06"}]
["208","社会保障和就业支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["20805","行政事业单位养老支出",{"v":11190392.79,"d":"11,190,392.79"},{"v":11190392.79,"d":"11,190,392.79"}]
["2080505","  机关事业单位基本养老保险缴费支出",{"v":7460281.43,"d":"7,460,281.43"},{"v":7460281.43,"d":"7,460,281.43"}]
["2080506","  机关事业单位职业年金缴费支出",{"v":3730111.36,"d":"3,730,111.36"},{"v":3730111.36,"d":"3,730,111.36"}]
["221","住房保障支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["22102","住房改革支出",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["2210201","  住房公积金",{"v":6714854,"d":"6,714,854.00"},{"v":6714854,"d":"6,714,854.00"}]
["合计",null,{"v":92930699.85,"d":"92,930,699.85"},{"v":92930699.85,"d":"92,930,699.85"}]

{"sheet":"BMJSHD2 与Z09表\"政府性基金预算财政拨款基本\"核对","index":38,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[5,0,5,1]],"flags":["formulas_cached_only"]}
["与Z09表\"政府性基金预算财政拨款基本\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["","","","",""]
["合计"]

{"sheet":"BMJSHD4 与Z07表\"一般公共预算财政拨款专项\"核对","index":39,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[12,0,12,1]],"flags":["formulas_cached_only"]}
["与Z07表\"一般公共预算财政拨款专项\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["205","教育支出",{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]
["20502","普通教育",{"v":16787170,"d":"16,787,170.00"},{"v":16787170,"d":"16,787,170.00"}]
["2050203","  初中教育",{"v":6752210,"d":"6,752,210.00"},{"v":6752210,"d":"6,752,210.00"}]
["2050204","  高中教育",{"v":10034960,"d":"10,034,960.00"},{"v":10034960,"d":"10,034,960.00"}]
["20509","教育费附加安排的支出",{"v":10642240,"d":"10,642,240.00"},{"v":10642240,"d":"10,642,240.00"}]
["2050903","  城市中小学校舍建设",{"v":6459780,"d":"6,459,780.00"},{"v":6459780,"d":"6,459,780.00"}]
["2050904","  城市中小学教学设施",{"v":3782460,"d":"3,782,460.00"},{"v":3782460,"d":"3,782,460.00"}]
["2050999","  其他教育费附加安排的支出",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"}]
["合计",null,{"v":27429410,"d":"27,429,410.00"},{"v":27429410,"d":"27,429,410.00"}]

{"sheet":"BMJSHD5 与Z09表\"政府性基金预算财政拨款专项\"核对","index":40,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[5,0,5,1]],"flags":["formulas_cached_only"]}
["与Z09表\"政府性基金预算财政拨款专项\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["","","","",""]
["合计"]

{"sheet":"BMJSHD6 与Z03表\"财政专户教育收入\"核对","index":41,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[7,0,7,1]],"flags":["formulas_cached_only"]}
["与Z03表\"财政专户教育收入\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["205","教育支出",{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"}]
["20502","普通教育",{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"}]
["2050204","  高中教育",{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"}]
["合计",null,{"v":6061922,"d":"6,061,922.00"},{"v":6061922,"d":"6,061,922.00"}]

{"sheet":"BMJSHD8 与Z11表\"国有资本经营预算财政拨款专项\"核对","index":42,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[5,0,5,1]],"flags":["formulas_cached_only"]}
["与Z11表\"国有资本经营预算财政拨款专项\"核对"]
[]
["编制单位：山东省青岛第三十九中学",null,"2024年度",null,"金额单位：元"]
["代码","名称","财政数据","部门决算","差额"]
["","","","",""]
["合计"]