{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["项目收入支出决算表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"项目收入支出决算表","index":0,"n_rows":63,"n_cols":25,"rows_kept":63,"cut":false,"hidden":false,"merged":[[7,0,7,9],[7,10,7,15],[7,16,7,18],[7,21,7,24],[8,11,8,12],[8,13,8,14],[8,22,8,24],[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],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[61,0,61,2],[62,0,62,2],[11,0,12,0],[11,1,12,1],[11,2,12,2],[8,3,10,3],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,8,10,8],[8,9,10,9],[8,10,10,10],[9,11,10,11],[9,12,10,12],[9,13,10,13],[9,14,10,14],[8,15,10,15],[8,16,10,16],[8,17,10,17],[8,18,10,18],[7,19,10,19],[7,20,10,20],[8,21,10,21],[9,22,10,22],[9,23,10,23],[9,24,10,24],[8,0,10,2]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"项目收入支出决算表"]
[]
[]
[]
[]
[{"$nulls":24},"公开05表"]
["包头服务管理职业学校",{"$nulls":11},"2022年度",{"$nulls":11},"金额单位：万元"]
["项目","项目","项目","项目","项目","项目","项目","项目","项目","项目","资金来源","资金来源","资金来源","资金来源","资金来源","资金来源","支出数","支出数","支出数","使用非财政拨款结余","结余分配","年末结转和结余","年末结转和结余","年末结转和结余","年末结转和结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","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","合计","年初结转和结余","年初结转和结余","财政拨款","财政拨款","其他资金","合计","财政拨款","其他资金","使用非财政拨款结余","结余分配","合计","其中：财政拨款结转和结余","其中：财政拨款结转和结余","其中：财政拨款结转和结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","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","合计","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","其他资金","合计","财政拨款","其他资金","使用非财政拨款结余","结余分配","合计","小计","财政拨款结转","财政拨款结余"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","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","合计","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","其他资金","合计","财政拨款","其他资金","使用非财政拨款结余","结余分配","合计","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"]
["类","款","项","合计","—","—","—","—","—","—",2808.86,832.71,722.77,1942.44,0,33.71,2777.06,2665.18,111.88,0,0,31.81,0.03,0.03,0]
["205","205","205",{"$nulls":7},2781.95,832.71,722.77,1915.53,0,33.71,2750.15,2638.27,111.88,0,0,31.81,0.03,0.03,0]
["20502","20502","20502",{"$nulls":7},31.88,0,0,31.88,0,0,31.88,31.88,0,0,0,0,0,0,0]
["2050299","2050299","2050299",{"$nulls":7},31.88,0,0,31.88,0,0,31.88,31.88,0,0,0,0,0,0,0]
["2050299","2050299","2050299","  结转教育三项改革（普通高中分层教学、班主任职级、义务教育课后服务）","150200212020130011545",null,null,null,"非基建项目",null,31.88,0,0,31.88,0,0,31.88,31.88,0,0,0,0,0,0,0]
["20503","20503","20503",{"$nulls":7},2750.07,832.71,722.77,1883.65,0,33.71,2718.27,2606.39,111.88,0,0,31.81,0.03,0.03,0]
["2050302","2050302","2050302",{"$nulls":7},2750.07,832.71,722.77,1883.65,0,33.71,2718.27,2606.39,111.88,0,0,31.81,0.03,0.03,0]
["2050302","2050302","2050302","  优质专业建设","00909",null,null,null,"非基建项目",null,16.77,0,0,16.77,0,0,16.77,16.77,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转现代职业教育质量提升计划专项资金","150200222000000050256",null,null,null,"非基建项目",null,63.68,0,0,63.68,0,0,63.68,63.68,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  参加全国职业院校技能大赛奖补资金","15020022200000004642503",null,null,null,"非基建项目",null,5.28,0,0,5.28,0,0,5.28,5.28,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  优质中职专业","1502002220000000464250202",null,null,null,"非基建项目",null,13.61,0,0,13.61,0,0,13.61,13.61,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中职善办学条件中央奖补资金","001",null,null,null,"非基建项目",null,74.79,74.79,74.79,0,0,0,74.79,74.79,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  网络技术","00201",null,null,null,"非基建项目",null,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0]
["2050302","2050302","2050302","  形象设计","00202",null,null,null,"非基建项目",null,0.26,0.26,0.26,0,0,0,0.26,0.26,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  第五批培训补贴","003",null,null,null,"非基建项目",null,11.2,11.2,0,0,0,0,11.2,0,11.2,0,0,0,0,0,0]
["2050302","2050302","2050302","  2018年技能实训基地以奖代补项目资金","004",null,null,null,"非基建项目",null,97.4,97.4,0,0,0,0,78.41,0,78.41,0,0,18.99,0,0,0]
["2050302","2050302","2050302","  2019年中国技能大赛内蒙古包头市职业技能竞赛经费","008",null,null,null,"非基建项目",null,1.34,1.34,0,0,0,0,0,0,0,0,0,1.34,0,0,0]
["2050302","2050302","2050302","  学校规模","00901",null,null,null,"非基建项目",null,70,0,0,70,0,0,70,70,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  提质培优项目","00902",null,null,null,"非基建项目",null,21.82,0,0,21.82,0,0,21.82,21.82,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  国家示范校建设","00903",null,null,null,"非基建项目",null,264.48,0,0,264.48,0,0,264.48,264.48,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  1+X证书试点项目建设","00904",null,null,null,"非基建项目",null,20,0,0,20,0,0,20,20,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  现代学徒制","00905",null,null,null,"非基建项目",null,6.51,0,0,6.51,0,0,6.51,6.51,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  全区技能大赛奖励","00906",null,null,null,"非基建项目",null,126.2,0,0,126.2,0,0,126.2,126.2,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  代表自治区国赛补助","00907",null,null,null,"非基建项目",null,4.22,0,0,4.22,0,0,4.22,4.22,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  骨干特色创新专业建设","00908",null,null,null,"非基建项目",null,42.83,0,0,42.83,0,0,42.83,42.83,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  存量资金-中央基本建设资金","150200222000000047367",null,null,null,"发展改革委安排的基建项目",null,647.1,647.1,647.1,0,0,0,647.1,647.1,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  九原教育局拨款","012",null,null,null,"非基建项目",null,3.62,0,0,0,0,3.62,3.62,0,3.62,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业教育专项（承办2019年全国酒店服务技能大赛）","014",null,null,null,"非基建项目",null,0.48,0.48,0.48,0,0,0,0.48,0.48,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业教育专项资金（协办2020年内蒙古自治区技能大赛）","015",null,null,null,"非基建项目",null,0.11,0.11,0.11,0,0,0,0.11,0.11,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  内蒙古自治区就业服务中心职业技能大赛经费","016",null,null,null,"非基建项目",null,29,0,0,0,0,29,18.12,0,18.12,0,0,10.88,0,0,0]
["2050302","2050302","2050302","  税务退库奖励","13",null,null,null,"非基建项目",null,1.09,0,0,0,0,1.09,0.53,0,0.53,0,0,0.57,0,0,0]
["2050302","2050302","2050302","  非在编人员经费（外聘教师）","150200211000000008833",null,null,null,"非基建项目",null,4.14,0,0,4.14,0,0,4.14,4.14,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  2021年现代职业教育质量提升计划资金","150200211000000019518",null,null,null,"非基建项目",null,101.36,0,0,101.36,0,0,101.36,101.36,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转防空地下室易地建设经费","150200212020130027229",null,null,null,"非基建项目",null,21.31,0,0,21.31,0,0,21.31,21.31,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转教育教学运转经费","150200212020130027674",null,null,null,"非基建项目",null,1.96,0,0,1.96,0,0,1.96,1.96,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转盘活存量资金——中等职业教育专项资金","150200212020130427974",null,null,null,"非基建项目",null,48.28,0,0,48.28,0,0,48.28,48.28,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  教育事业经费（成本性支出）","150200222000000041010",null,null,null,"非基建项目",null,10,0,0,10,0,0,10,10,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业学校学生资助补助资金（中央）","150200222000000041961",null,null,null,"非基建项目",null,415.74,0,0,415.74,0,0,415.74,415.74,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业学校学生资助补助资金（自治区）","150200222000000041964",null,null,null,"非基建项目",null,213.91,0,0,213.91,0,0,213.91,213.91,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  学校因素","15020022200000004197201",null,null,null,"非基建项目",null,47.83,0,0,47.83,0,0,47.83,47.83,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  三全育人典型学校","1502002220000000419720201",null,null,null,"非基建项目",null,57.36,0,0,57.36,0,0,57.36,57.36,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  信息化标杆学校","1502002220000000419720203",null,null,null,"非基建项目",null,29.91,0,0,29.91,0,0,29.91,29.91,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  1+X证书试点专项项目","15020022200000004197203",null,null,null,"非基建项目",null,8.47,0,0,8.47,0,0,8.47,8.47,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  生均拨款奖补","15020022200000004197204",null,null,null,"非基建项目",null,84.07,0,0,84.07,0,0,84.07,84.07,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  市直属中等职业学校外聘教师经费","150200222000000046369",null,null,null,"非基建项目",null,147,0,0,147,0,0,147,147,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  学生数因数","15020022200000004642501",null,null,null,"非基建项目",null,29.45,0,0,29.45,0,0,29.45,29.45,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  优质中等职业学校","1502002220000000464250201",null,null,null,"非基建项目",null,7.46,0,0,7.46,0,0,7.46,7.46,0,0,0,0,0,0,0]
["208","208","208",{"$nulls":7},26.93,0,0,26.93,0,0,26.93,26.93,0,0,0,0,0,0,0]
["20807","20807","20807",{"$nulls":7},26.93,0,0,26.93,0,0,26.93,26.93,0,0,0,0,0,0,0]
["2080799","2080799","2080799",{"$nulls":7},26.93,0,0,26.93,0,0,26.93,26.93,0,0,0,0,0,0,0]
["2080799","2080799","2080799","  就业补助资金","150200229900000002020",null,null,null,"非基建项目",null,26.93,0,0,26.93,0,0,26.93,26.93,0,0,0,0,0,0,0]