{"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":1,"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":84,"n_cols":25,"rows_kept":84,"cut":false,"hidden":false,"merged":[[7,0,7,9],[7,10,7,15],[7,16,7,18],[7,19,10,19],[7,20,10,20],[7,21,7,24],[8,0,10,2],[8,3,10,3],[8,4,10,4],[8,5,10,5],[8,16,10,16],[8,17,10,17],[8,18,10,18],[8,21,10,21],[8,6,10,6],[8,7,10,7],[8,8,10,8],[8,9,10,9],[8,10,10,10],[8,11,8,12],[8,22,8,24],[9,11,10,11],[9,12,10,12],[9,13,10,13],[9,14,10,14],[9,22,10,22],[9,23,10,23],[9,24,10,24],[8,13,8,14],[8,15,10,15],[11,0,12,0],[11,1,12,1],[11,2,12,2],[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],[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],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[82,0,82,2],[83,0,83,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[81,0,81,2]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"项目收入支出决算表"]
[]
[]
[]
[]
[{"$nulls":24},"公开05表"]
[": 内蒙古自治区包头市教育局（本级）",{"$nulls":11},"2022年度",{"$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","—","—","—","—","—","—",2207.17,1103.88,1103.88,1103.29,0,0,1140.01,1140.01,0,0,0,1067.16,1067.16,1067.16,0]
["201","201","201",{"$nulls":7},0.61,0,0,0.61,0,0,0.61,0.61,0,0,0,0,0,0,0]
["20136","20136","20136",{"$nulls":7},0.61,0,0,0.61,0,0,0.61,0.61,0,0,0,0,0,0,0]
["2013699","2013699","2013699",{"$nulls":7},0.61,0,0,0.61,0,0,0.61,0.61,0,0,0,0,0,0,0]
["2013699","2013699","2013699","  自治区非公经济党组织建设资金","150200222000000047953",null,null,null,"非基建项目",null,0.61,0,0,0.61,0,0,0.61,0.61,0,0,0,0,0,0,0]
["205","205","205",{"$nulls":7},2158.31,1074.88,1074.88,1083.43,0,0,1120.14,1120.14,0,0,0,1038.17,1038.17,1038.17,0]
["20501","20501","20501",{"$nulls":7},388.81,74.27,74.27,314.54,0,0,314.54,314.54,0,0,0,74.27,74.27,74.27,0]
["2050101","2050101","2050101",{"$nulls":7},141.85,48.3,48.3,93.55,0,0,93.55,93.55,0,0,0,48.3,48.3,48.3,0]
["2050101","2050101","2050101","  大楼运行维护费、办公经费等","003",null,null,null,"非基建项目",null,48.3,48.3,48.3,0,0,0,0,0,0,0,0,48.3,48.3,48.3,0]
["2050101","2050101","2050101","  结转包头市十四五教育事业发展规划编制经费","150200212020010019981",null,null,null,"非基建项目",null,4.4,0,0,4.4,0,0,4.4,4.4,0,0,0,0,0,0,0]
["2050101","2050101","2050101","  教育信息网络大楼运行维护费","150200222000000033571",null,null,null,"非基建项目",null,89.15,0,0,89.15,0,0,89.15,89.15,0,0,0,0,0,0,0]
["2050199","2050199","2050199",{"$nulls":7},246.96,25.97,25.97,220.99,0,0,220.99,220.99,0,0,0,25.97,25.97,25.97,0]
["2050199","2050199","2050199","  推广使用国家通用语言文字工作经费","150200222000000033596",null,null,null,"非基建项目",null,8.12,0,0,8.12,0,0,8.12,8.12,0,0,0,0,0,0,0]
["2050199","2050199","2050199","  结转教育事业费","150200212020010025934",null,null,null,"非基建项目",null,46.12,0,0,46.12,0,0,46.12,46.12,0,0,0,0,0,0,0]
["2050199","2050199","2050199","  教育事业费","150200222000000033422",null,null,null,"非基建项目",null,146.05,0,0,146.05,0,0,146.05,146.05,0,0,0,0,0,0,0]
["2050199","2050199","2050199","  “青春导航”心理咨询公益热线工程建设","025",null,null,null,"非基建项目",null,8.02,8.02,8.02,0,0,0,0,0,0,0,0,8.02,8.02,8.02,0]
["2050199","2050199","2050199","  结转推广使用国家通用语言经费","150200212020010019105",null,null,null,"非基建项目",null,20.7,0,0,20.7,0,0,20.7,20.7,0,0,0,0,0,0,0]
["2050199","2050199","2050199","  教师节活动表彰经费（慰问金）","031",null,null,null,"非基建项目",null,9.78,9.78,9.78,0,0,0,0,0,0,0,0,9.78,9.78,9.78,0]
["2050199","2050199","2050199","  督导工作专项经费","026",null,null,null,"非基建项目",null,8.17,8.17,8.17,0,0,0,0,0,0,0,0,8.17,8.17,8.17,0]
["20502","20502","20502",{"$nulls":7},177.43,18.43,18.43,159,0,0,159,159,0,0,0,18.43,18.43,18.43,0]
["2050299","2050299","2050299",{"$nulls":7},177.43,18.43,18.43,159,0,0,159,159,0,0,0,18.43,18.43,18.43,0]
["2050299","2050299","2050299","  特岗教师计划“专项补助资金”","030",null,null,null,"非基建项目",null,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0]
["2050299","2050299","2050299","  教育三项改革资金（本级）","150200222000000038272",null,null,null,"非基建项目",null,96.84,0,0,96.84,0,0,96.84,96.84,0,0,0,0,0,0,0]
["2050299","2050299","2050299","  教师素质教育专项经费","031",null,null,null,"非基建项目",null,18.39,18.39,18.39,0,0,0,0,0,0,0,0,18.39,18.39,18.39,0]
["2050299","2050299","2050299","  民族教育专项补助资金","032",null,null,null,"非基建项目",null,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0]
["2050299","2050299","2050299","  中央财政教育特殊补助","150200229900000001343",null,null,null,"非基建项目",null,1.3,0,0,1.3,0,0,1.3,1.3,0,0,0,0,0,0,0]
["2050299","2050299","2050299","  自治区“双减”工作现场会专项经费","150200222000000039894",null,null,null,"非基建项目",null,9.86,0,0,9.86,0,0,9.86,9.86,0,0,0,0,0,0,0]
["2050299","2050299","2050299","  教育督导及教育统计经费","150200222000000041351",null,null,null,"非基建项目",null,16,0,0,16,0,0,16,16,0,0,0,0,0,0,0]
["2050299","2050299","2050299","  结转基础教育专项","150200222000000050337",null,null,null,"非基建项目",null,35,0,0,35,0,0,35,35,0,0,0,0,0,0,0]
["20503","20503","20503",{"$nulls":7},587.91,29.02,29.02,558.89,0,0,587.91,587.91,0,0,0,0,0,0,0]
["2050302","2050302","2050302",{"$nulls":7},543.04,29.02,29.02,514.02,0,0,543.04,543.04,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业教育专项资金","150200222000000045948",null,null,null,"非基建项目",null,18.92,0,0,18.92,0,0,18.92,18.92,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  中等职业学校学生资助资金（省级）","150200222000000045955",null,null,null,"非基建项目",null,473.16,0,0,473.16,0,0,473.16,473.16,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  盘活存量资金-中央现代职业教育质量提升计划专项","150200222000000047362",null,null,null,"非基建项目",null,29.02,29.02,29.02,0,0,0,29.02,29.02,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转职业教育专项补助","150200222000000050341",null,null,null,"非基建项目",null,20.04,0,0,20.04,0,0,20.04,20.04,0,0,0,0,0,0,0]
["2050302","2050302","2050302","  结转职业教育专项补助","150000212020010006906",null,null,null,"非基建项目",null,1.9,0,0,1.9,0,0,1.9,1.9,0,0,0,0,0,0,0]
["2050399","2050399","2050399",{"$nulls":7},44.87,0,0,44.87,0,0,44.87,44.87,0,0,0,0,0,0,0]
["2050399","2050399","2050399","  停征高中中职学业水平考试成本性支出","150200222000000033599",null,null,null,"非基建项目",null,17.25,0,0,17.25,0,0,17.25,17.25,0,0,0,0,0,0,0]
["2050399","2050399","2050399","  停征高中中职学业水平考试成本性支出","001",null,null,null,"非基建项目",null,3.29,0,0,3.29,0,0,3.29,3.29,0,0,0,0,0,0,0]
["2050399","2050399","2050399","  结转停征高中中职学业水平考试费成本性支出","150200212020010008885",null,null,null,"非基建项目",null,24.33,0,0,24.33,0,0,24.33,24.33,0,0,0,0,0,0,0]
["20507","20507","20507",{"$nulls":7},7.69,7.69,7.69,0,0,0,7.69,7.69,0,0,0,0,0,0,0]
["2050701","2050701","2050701",{"$nulls":7},7.69,7.69,7.69,0,0,0,7.69,7.69,0,0,0,0,0,0,0]
["2050701","2050701","2050701","  盘活存量资金-中央特殊教育补助经费","150200222000000047385",null,null,null,"非基建项目",null,7.69,7.69,7.69,0,0,0,7.69,7.69,0,0,0,0,0,0,0]
["20509","20509","20509",{"$nulls":7},349.81,349.81,349.81,0,0,0,0,0,0,0,0,349.81,349.81,349.81,0]
["2050999","2050999","2050999",{"$nulls":7},349.81,349.81,349.81,0,0,0,0,0,0,0,0,349.81,349.81,349.81,0]
["2050999","2050999","2050999","  领航校长培训专项等结转资金","015",null,null,null,"非基建项目",null,349.81,349.81,349.81,0,0,0,0,0,0,0,0,349.81,349.81,349.81,0]
["20599","20599","20599",{"$nulls":7},646.66,595.66,595.66,51,0,0,51,51,0,0,0,595.66,595.66,595.66,0]
["2059999","2059999","2059999",{"$nulls":7},646.66,595.66,595.66,51,0,0,51,51,0,0,0,595.66,595.66,595.66,0]
["2059999","2059999","2059999","  三区人员、运动会专项等结转资金","020",null,null,null,"非基建项目",null,595,595,595,0,0,0,0,0,0,0,0,595,595,595,0]
["2059999","2059999","2059999","  校园足球专项资金","004",null,null,null,"非基建项目",null,0.66,0.66,0.66,0,0,0,0,0,0,0,0,0.66,0.66,0.66,0]
["2059999","2059999","2059999","  结转思想政治和德智体美劳教育资金","150200222000000050340",null,null,null,"非基建项目",null,32.69,0,0,32.69,0,0,32.69,32.69,0,0,0,0,0,0,0]
["2059999","2059999","2059999","  结转思想政治和德智体美劳教育资金","150000212020010006627",null,null,null,"非基建项目",null,18.31,0,0,18.31,0,0,18.31,18.31,0,0,0,0,0,0,0]
["206","206","206",{"$nulls":7},11.05,11.05,11.05,0,0,0,0,0,0,0,0,11.05,11.05,11.05,0]
["20604","20604","20604",{"$nulls":7},11.05,11.05,11.05,0,0,0,0,0,0,0,0,11.05,11.05,11.05,0]
["2060499","2060499","2060499",{"$nulls":7},11.05,11.05,11.05,0,0,0,0,0,0,0,0,11.05,11.05,11.05,0]
["2060499","2060499","2060499","  体育运动经费","036",null,null,null,"非基建项目",null,11.05,11.05,11.05,0,0,0,0,0,0,0,0,11.05,11.05,11.05,0]
["207","207","207",{"$nulls":7},2.03,2.03,2.03,0,0,0,0,0,0,0,0,2.03,2.03,2.03,0]
["20703","20703","20703",{"$nulls":7},2.03,2.03,2.03,0,0,0,0,0,0,0,0,2.03,2.03,2.03,0]
["2070399","2070399","2070399",{"$nulls":7},2.03,2.03,2.03,0,0,0,0,0,0,0,0,2.03,2.03,2.03,0]
["2070399","2070399","2070399","  学校体育项目支出","037",null,null,null,"非基建项目",null,2.03,2.03,2.03,0,0,0,0,0,0,0,0,2.03,2.03,2.03,0]
["208","208","208",{"$nulls":7},15,15,15,0,0,0,0,0,0,0,0,15,15,15,0]
["20807","20807","20807",{"$nulls":7},15,15,15,0,0,0,0,0,0,0,0,15,15,15,0]
["2080711","2080711","2080711",{"$nulls":7},15,15,15,0,0,0,0,0,0,0,0,15,15,15,0]
["2080711","2080711","2080711","  就业见习期补贴资金","038",null,null,null,"非基建项目",null,15,15,15,0,0,0,0,0,0,0,0,15,15,15,0]
["213","213","213",{"$nulls":7},0.9,0.9,0.9,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0]
["21305","21305","21305",{"$nulls":7},0.9,0.9,0.9,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0]
["2130599","2130599","2130599",{"$nulls":7},0.9,0.9,0.9,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0]
["2130599","2130599","2130599","  扶贫专项资金","039",null,null,null,"非基建项目",null,0.9,0.9,0.9,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0]
["229","229","229",{"$nulls":7},19.29,0,0,19.29,0,0,19.29,19.29,0,0,0,0,0,0,0]
["22999","22999","22999",{"$nulls":7},19.29,0,0,19.29,0,0,19.29,19.29,0,0,0,0,0,0,0]
["2299999","2299999","2299999",{"$nulls":7},19.29,0,0,19.29,0,0,19.29,19.29,0,0,0,0,0,0,0]
["2299999","2299999","2299999","  电子公文系统改造升级专项资金","150200222023210000006",null,null,null,"非基建项目",null,19.29,0,0,19.29,0,0,19.29,19.29,0,0,0,0,0,0,0]