{"text_format":"3","workbook":"xls","n_sheets":21,"sheets":["封面","【01】部门收支预算总体情况表","【02】部门收入预算总体情况表","【03】部门支出预算总体情况表","【04】财政拨款收支总表","【05-1】一般公共预算支出情况表---功能科目分类","【05-2】一般公共预算支出情况表－－经济科目分类","【06】政府基金预算支出情况表","【07】基本支出明细表","【07-1】基本支出-人员","【07-1-1】一般公共预算安排的人员支出","【07-2】基本支出-公用","【07-2-1】一般公共预算拨款基本公用支出","【08-1】项目支出情况表--按经济科目分类","【08-2】项目支出情况表－－按功能科目分类","【09】征收计划表","【10-1】政府采购预算填报表","【10-2】政府购买服务填报表","【11】单位人员情况表","【12】全口径三公经费预算表","【13】单位资产情况表（车辆及房屋）"],"not_rendered":{"external_links":1,"defined_names":37},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":24,"n_cols":1,"rows_kept":24,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
["2021年石河子市部门预算报表"]
[]
[]
[]
[]
["                         单位名称：新疆石河子职业技术学院"]
{"$rows_empty":12}
["单位负责人：林炯     财务负责人：邓红燕      经办人：蒲丹     "]

{"sheet":"【01】部门收支预算总体情况表","index":1,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2021年部门收支预算总体情况表"]
[{"$nulls":5},"单位：元"]
["收            入",null,"支               出"]
["项           目","2021年预算","功  能  分  类","2021年预算","经  济  分  类","2021年预算"]
["一、财政拨款",{"v":122150000,"d":"122,150,000.00"},"201 一般公共服务",{"v":0,"d":"0.00"},"基本支出",{"v":158367180,"d":"158,367,180.00"}]
["    一般预算拨款",{"v":122150000,"d":"122,150,000.00"},"202 外交",{"v":0,"d":"0.00"},"    工资福利支出",{"v":42635594.88,"d":"42,635,594.88"}]
["    基金预算拨款",{"v":0,"d":"0.00"},"203 国防",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":114296731.04,"d":"114,296,731.04"}]
[null,null,"204 公共安全",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":1434854.08,"d":"1,434,854.08"}]
[null,null,"205 教育",{"v":152302280.48,"d":"152,302,280.48"},"项目支出",{"v":0,"d":"0.00"}]
[null,null,"206 科学技术",{"v":0,"d":"0.00"}]
[null,null,"207 文化体育与传媒",{"v":0,"d":"0.00"}]
["二、事业收入",{"v":36217180,"d":"36,217,180.00"},"208 社会保障和就业",{"v":6064899.52,"d":"6,064,899.52"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},"209 社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"210 医疗卫生",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},"211 节能环保",{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,"213 农林水事务",{"v":0,"d":"0.00"}]
[null,null,"214 交通运输",{"v":0,"d":"0.00"}]
[null,null,"215 资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,"216 商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"217 金融监管等事务支出",{"v":0,"d":"0.00"}]
[null,null,"219 援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"220 国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"224 灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"227 预备费",{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"}]
[null,null,"231 债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"232 债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"233 债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["小           计",{"v":158367180,"d":"158,367,180.00"},"小           计",{"v":158367180,"d":"158,367,180.00"},"小          计",{"v":158367180,"d":"158,367,180.00"}]
["单位上年结余",{"v":0,"d":"0.00"},"230 转移性支出",{"v":0,"d":"0.00"},"本年单位结余"]
[]
[]
[]
["收  入  总  计",{"v":158367180,"d":"158,367,180.00"},"支  出  合  计",{"v":158367180,"d":"158,367,180.00"},"支  出  总  计",{"v":158367180,"d":"158,367,180.00"}]

{"sheet":"【02】部门收入预算总体情况表","index":2,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[3,0,3,8],[5,0,6,0],[5,1,6,1],[5,2,5,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":8},"预算02表"]
["2021年部门收入预算总体情况表"]
[{"$nulls":8},"单位：元"]
["单位名称","总计","财政拨款(补助)",null,null,"事业收入","事业单位经营收入","其他收入","单位上年结余"]
[null,null,"财政拨款(补助)小计","一般预算拨款","基金预算拨款"]
["※※",1,2,3,4,5,6,7,8]
["合计",{"v":158367180,"d":"158,367,180.00"},{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"},{"v":36217180,"d":"36,217,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["新疆石河子职业技术学院",{"v":158367180,"d":"158,367,180.00"},{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"},{"v":36217180,"d":"36,217,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【03】部门支出预算总体情况表","index":3,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[1,0,1,7],[3,0,5,0],[3,1,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算03表"]
["2021年部门支出预算总体情况表"]
[{"$nulls":7},"单位：元"]
["单位名称(科目)","科目编码",null,null,"功能科目名称","总计","基本支出","项目支出"]
[null,"类","款","项"]
[]
["※※","※※","※※","※※",null,1,2,6]
["合计",{"$nulls":4},{"v":158367180,"d":"158,367,180.00"},{"v":158367180,"d":"158,367,180.00"},{"v":0,"d":"0.00"}]
["新疆石河子职业技术学院","205","03","05","高等职业教育",{"v":152302280.48,"d":"152,302,280.48"},{"v":152302280.48,"d":"152,302,280.48"},{"v":0,"d":"0.00"}]
["新疆石河子职业技术学院","208","05","02","事业单位离退休",{"v":1572902.08,"d":"1,572,902.08"},{"v":1572902.08,"d":"1,572,902.08"},{"v":0,"d":"0.00"}]
["新疆石河子职业技术学院","208","05","05","机关事业单位基本养老保险缴费支出",{"v":4491997.44,"d":"4,491,997.44"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"}]

{"sheet":"【04】财政拨款收支总表","index":4,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算04表"]
["2021年部门财政拨款收支预算总体情况表"]
[{"$nulls":5},"单位：元"]
["收            入",null,"支               出"]
["项           目","2021年预算","功  能  分  类","2021年预算","经  济  分  类","2021年预算"]
["一、财政拨款",{"v":122150000,"d":"122,150,000.00"},"201 一般公共服务",{"v":0,"d":"0.00"},"基本支出",{"v":122150000,"d":"122,150,000.00"}]
["    一般预算拨款",{"v":122150000,"d":"122,150,000.00"},"202 外交",{"v":0,"d":"0.00"},"    工资福利支出",{"v":38143597.44,"d":"38,143,597.44"}]
["    基金预算拨款",{"v":0,"d":"0.00"},"203 国防",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":84006402.56,"d":"84,006,402.56"}]
[null,null,"204 公共安全",{"v":0,"d":"0.00"},"    对个人和家庭的补助支出",{"v":0,"d":"0.00"}]
[null,null,"205 教育",{"v":122150000,"d":"122,150,000.00"},"项目支出",{"v":0,"d":"0.00"}]
[null,null,"206 科学技术",{"v":0,"d":"0.00"}]
[null,null,"207 文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"208 社会保障和就业",{"v":0,"d":"0.00"}]
[null,null,"209 社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"210 医疗卫生",{"v":0,"d":"0.00"}]
[null,null,"211 节能环保",{"v":0,"d":"0.00"}]
[null,null,"212 城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,"213 农林水事务",{"v":0,"d":"0.00"}]
[null,null,"214 交通运输",{"v":0,"d":"0.00"}]
[null,null,"215 资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,"216 商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"217 金融监管等事务支出",{"v":0,"d":"0.00"}]
[null,null,"219 援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"220 国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,"221 住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"222 粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"224 灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"227 预备费",{"v":0,"d":"0.00"}]
[null,null,"229 其他支出",{"v":0,"d":"0.00"}]
[null,null,"231 债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"232 债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"233 债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["小           计",{"v":122150000,"d":"122,150,000.00"},"小           计",{"v":122150000,"d":"122,150,000.00"},"小          计",{"v":122150000,"d":"122,150,000.00"}]
["收  入  总  计",{"v":122150000,"d":"122,150,000.00"},"支  出  合  计",{"v":122150000,"d":"122,150,000.00"},"支  出  总  计",{"v":122150000,"d":"122,150,000.00"}]

{"sheet":"【05-1】一般公共预算支出情况表---功能科目分类","index":5,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[3,0,5,0],[3,1,5,1],[3,2,3,3],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算05-1表"]
["2021年部门一般公共预算支出情况表－－功能分类预算表"]
[{"$nulls":3},"单位：元"]
["功能科目名称","总计","一般公共预算支出"]
[null,null,"基本支出","项目支出"]
[]
["※※",1,2,6]
["合计",{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"}]
["[205]教育支出",{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"}]
["  [20503]职业教育",{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"}]
["    [2050305]高等职业教育",{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"【05-2】一般公共预算支出情况表－－经济科目分类","index":6,"n_rows":76,"n_cols":5,"rows_kept":76,"merged":[[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算05-2表"]
["2021年部门一般公共预算支出情况表－－经济分类"]
[]
[{"$nulls":4},"单位：元"]
["经济科目项编码名称","经济科目编码名称 ","总计","基本支出","项目支出"]
[]
[]
["※※","※※",1,2,3]
[null,"合计",{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"}]
["[301]工资福利支出",null,{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":0,"d":"0.00"}]
["  [30101]基本工资",null,{"v":14256276,"d":"14,256,276.00"},{"v":14256276,"d":"14,256,276.00"},{"v":0,"d":"0.00"}]
["    [30101]基本工资","[30101]基本工资",{"v":14256276,"d":"14,256,276.00"},{"v":14256276,"d":"14,256,276.00"},{"v":0,"d":"0.00"}]
["  [30102]津贴补贴",null,{"v":3089490,"d":"3,089,490.00"},{"v":3089490,"d":"3,089,490.00"},{"v":0,"d":"0.00"}]
["    [3010201]国家规定津贴及工资保留项目","[3010201]国家规定津贴及工资保留项目",{"v":2807730,"d":"2,807,730.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"}]
["    [3010203]在职人员采暖补贴","[3010203]在职人员采暖补贴",{"v":281760,"d":"281,760.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"}]
["  [30106]伙食补助费(预计增资)",null,{"v":2197800,"d":"2,197,800.00"},{"v":2197800,"d":"2,197,800.00"},{"v":0,"d":"0.00"}]
["    [30106]伙食补助费(预计增资)","[30106]伙食补助费(预计增资)",{"v":2197800,"d":"2,197,800.00"},{"v":2197800,"d":"2,197,800.00"},{"v":0,"d":"0.00"}]
["  [30107]绩效工资",null,{"v":11010898.08,"d":"11,010,898.08"},{"v":11010898.08,"d":"11,010,898.08"},{"v":0,"d":"0.00"}]
["    [3010701]基础性绩效","[3010701]基础性绩效",{"v":5616218.16,"d":"5,616,218.16"},{"v":5616218.16,"d":"5,616,218.16"},{"v":0,"d":"0.00"}]
["    [3010702]奖励性绩效","[3010702]奖励性绩效",{"v":4500974.52,"d":"4,500,974.52"},{"v":4500974.52,"d":"4,500,974.52"},{"v":0,"d":"0.00"}]
["    [3010703]核增奖励性绩效","[3010703]核增奖励性绩效",{"v":893705.4,"d":"893,705.40"},{"v":893705.4,"d":"893,705.40"},{"v":0,"d":"0.00"}]
["  [30110]职工基本医疗保险缴费",null,{"v":2807498.4,"d":"2,807,498.40"},{"v":2807498.4,"d":"2,807,498.40"},{"v":0,"d":"0.00"}]
["    [30110]职工基本医疗保险缴费","[30110]职工基本医疗保险缴费",{"v":2807498.4,"d":"2,807,498.40"},{"v":2807498.4,"d":"2,807,498.40"},{"v":0,"d":"0.00"}]
["  [30111]公务员医疗补助缴费",null,{"v":1122999.36,"d":"1,122,999.36"},{"v":1122999.36,"d":"1,122,999.36"},{"v":0,"d":"0.00"}]
["    [30111]公务员医疗补助缴费","[30111]公务员医疗补助缴费",{"v":1122999.36,"d":"1,122,999.36"},{"v":1122999.36,"d":"1,122,999.36"},{"v":0,"d":"0.00"}]
["  [30112]其他社会保障缴费",null,{"v":289637.52,"d":"289,637.52"},{"v":289637.52,"d":"289,637.52"},{"v":0,"d":"0.00"}]
["    [3011204]残疾人保障金","[3011204]残疾人保障金",{"v":36960,"d":"36,960.00"},{"v":36960,"d":"36,960.00"},{"v":0,"d":"0.00"}]
["    [3011202]在职工伤保险","[3011202]在职工伤保险",{"v":112302.36,"d":"112,302.36"},{"v":112302.36,"d":"112,302.36"},{"v":0,"d":"0.00"}]
["    [3011201]在职失业保险","[3011201]在职失业保险",{"v":140375.16,"d":"140,375.16"},{"v":140375.16,"d":"140,375.16"},{"v":0,"d":"0.00"}]
["  [30113]住房公积金",null,{"v":3368998.08,"d":"3,368,998.08"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"}]
["    [30113]住房公积金","[30113]住房公积金",{"v":3368998.08,"d":"3,368,998.08"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"}]
["[302]商品和服务支出",null,{"v":84006402.56,"d":"84,006,402.56"},{"v":84006402.56,"d":"84,006,402.56"},{"v":0,"d":"0.00"}]
["  [30201]办公费",null,{"v":16202000,"d":"16,202,000.00"},{"v":16202000,"d":"16,202,000.00"},{"v":0,"d":"0.00"}]
["    [30201]办公费","[30201]办公费",{"v":16202000,"d":"16,202,000.00"},{"v":16202000,"d":"16,202,000.00"},{"v":0,"d":"0.00"}]
["  [30202]印刷费",null,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["    [30202]印刷费","[30202]印刷费",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["  [30203]咨询费",null,{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"}]
["    [30203]咨询费","[30203]咨询费",{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"}]
["  [30204]手续费",null,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["    [30204]手续费","[30204]手续费",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["  [30205]水费",null,{"v":3200000,"d":"3,200,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":0,"d":"0.00"}]
["    [30205]水费","[30205]水费",{"v":3200000,"d":"3,200,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":0,"d":"0.00"}]
["  [30206]电费",null,{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"}]
["    [30206]电费","[30206]电费",{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"}]
["  [30207]邮电费",null,{"v":790000,"d":"790,000.00"},{"v":790000,"d":"790,000.00"},{"v":0,"d":"0.00"}]
["    [30207]邮电费","[30207]邮电费",{"v":790000,"d":"790,000.00"},{"v":790000,"d":"790,000.00"},{"v":0,"d":"0.00"}]
["  [30208]取暖费",null,{"v":5697571.36,"d":"5,697,571.36"},{"v":5697571.36,"d":"5,697,571.36"},{"v":0,"d":"0.00"}]
["    [30208]取暖费","[30208]取暖费",{"v":5697571.36,"d":"5,697,571.36"},{"v":5697571.36,"d":"5,697,571.36"},{"v":0,"d":"0.00"}]
["  [30209]物业管理费",null,{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"}]
["    [30209]物业管理费","[30209]物业管理费",{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"}]
["  [30211]差旅费",null,{"v":4467000,"d":"4,467,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":0,"d":"0.00"}]
["    [30211]差旅费","[30211]差旅费",{"v":4467000,"d":"4,467,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":0,"d":"0.00"}]
["  [30213]维修(护)费",null,{"v":12802200,"d":"12,802,200.00"},{"v":12802200,"d":"12,802,200.00"},{"v":0,"d":"0.00"}]
["    [30213]维修(护)费","[30213]维修(护)费",{"v":12802200,"d":"12,802,200.00"},{"v":12802200,"d":"12,802,200.00"},{"v":0,"d":"0.00"}]
["  [30214]租赁费",null,{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"}]
["    [30214]租赁费","[30214]租赁费",{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"}]
["  [30216]培训费",null,{"v":4503000,"d":"4,503,000.00"},{"v":4503000,"d":"4,503,000.00"},{"v":0,"d":"0.00"}]
["    [30216]培训费","[30216]培训费",{"v":4503000,"d":"4,503,000.00"},{"v":4503000,"d":"4,503,000.00"},{"v":0,"d":"0.00"}]
["  [30217]公务接待费",null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["    [30217]公务接待费","[30217]公务接待费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["  [30218]专用材料费",null,{"v":3272560.13,"d":"3,272,560.13"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"}]
["    [30218]专用材料费","[30218]专用材料费",{"v":3272560.13,"d":"3,272,560.13"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"}]
["  [30226]劳务费",null,{"v":3735000,"d":"3,735,000.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"}]
["    [30226]劳务费","[30226]劳务费",{"v":3735000,"d":"3,735,000.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"}]
["  [30228]工会经费",null,{"v":561498.08,"d":"561,498.08"},{"v":561498.08,"d":"561,498.08"},{"v":0,"d":"0.00"}]
["    [30228]工会经费","[30228]工会经费",{"v":561498.08,"d":"561,498.08"},{"v":561498.08,"d":"561,498.08"},{"v":0,"d":"0.00"}]
["  [30229]福利费",null,{"v":589572.99,"d":"589,572.99"},{"v":589572.99,"d":"589,572.99"},{"v":0,"d":"0.00"}]
["    [30229]福利费","[30229]福利费",{"v":589572.99,"d":"589,572.99"},{"v":589572.99,"d":"589,572.99"},{"v":0,"d":"0.00"}]
["  [30231]公务用车运行维护费",null,{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]
["    [30231]公务用车运行维护费","[30231]公务用车运行维护费",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]
["  [30239]其他交通费用",null,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["    [30239]其他交通费用","[30239]其他交通费用",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["  [30240]税金及附加费用",null,{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"}]
["    [30240]税金及附加费用","[30240]税金及附加费用",{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"}]
["  [30299]其他商品和服务支出",null,{"v":22461000,"d":"22,461,000.00"},{"v":22461000,"d":"22,461,000.00"},{"v":0,"d":"0.00"}]
["    [3029901]其他商品和服务支出（在职）","[302990199]其他商品和服务支出（在职）",{"v":22461000,"d":"22,461,000.00"},{"v":22461000,"d":"22,461,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"【06】政府基金预算支出情况表","index":7,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[1,0,1,3],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算06表"]
["2021年部门政府性基金预算支出功能分类预算表"]
[{"$nulls":3},"单位：元"]
["功能科目名称","总计","基本支出","项目支出"]
[]
[]
["※※",1,2,6]

{"sheet":"【07】基本支出明细表","index":8,"n_rows":52,"n_cols":12,"rows_kept":52,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算07表"]
["2021年基本支出预算明细总表"]
[{"$nulls":11},"单位：元"]
["单位名称","功能科目编码名称","项目类别","经济科目编码名称","总计","财政拨款(补助)",null,null,"事业收入","事业单位经营收入","其他收入","单位上年结余"]
[{"$nulls":5},"财政拨款(补助)小计","一般预算拨款","基金预算拨款"]
[]
["※※","※※","※※","※※",1,2,3,4,12,13,15,16]
[{"$nulls":3},"合计",{"v":158367180,"d":"158,367,180.00"},{"v":122150000,"d":"122,150,000.00"},{"v":122150000,"d":"122,150,000.00"},{"v":0,"d":"0.00"},{"v":36217180,"d":"36,217,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"对个人和家庭的补助支出",null,{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","[2080502]事业单位离退休","  ","[3030203]退休独子费",{"v":180240,"d":"180,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180240,"d":"180,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3030205]退休公务员补助（4%）",{"v":801199.08,"d":"801,199.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":801199.08,"d":"801,199.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3030208]退休采暖补贴",{"v":280615,"d":"280,615.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280615,"d":"280,615.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3030299]离退休人员慰问活动等经费",{"v":172800,"d":"172,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":172800,"d":"172,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"工资福利支出",null,{"v":42635594.88,"d":"42,635,594.88"},{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":0,"d":"0.00"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","[2050305]高等职业教育","  ","[30101]基本工资",{"v":14256276,"d":"14,256,276.00"},{"v":14256276,"d":"14,256,276.00"},{"v":14256276,"d":"14,256,276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3010201]国家规定津贴及工资保留项目",{"v":2807730,"d":"2,807,730.00"},{"v":2807730,"d":"2,807,730.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3010203]在职人员采暖补贴",{"v":281760,"d":"281,760.00"},{"v":281760,"d":"281,760.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30106]伙食补助费(预计增资)",{"v":2197800,"d":"2,197,800.00"},{"v":2197800,"d":"2,197,800.00"},{"v":2197800,"d":"2,197,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3010701]基础性绩效",{"v":5616218.16,"d":"5,616,218.16"},{"v":5616218.16,"d":"5,616,218.16"},{"v":5616218.16,"d":"5,616,218.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3010702]奖励性绩效",{"v":4500974.52,"d":"4,500,974.52"},{"v":4500974.52,"d":"4,500,974.52"},{"v":4500974.52,"d":"4,500,974.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3010703]核增奖励性绩效",{"v":893705.4,"d":"893,705.40"},{"v":893705.4,"d":"893,705.40"},{"v":893705.4,"d":"893,705.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30110]职工基本医疗保险缴费",{"v":2807498.4,"d":"2,807,498.40"},{"v":2807498.4,"d":"2,807,498.40"},{"v":2807498.4,"d":"2,807,498.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30111]公务员医疗补助缴费",{"v":1122999.36,"d":"1,122,999.36"},{"v":1122999.36,"d":"1,122,999.36"},{"v":1122999.36,"d":"1,122,999.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3011201]在职失业保险",{"v":140375.16,"d":"140,375.16"},{"v":140375.16,"d":"140,375.16"},{"v":140375.16,"d":"140,375.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3011202]在职工伤保险",{"v":112302.36,"d":"112,302.36"},{"v":112302.36,"d":"112,302.36"},{"v":112302.36,"d":"112,302.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[3011204]残疾人保障金",{"v":36960,"d":"36,960.00"},{"v":36960,"d":"36,960.00"},{"v":36960,"d":"36,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30113]住房公积金",{"v":3368998.08,"d":"3,368,998.08"},{"v":3368998.08,"d":"3,368,998.08"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"[2080505]机关事业单位基本养老保险缴费支出","  ","[30108]机关事业单位基本养老保险缴费",{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商品和服务支出",null,{"v":114296731.04,"d":"114,296,731.04"},{"v":84006402.56,"d":"84,006,402.56"},{"v":84006402.56,"d":"84,006,402.56"},{"v":0,"d":"0.00"},{"v":30290328.48,"d":"30,290,328.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","[2050305]高等职业教育","  ","[30201]办公费",{"v":22292851.15,"d":"22,292,851.15"},{"v":16202000,"d":"16,202,000.00"},{"v":16202000,"d":"16,202,000.00"},{"v":0,"d":"0.00"},{"v":6090851.15,"d":"6,090,851.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30202]印刷费",{"v":771864.45,"d":"771,864.45"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":271864.45,"d":"271,864.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30203]咨询费",{"v":216122.05,"d":"216,122.05"},{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":76122.05,"d":"76,122.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30204]手续费",{"v":15437.29,"d":"15,437.29"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":5437.29,"d":"5,437.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30205]水费",{"v":4396203.58,"d":"4,396,203.58"},{"v":3200000,"d":"3,200,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":0,"d":"0.00"},{"v":1196203.58,"d":"1,196,203.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30206]电费",{"v":4087457.8,"d":"4,087,457.80"},{"v":3000000,"d":"3,000,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":0,"d":"0.00"},{"v":1087457.8,"d":"1,087,457.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30207]邮电费",{"v":1219545.83,"d":"1,219,545.83"},{"v":790000,"d":"790,000.00"},{"v":790000,"d":"790,000.00"},{"v":0,"d":"0.00"},{"v":429545.83,"d":"429,545.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30208]取暖费",{"v":5697571.36,"d":"5,697,571.36"},{"v":5697571.36,"d":"5,697,571.36"},{"v":5697571.36,"d":"5,697,571.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30209]物业管理费",{"v":2006847.57,"d":"2,006,847.57"},{"v":1300000,"d":"1,300,000.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":706847.57,"d":"706,847.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30211]差旅费",{"v":6352108.1,"d":"6,352,108.10"},{"v":4467000,"d":"4,467,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":0,"d":"0.00"},{"v":1885108.1,"d":"1,885,108.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30213]维修(护)费",{"v":19326946.81,"d":"19,326,946.81"},{"v":12802200,"d":"12,802,200.00"},{"v":12802200,"d":"12,802,200.00"},{"v":0,"d":"0.00"},{"v":6524746.81,"d":"6,524,746.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30214]租赁费",{"v":586616.98,"d":"586,616.98"},{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":206616.98,"d":"206,616.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30216]培训费",{"v":6407682.34,"d":"6,407,682.34"},{"v":4503000,"d":"4,503,000.00"},{"v":4503000,"d":"4,503,000.00"},{"v":0,"d":"0.00"},{"v":1904682.34,"d":"1,904,682.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30217]公务接待费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30218]专用材料费",{"v":7229817.19,"d":"7,229,817.19"},{"v":3272560.13,"d":"3,272,560.13"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"},{"v":3957257.06,"d":"3,957,257.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30226]劳务费",{"v":5222098.54,"d":"5,222,098.54"},{"v":3735000,"d":"3,735,000.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"},{"v":1487098.54,"d":"1,487,098.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30228]工会经费",{"v":561498.08,"d":"561,498.08"},{"v":561498.08,"d":"561,498.08"},{"v":561498.08,"d":"561,498.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30229]福利费",{"v":589572.99,"d":"589,572.99"},{"v":589572.99,"d":"589,572.99"},{"v":589572.99,"d":"589,572.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30231]公务用车运行维护费",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30239]其他交通费用",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[30240]税金及附加费用",{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  ","[302990199]其他商品和服务支出（在职）",{"v":26783440.93,"d":"26,783,440.93"},{"v":22461000,"d":"22,461,000.00"},{"v":22461000,"d":"22,461,000.00"},{"v":0,"d":"0.00"},{"v":4322440.93,"d":"4,322,440.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"[2080502]事业单位离退休","  ","[302990202]退休人员活动费",{"v":138048,"d":"138,048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138048,"d":"138,048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【07-1】基本支出-人员","index":9,"n_rows":10,"n_cols":28,"rows_kept":10,"merged":[[3,3,4,3],[3,4,4,4],[3,5,3,20],[3,21,3,27]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"预算07-1表"]
["基本支出预算明细表（一） 人员支出明细"]
[{"$nulls":27},"单位：元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计",{"$nulls":16},"对个人家庭补助支出"]
["类","款","项",null,null,"小计","基本工资","国家规定津补贴","地方津贴补贴","在职人员采暖补贴","奖  金","伙食补助","绩效工资","养老保险","职业年金","职工基本医疗保险缴费","公务员医疗补助","其他社会保障缴费","住房公积金","医疗费","其他工资 福利支出","小计","离休费","退休费","抚恤金","生活补助","医疗补助","其他对个人和家庭补助支出"]
[{"$nulls":3},"合计",{"v":44070448.96,"d":"44,070,448.96"},{"v":42635594.88,"d":"42,635,594.88"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"[340504]新疆石河子职业技术学院",{"v":44070448.96,"d":"44,070,448.96"},{"v":42635594.88,"d":"42,635,594.88"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","05","  高等职业教育",{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","  事业单位离退休",{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":1434854.08,"d":"1,434,854.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","  机关事业单位基本养老保险缴费支出",{"v":4491997.44,"d":"4,491,997.44"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4491997.44,"d":"4,491,997.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【07-1-1】一般公共预算安排的人员支出","index":10,"n_rows":8,"n_cols":28,"rows_kept":8,"merged":[[3,3,4,3],[3,4,4,4],[3,5,3,20],[3,21,3,27]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"预算07-1-1表"]
["一般公共预算的基本支出预算明细表（一） 人员支出明细"]
[{"$nulls":27},"单位：元"]
["科 目 编 码",null,null,"单位名称(科目)","总   计","工资福利支出",{"$nulls":15},"对个人家庭补助支出"]
["类","款","项",null,null,"小计","基本工资","国家规定津补贴","地方津贴补贴","在职人员采暖补贴","奖  金","伙食补助","绩效工资","养老保险","职业年金","职工基本医疗保险缴费","公务员医疗补助","其他社会保障缴费","住房公积金","医疗费","其他工资 福利支出","小计","离休费","退休费","抚恤金","生活补助","医疗补助","其他对个人和家庭补助支出"]
[{"$nulls":3},"合计",{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"[340504]新疆石河子职业技术学院",{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","05","  高等职业教育",{"v":38143597.44,"d":"38,143,597.44"},{"v":38143597.44,"d":"38,143,597.44"},{"v":14256276,"d":"14,256,276.00"},{"v":2807730,"d":"2,807,730.00"},{"v":0,"d":"0.00"},{"v":281760,"d":"281,760.00"},{"v":0,"d":"0.00"},{"v":2197800,"d":"2,197,800.00"},{"v":11010898.08,"d":"11,010,898.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2807498.4,"d":"2,807,498.4000"},{"v":1122999.36,"d":"1,122,999.3600"},{"v":289637.52,"d":"289,637.5200"},{"v":3368998.08,"d":"3,368,998.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【07-2】基本支出-公用","index":11,"n_rows":10,"n_cols":31,"rows_kept":10,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"预算07-2表"]
["基  本  支  出  预  算  明  细  表（二）  ——  商  品  和  服  务  支  出"]
[{"$nulls":21},"单位:万元"]
["科 目 编 码",null,null,"单位名称(科目)","总   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","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"]
["类","款","项"]
["※※","※※","※※","※※",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]
[{"$nulls":3},"合计",{"v":114296731.04,"d":"114,296,731.04"},{"v":22292851.15,"d":"22,292,851.15"},{"v":771864.45,"d":"771,864.45"},{"v":216122.05,"d":"216,122.05"},{"v":15437.29,"d":"15,437.29"},{"v":4396203.58,"d":"4,396,203.58"},{"v":4087457.8,"d":"4,087,457.80"},{"v":1219545.83,"d":"1,219,545.83"},{"v":5697571.36,"d":"5,697,571.36"},{"v":2006847.57,"d":"2,006,847.57"},{"v":6352108.1,"d":"6,352,108.10"},{"v":19326946.81,"d":"19,326,946.81"},{"v":586616.98,"d":"586,616.98"},{"v":0,"d":"0.00"},{"v":6407682.34,"d":"6,407,682.34"},{"v":20000,"d":"20,000.00"},{"v":7229817.19,"d":"7,229,817.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5222098.54,"d":"5,222,098.54"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":26921488.93,"d":"26,921,488.93"}]
[{"$nulls":3},"[340504]新疆石河子职业技术学院",{"v":114296731.04,"d":"114,296,731.04"},{"v":22292851.15,"d":"22,292,851.15"},{"v":771864.45,"d":"771,864.45"},{"v":216122.05,"d":"216,122.05"},{"v":15437.29,"d":"15,437.29"},{"v":4396203.58,"d":"4,396,203.58"},{"v":4087457.8,"d":"4,087,457.80"},{"v":1219545.83,"d":"1,219,545.83"},{"v":5697571.36,"d":"5,697,571.36"},{"v":2006847.57,"d":"2,006,847.57"},{"v":6352108.1,"d":"6,352,108.10"},{"v":19326946.81,"d":"19,326,946.81"},{"v":586616.98,"d":"586,616.98"},{"v":0,"d":"0.00"},{"v":6407682.34,"d":"6,407,682.34"},{"v":20000,"d":"20,000.00"},{"v":7229817.19,"d":"7,229,817.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5222098.54,"d":"5,222,098.54"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":26921488.93,"d":"26,921,488.93"}]
["205","03","05","  高等职业教育",{"v":114158683.04,"d":"114,158,683.04"},{"v":22292851.15,"d":"22,292,851.15"},{"v":771864.45,"d":"771,864.45"},{"v":216122.05,"d":"216,122.05"},{"v":15437.29,"d":"15,437.29"},{"v":4396203.58,"d":"4,396,203.58"},{"v":4087457.8,"d":"4,087,457.80"},{"v":1219545.83,"d":"1,219,545.83"},{"v":5697571.36,"d":"5,697,571.36"},{"v":2006847.57,"d":"2,006,847.57"},{"v":6352108.1,"d":"6,352,108.10"},{"v":19326946.81,"d":"19,326,946.81"},{"v":586616.98,"d":"586,616.98"},{"v":0,"d":"0.00"},{"v":6407682.34,"d":"6,407,682.34"},{"v":20000,"d":"20,000.00"},{"v":7229817.19,"d":"7,229,817.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5222098.54,"d":"5,222,098.54"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":26783440.93,"d":"26,783,440.93"}]
["208","05","02","  事业单位离退休",{"v":138048,"d":"138,048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138048,"d":"138,048.00"}]

{"sheet":"【07-2-1】一般公共预算拨款基本公用支出","index":12,"n_rows":9,"n_cols":31,"rows_kept":9,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"预算07-2-1表"]
["一般公共预算安排的基本支出预算明细表（二）  ——  商 品和服务支出"]
[{"$nulls":30},"单位:元"]
["科 目 编 码",null,null,"单位名称(科目)","总   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","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"]
["类","款","项"]
["※※","※※","※※","※※",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]
[{"$nulls":3},"合计",{"v":84006402.56,"d":"84,006,402.56"},{"v":16202000,"d":"16,202,000.00"},{"v":500000,"d":"500,000.00"},{"v":140000,"d":"140,000.00"},{"v":10000,"d":"10,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":790000,"d":"790,000.00"},{"v":5697571.36,"d":"5,697,571.36"},{"v":1300000,"d":"1,300,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":12802200,"d":"12,802,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":4503000,"d":"4,503,000.00"},{"v":20000,"d":"20,000.00"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":22461000,"d":"22,461,000.00"}]
[{"$nulls":3},"[340504]新疆石河子职业技术学院",{"v":84006402.56,"d":"84,006,402.56"},{"v":16202000,"d":"16,202,000.00"},{"v":500000,"d":"500,000.00"},{"v":140000,"d":"140,000.00"},{"v":10000,"d":"10,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":790000,"d":"790,000.00"},{"v":5697571.36,"d":"5,697,571.36"},{"v":1300000,"d":"1,300,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":12802200,"d":"12,802,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":4503000,"d":"4,503,000.00"},{"v":20000,"d":"20,000.00"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":22461000,"d":"22,461,000.00"}]
["205","03","05","  高等职业教育",{"v":84006402.56,"d":"84,006,402.56"},{"v":16202000,"d":"16,202,000.00"},{"v":500000,"d":"500,000.00"},{"v":140000,"d":"140,000.00"},{"v":10000,"d":"10,000.00"},{"v":3200000,"d":"3,200,000.00"},{"v":3000000,"d":"3,000,000.00"},{"v":790000,"d":"790,000.00"},{"v":5697571.36,"d":"5,697,571.36"},{"v":1300000,"d":"1,300,000.00"},{"v":4467000,"d":"4,467,000.00"},{"v":12802200,"d":"12,802,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":4503000,"d":"4,503,000.00"},{"v":20000,"d":"20,000.00"},{"v":3272560.13,"d":"3,272,560.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3735000,"d":"3,735,000.00"},{"v":0,"d":"0.00"},{"v":561498.08,"d":"561,498.08"},{"v":589572.99,"d":"589,572.99"},{"v":250000,"d":"250,000.00"},{"v":50000,"d":"50,000.00"},{"v":75000,"d":"75,000.00"},{"v":22461000,"d":"22,461,000.00"}]

{"sheet":"【08-1】项目支出情况表--按经济科目分类","index":13,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算08-1表"]
["2021年项目支出预算明细总表"]
[{"$nulls":11},"单位：元"]
["单位名称","功能科目编码名称","项目类别","经济科目编码名称","总计","财政拨款(补助)",null,null,"事业收入","事业单位经营收入","其他收入","单位上年结余"]
[{"$nulls":5},"财政拨款(补助)小计","一般预算拨款","基金预算拨款"]
[]
["※※","※※","※※","※※",1,2,3,4,5,6,7,8]

{"sheet":"【08-2】项目支出情况表－－按功能科目分类","index":14,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[1,0,1,12],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算08-2表"]
["2021年部门预算项目支出预算表"]
[{"$nulls":13},"单位：元"]
["科目编码",null,null,"项目名称（资金使用部门）","是否政府采购","总计","财政拨款",null,null,"事业收入","事业单位经营收入","其他收入","单位上年结余","项目绩效目标"]
["类","款","项",{"$nulls":3},"财政拨款(补助)小计","一般预算拨款","基金预算拨款"]
["※※","※※","※※","※※","※※",1,2,3,4,5,6,7,8]

{"sheet":"【09】征收计划表","index":15,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算09表"]
[null,"征收计划表"]
[{"$nulls":10},"单位：元"]
["单位名称","收费项目名称","收费项目","合计","非税收入",{"$nulls":3},"事业收入（不含预算外）（计划）","其他收入（计划）","备注"]
[{"$nulls":4},"预算内管理的非税收入","预算外专户管理的收入","预算外代管收入","政府性基金收入"]
["※※","※※","※※",1,2,3,4,5,6,7,8]
[null,null,"合计",{"v":39417180,"d":"39,417,180.00"},{"v":2700000,"d":"2,700,000.00"},{"v":36217180,"d":"36,217,180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["[340504]新疆石河子职业技术学院","中职学生住宿费","103042756",{"v":949380,"d":"949,380.00"},{"v":0,"d":"0.00"},{"v":949380,"d":"949,380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","高职学生学费","103042757",{"v":25600000,"d":"25,600,000.00"},{"v":0,"d":"0.00"},{"v":25600000,"d":"25,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","高职学生住宿费","103042758",{"v":3040000,"d":"3,040,000.00"},{"v":0,"d":"0.00"},{"v":3040000,"d":"3,040,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","成人学费及培训费","103042760",{"v":6627800,"d":"6,627,800.00"},{"v":0,"d":"0.00"},{"v":6627800,"d":"6,627,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["[340504]新疆石河子职业技术学院","利息收入","103070599",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["[340504]新疆石河子职业技术学院","房租收入","197F66B77FD446288510428D0FBBCC66",{"v":2700000,"d":"2,700,000.00"},{"v":2700000,"d":"2,700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"【10-1】政府采购预算填报表","index":16,"n_rows":72,"n_cols":20,"rows_kept":72,"merged":[[1,0,1,19],[4,0,7,0],[4,1,7,1],[4,2,4,3],[4,4,7,4],[4,5,7,5],[4,6,7,6],[4,7,4,15],[4,16,7,16],[4,17,7,17],[4,18,7,18],[4,19,7,19],[5,2,7,2],[5,3,7,3],[5,7,7,7],[5,8,5,13],[5,14,7,14],[5,15,7,15],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算10-1表"]
["政府采购表"]
[{"$nulls":19},"单位：元"]
[]
["单位编码","单位名称","采购目录",null,"计量单位","规格要求","数量","资金来源",{"$nulls":8},"文号（本级、上级文号）","项目名称","功能科目","需求时间"]
[null,null,"政府采购品目","非政府采购品目说明",{"$nulls":3},"总计","市财政拨款",{"$nulls":5},"社保专户拨款","非财政性资金"]
[{"$nulls":8},"市财政拨款小计","一般预算拨款","基金预算拨款","非税收入安排支出小计","上年结余","上级专项"]
[]
["※※","※※","※※","※※","※※","※※","※※",1,2,3,4,5,6,7,14,19,"※※","※※","※※","※※"]
[null,"合计",{"$nulls":4},{"v":1895,"d":"1,895.00"},{"v":578837400,"d":"578,837,400.00"},{"v":578837400,"d":"578,837,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":551570400,"d":"551,570,400.00"},{"v":0,"d":"0.00"},{"v":27267000,"d":"27,267,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"水电暖费用","批",null,{"v":60,"d":"60.00"},{"v":10000000,"d":"10,000,000.00"},{"v":10000000,"d":"10,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000000,"d":"10,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"邮政与速递服务","批",null,{"v":40,"d":"40.00"},{"v":434000,"d":"434,000.00"},{"v":434000,"d":"434,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":431000,"d":"431,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","制服及劳保用品",null,"件",null,{"v":256,"d":"256.00"},{"v":133000,"d":"133,000.00"},{"v":133000,"d":"133,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125000,"d":"125,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"园林绿化管理服务","批",null,{"v":15,"d":"15.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","其他专用汽车",null,"辆",null,{"v":2,"d":"2.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","移动通信设备",null,"部",null,{"v":100,"d":"100.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","变配电设备",null,"台",null,{"v":2,"d":"2.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","扫描仪",null,"台",null,{"v":2,"d":"2.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","公用房建筑",null,"项",null,{"v":220,"d":"220.00"},{"v":500000000,"d":"500,000,000.00"},{"v":500000000,"d":"500,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000000,"d":"500,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"教学设备","批",null,{"v":19,"d":"19.00"},{"v":6965000,"d":"6,965,000.00"},{"v":6965000,"d":"6,965,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":525000,"d":"525,000.00"},{"v":0,"d":"0.00"},{"v":6440000,"d":"6,440,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"保洁用品","批",null,{"v":8,"d":"8.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","其他服务",null,"项",null,{"v":24,"d":"24.00"},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","交换机",null,"台",null,{"v":7,"d":"7.00"},{"v":666000,"d":"666,000.00"},{"v":666000,"d":"666,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":586000,"d":"586,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","磁盘阵列",null,"台",null,{"v":3,"d":"3.00"},{"v":2150000,"d":"2,150,000.00"},{"v":2150000,"d":"2,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2150000,"d":"2,150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","教学家具",null,"个",null,{"v":8,"d":"8.00"},{"v":129000,"d":"129,000.00"},{"v":129000,"d":"129,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","大型会议（二类会议）",null,"项",null,{"v":2,"d":"2.00"},{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","办公家具",null,"个",null,{"v":24,"d":"24.00"},{"v":2234400,"d":"2,234,400.00"},{"v":2234400,"d":"2,234,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2234400,"d":"2,234,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","车辆保险(含交强险)",null,"项",null,{"v":4,"d":"4.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"图书档案设备","批",null,{"v":12,"d":"12.00"},{"v":530000,"d":"530,000.00"},{"v":530000,"d":"530,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":530000,"d":"530,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"水电暖维修材料","批",null,{"v":15,"d":"15.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"教学设备仪器维修","批",null,{"v":3,"d":"3.00"},{"v":85000,"d":"85,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","电视机",null,"台",null,{"v":3,"d":"3.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","空气调节设备（包除湿设备）",null,"个",null,{"v":30,"d":"30.00"},{"v":506000,"d":"506,000.00"},{"v":506000,"d":"506,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":355000,"d":"355,000.00"},{"v":0,"d":"0.00"},{"v":151000,"d":"151,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"技能大赛设备、耗材","批",null,{"v":7,"d":"7.00"},{"v":276000,"d":"276,000.00"},{"v":276000,"d":"276,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176000,"d":"176,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"场地租赁费","批",null,{"v":2,"d":"2.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","打印机",null,"台",null,{"v":13,"d":"13.00"},{"v":64000,"d":"64,000.00"},{"v":64000,"d":"64,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47000,"d":"47,000.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"学生活动耗材","批",null,{"v":15,"d":"15.00"},{"v":695000,"d":"695,000.00"},{"v":695000,"d":"695,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":195000,"d":"195,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","宿舍家具",null,"个",null,{"v":2,"d":"2.00"},{"v":3900000,"d":"3,900,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3900000,"d":"3,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"教学实训课题、鉴定考核耗材","批",null,{"v":31,"d":"31.00"},{"v":445000,"d":"445,000.00"},{"v":445000,"d":"445,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":365000,"d":"365,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"课程建设","批",null,{"v":6,"d":"6.00"},{"v":1100000,"d":"1,100,000.00"},{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"服务器","批",null,{"v":5,"d":"5.00"},{"v":364000,"d":"364,000.00"},{"v":364000,"d":"364,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304000,"d":"304,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"图书","批",null,{"v":7,"d":"7.00"},{"v":390000,"d":"390,000.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","计算机",null,"台",null,{"v":431,"d":"431.00"},{"v":2295000,"d":"2,295,000.00"},{"v":2295000,"d":"2,295,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1194000,"d":"1,194,000.00"},{"v":0,"d":"0.00"},{"v":1101000,"d":"1,101,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"监控、多媒体空调、电梯维修和保养费","批",null,{"v":7,"d":"7.00"},{"v":152000,"d":"152,000.00"},{"v":152000,"d":"152,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152000,"d":"152,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"纺织用品","批",null,{"v":5,"d":"5.00"},{"v":175000,"d":"175,000.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","印刷、出版",null,"项",null,{"v":40,"d":"40.00"},{"v":2102000,"d":"2,102,000.00"},{"v":2102000,"d":"2,102,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":386000,"d":"386,000.00"},{"v":0,"d":"0.00"},{"v":1716000,"d":"1,716,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号；师市财社[2019]172号"]
["340504","新疆石河子职业技术学院",null,"微金课实训教室设备","批",null,{"v":2,"d":"2.00"},{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"安保器械","批",null,{"v":2,"d":"2.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"文艺设备","批",null,{"v":21,"d":"21.00"},{"v":6368000,"d":"6,368,000.00"},{"v":6368000,"d":"6,368,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5273000,"d":"5,273,000.00"},{"v":0,"d":"0.00"},{"v":1095000,"d":"1,095,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","灯光、音响设备",null,"套",null,{"v":2,"d":"2.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"生活用电器","批",null,{"v":16,"d":"16.00"},{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101000,"d":"101,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"比赛活动奖品","批",null,{"v":13,"d":"13.00"},{"v":441000,"d":"441,000.00"},{"v":441000,"d":"441,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":391000,"d":"391,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"办公设备","批",null,{"v":14,"d":"14.00"},{"v":53000,"d":"53,000.00"},{"v":53000,"d":"53,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53000,"d":"53,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"多功能一体机","批",null,{"v":62,"d":"62.00"},{"v":1729000,"d":"1,729,000.00"},{"v":1729000,"d":"1,729,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":920000,"d":"920,000.00"},{"v":0,"d":"0.00"},{"v":809000,"d":"809,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","车辆维修",null,"项",null,{"v":13,"d":"13.00"},{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","修缮、装饰工程",null,"项",null,{"v":50,"d":"50.00"},{"v":5000000,"d":"5,000,000.00"},{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","体育设备",null,"个",null,{"v":6,"d":"6.00"},{"v":930000,"d":"930,000.00"},{"v":930000,"d":"930,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":930000,"d":"930,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","摄像机、照相机、照相机镜头",null,"台",null,{"v":7,"d":"7.00"},{"v":112000,"d":"112,000.00"},{"v":112000,"d":"112,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"互联网信息服务费","批",null,{"v":9,"d":"9.00"},{"v":401000,"d":"401,000.00"},{"v":401000,"d":"401,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":401000,"d":"401,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"医药用品","批",null,{"v":15,"d":"15.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"广告宣传制作费","批",null,{"v":59,"d":"59.00"},{"v":1367000,"d":"1,367,000.00"},{"v":1367000,"d":"1,367,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":637000,"d":"637,000.00"},{"v":0,"d":"0.00"},{"v":730000,"d":"730,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","计算机通用软件",null,"个",null,{"v":11,"d":"11.00"},{"v":3840000,"d":"3,840,000.00"},{"v":3840000,"d":"3,840,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":2640000,"d":"2,640,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号；师市财社[2019]172号"]
["340504","新疆石河子职业技术学院","软件开发",null,"项",null,{"v":23,"d":"23.00"},{"v":7330000,"d":"7,330,000.00"},{"v":7330000,"d":"7,330,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1250000,"d":"1,250,000.00"},{"v":0,"d":"0.00"},{"v":6080000,"d":"6,080,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","电冰箱",null,"个",null,{"v":2,"d":"2.00"},{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","修缮、装饰工程",null,"项",null,{"v":18,"d":"18.00"},{"v":2729000,"d":"2,729,000.00"},{"v":2729000,"d":"2,729,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":760000,"d":"760,000.00"},{"v":0,"d":"0.00"},{"v":1969000,"d":"1,969,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"幼儿保育实训室设备","批",null,{"v":1,"d":"1.00"},{"v":293000,"d":"293,000.00"},{"v":293000,"d":"293,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":293000,"d":"293,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"爱国主义教育数字体验厅创新平台设备","批",null,{"v":4,"d":"4.00"},{"v":1424000,"d":"1,424,000.00"},{"v":1424000,"d":"1,424,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1424000,"d":"1,424,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院","投影仪（含投影幕）",null,"台",null,{"v":4,"d":"4.00"},{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"知识产权法律服务","批",null,{"v":6,"d":"6.00"},{"v":144000,"d":"144,000.00"},{"v":144000,"d":"144,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144000,"d":"144,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","监控设备",null,"台",null,{"v":33,"d":"33.00"},{"v":4729000,"d":"4,729,000.00"},{"v":4729000,"d":"4,729,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4554000,"d":"4,554,000.00"},{"v":0,"d":"0.00"},{"v":175000,"d":"175,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]
["340504","新疆石河子职业技术学院",null,"党（团）建宣传活动","批",null,{"v":12,"d":"12.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院",null,"办公消耗用品及类似物品","批",null,{"v":60,"d":"60.00"},{"v":401000,"d":"401,000.00"},{"v":401000,"d":"401,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":357000,"d":"357,000.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"师市财预[2020]67、68号"]

{"sheet":"【10-2】政府购买服务填报表","index":17,"n_rows":7,"n_cols":16,"rows_kept":7,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10-2表"]
["政  府  购  买  服  务  预  算  表"]
[]
["单 位 名 称"," 购买服务目录","服务内容","总    计","市财政拨款",{"$nulls":5},"社保专户拨款","非财政性资金","文号(本级、上级文号)","项目名称","功能科目","需求时间"]
[{"$nulls":4},"市财政拨款小计","一般预算拨款","基金预算拨款","非税收入安排支出","上年结余","上级专项"]
[]
["※※","※※","※※",1,2,3,4,5,6,7,8,9,"※※","※※","※※","※※"]

{"sheet":"【11】单位人员情况表","index":18,"n_rows":11,"n_cols":37,"rows_kept":11,"merged":[[1,0,1,24],[3,0,7,0],[3,1,3,8],[3,9,3,21],[3,22,3,26],[3,27,3,31],[3,32,3,36],[4,1,7,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[4,5,7,5],[4,6,7,6],[4,7,7,7],[4,8,7,8],[4,9,4,12],[4,13,4,21],[4,22,7,22],[4,23,7,23],[4,24,7,24],[4,25,7,25],[4,26,7,26],[4,27,7,27],[4,28,4,31],[4,32,7,32],[4,33,4,36],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,5,21],[5,28,7,28],[5,29,7,29],[5,30,7,30],[5,31,7,31],[5,33,7,33],[5,34,7,34],[5,35,7,35],[5,36,7,36],[6,19,7,19],[6,20,7,20],[6,21,7,21]],"flags":["formulas_cached_only"]}
[{"$nulls":36},"预算11表"]
["单位人员情况表(一)"]
[{"$nulls":36},"单位：人"]
["单位名称","编制人数",{"$nulls":7},"在职人员",{"$nulls":12},"其 他 人 员",{"$nulls":4},"离休人数",{"$nulls":4},"退休人数"]
[null,"编制人数合计","行政编制人数","参照公务员编制人数","事业编制人数","工勤编制人数","行政工勤编制人数","事业工勤编制人数","参公工勤编制数","行政在职人数",{"$nulls":3},"事业实有人数",{"$nulls":8},"社区副主任及四员人数","社区卫生服务站人数","援疆干部人数","辅警人数","特岗医生","离休人数（小计）","其中：",{"$nulls":3},"退休人数（小计）","其中："]
[{"$nulls":9},"行政在职人数（小计）","行政在职人数","行政在职工勤人员","行政编制内聘用工勤人员","事业在职人数（小计）","事业在职人数（管理人员及专业技术人员）","事业在职工勤人数","参公管理事业单位在职人数","参公管理事业单位工勤人数","事业编制内聘用人数（小计）","其中：",{"$nulls":8},"老红军老八路人数","其他行政离休人数","其他事业离休人数","建国前退休工人",null,"其中：退休人（行政）","退休人数（事业）","企业移交退休教师退休人数","代管退休人员"]
[{"$nulls":19},"事业编制内聘用管理人员及专业技术人员","事业编制内聘用工勤人员","参公工勤聘用人数"]
[]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,null,1,2,3,4,5,6,7,8,9]
["合计",416,0,0,416,0,0,0,0,0,0,0,0,333,298,35,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,304,0,304,0,0]
["新疆石河子职业技术学院",416,0,0,416,0,0,0,0,0,0,0,0,333,298,35,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,304,0,304,0,0]

{"sheet":"【12】全口径三公经费预算表","index":19,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[1,0,2,9],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,6,6],[6,7,6,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算12表"]
["全口径三公经费预算表"]
[]
[]
[]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","三公经费项目名称","三公经费合计","财政拨款安排支出",null,null,"非财政拨款安排的三公经费支出"]
[{"$nulls":4},"财政拨款安排的三公经费支出","基本支出","项目支出","非财政拨款安排的三公经费支出","基本支出(非)","　　　项目支出(非)"]
[null,"合计",null,{"v":770000,"d":"770,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":770000,"d":"770,000.00"},{"v":770000,"d":"770,000.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","公款出国（境）费用",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","公务接待费用",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["340504","新疆石河子职业技术学院","公务用车运行维护费",{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"【13】单位资产情况表（车辆及房屋）","index":20,"n_rows":11,"n_cols":23,"rows_kept":11,"merged":[[4,0,7,0],[4,1,4,15],[4,16,4,22],[5,1,5,3],[5,4,7,4],[5,5,5,15],[5,16,7,16],[5,17,5,21],[5,22,7,22],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,5,6,7],[6,8,6,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,20,7,20],[6,21,7,21]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":14},"附表3"]
["单位资产情况表"]
[]
["单位名称","车    辆    情    况",{"$nulls":14},"房  屋 情 况"]
[null,"编制数",null,null,"合计","实    有    数",{"$nulls":10},"小计","房屋面积(平方米)",{"$nulls":4},"其中：出租面积"]
[null,"合计","公务用车","专业用车",null,"小轿车",null,null,"越野车",null,null,"中型客车","专业用车","货车","警用摩托车","执法用电瓶车",null,"办公用房面积","专用房屋面积","车库面积","职工宿舍面积","学生宿舍建筑面积"]
[{"$nulls":5},"小计","两驱","四驱","小计","两驱","四驱"]
["※※",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["合计",4,4,0,4,1,1,0,2,1,1,1,0,0,0,{"v":0,"d":"0.0000"},{"v":281930.31,"d":"281,930.31"},{"v":20128.02,"d":"20,128.02"},{"v":186584.31,"d":"186,584.31"},{"v":308,"d":"308.00"},{"v":0,"d":"0.00"},{"v":74909.98,"d":"74,909.98"},{"v":4000,"d":"4,000.00"}]
["新疆石河子职业技术学院",4,4,0,4,1,1,0,2,1,1,1,0,0,0,{"v":0,"d":"0.0000"},{"v":281930.31,"d":"281,930.31"},{"v":20128.02,"d":"20,128.02"},{"v":186584.31,"d":"186,584.31"},{"v":308,"d":"308.00"},{"v":0,"d":"0.00"},{"v":74909.98,"d":"74,909.98"},{"v":4000,"d":"4,000.00"}]