{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1 财政拨款收支总表","2 一般公共预算支出表-无上年数","3 一般公共预算基本支出预算表","4 一般公共预算“三公”经费支出表-无上年数","5 政府基金预算支出表","6 部门收支总表","7 部门收入总表","8 部门支出总表","9 政府采购预算明细表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 财政拨款收支总表","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["四川外国语大学财政拨款收支总表"]
["单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算拨款","政府性基金预算拨款","国有资本经营预算拨款"]
["　　一、本年收入",{"v":27715.76,"d":"27,715.76"},"     一、本年支出",{"v":32615.76,"d":"32,615.76"},{"v":27675.96,"d":"27,675.96"},{"v":4900,"d":"4,900.00"},{"v":39.8,"d":"39.80"}]
["一般公共预算拨款",{"v":27675.96,"d":"27,675.96"},"教育支出",{"v":24600.82,"d":"24,600.82"},{"v":24600.82,"d":"24,600.82"},"",{"v":0,"d":"0.00"}]
["政府性基金预算拨款",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":1858.33,"d":"1,858.33"},{"v":1858.33,"d":"1,858.33"},"",{"v":0,"d":"0.00"}]
["国有资本经营预算拨款",{"v":39.8,"d":"39.80"},"卫生健康支出",528.07,528.07,"",{"v":0,"d":"0.00"}]
["　　二、上年结转",{"v":4900,"d":"4,900.00"},"住房保障支出",688.74,688.74,"",{"v":0,"d":"0.00"}]
["一般公共预算拨款",{"v":0,"d":"0.00"},"国有资本经营预算支出",{"v":39.8,"d":"39.80"},"","",{"v":39.8,"d":"39.80"}]
["政府性基金预算拨款",{"v":4900,"d":"4,900.00"},"其他支出",{"v":4900,"d":"4,900.00"},"",{"v":4900,"d":"4,900.00"},{"v":0,"d":"0.00"}]
["国有资本经营收入",{"v":0,"d":"0.00"},"","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","",""]
["本年收入合计",{"v":32615.76,"d":"32,615.76"},"本年支支出合计",{"v":32615.76,"d":"32,615.76"},{"v":27675.96,"d":"27,675.96"},{"v":4900,"d":"4,900.00"},{"v":39.8,"d":"39.80"}]
["","","","","","",""]

{"sheet":"2 一般公共预算支出表-无上年数","index":1,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[0,0,0,4],[1,0,1,1],[1,2,1,4],[2,0,2,1],[2,2,2,4]],"flags":["formulas_cached_only"]}
["四川外国语大学一般公共预算财政拨款支出预算表"]
["",null,"单位：万元"]
["功能分类科目",null,"2021年预算数"]
[" 科目编码","科目名称","小计","基本支出 ","项目支出 "]
["","合计",{"v":27675.96,"d":"27,675.96"},{"v":18537.46,"d":"18,537.46"},{"v":9138.5,"d":"9,138.50"}]
["205","教育支出",{"v":24600.82,"d":"24,600.82"},{"v":15462.32,"d":"15,462.32"},{"v":9138.5,"d":"9,138.50"}]
["  20502","  普通教育",{"v":24600.82,"d":"24,600.82"},{"v":15462.32,"d":"15,462.32"},{"v":9138.5,"d":"9,138.50"}]
["    2050205","    高等教育",{"v":24600.82,"d":"24,600.82"},{"v":15462.32,"d":"15,462.32"},{"v":9138.5,"d":"9,138.50"}]
["208","社会保障和就业支出",{"v":1858.33,"d":"1,858.33"},{"v":1858.33,"d":"1,858.33"},""]
["  20805","  行政事业单位养老支出",{"v":1858.33,"d":"1,858.33"},{"v":1858.33,"d":"1,858.33"},""]
["    2080502","    事业单位离退休",355.15,355.15,""]
["    2080505","    机关事业单位基本养老保险缴费支出",918.33,918.33,""]
["    2080506","    机关事业单位职业年金缴费支出",459.16,459.16,""]
["    2080599","    其他行政事业单位养老休支出",125.69,125.69,""]
["210","卫生健康支出",528.07,528.07,""]
["  21011","  行政事业单位医疗",528.07,528.07,""]
["    2101102","    事业单位医疗",528.07,528.07,""]
["    2101199","    其他行政事业单位医疗支出",{"v":0,"d":"0.00"},"",""]
["221","住房保障支出",688.74,688.74,""]
["  22102","  住房改革支出",688.74,688.74,""]
["    2210201","    住房公积金",688.74,688.74,""]
["","","","",""]

{"sheet":"3 一般公共预算基本支出预算表","index":2,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4]],"flags":["formulas_cached_only"]}
["四川外国语大学一般公共预算财政拨款基本支出预算表"]
["单位：万元"]
["经济分类科目",null,"2021年基本支出"]
["科目编码","科目名称","合计","人员经费","日常公用经费"]
["","合计",{"v":18537.46,"d":"18,537.46"},{"v":16540.47,"d":"16,540.47"},{"v":1996.99,"d":"1,996.99"}]
["301","工资福利支出",{"v":16083.56,"d":"16,083.56"},{"v":16083.56,"d":"16,083.56"},""]
["  30101","  基本工资",{"v":5558.65,"d":"5,558.65"},{"v":5558.65,"d":"5,558.65"},""]
["  30102","  津贴补贴",180.89,180.89,""]
["  30107","  绩效工资",{"v":7026,"d":"7,026.00"},{"v":7026,"d":"7,026.00"},""]
["  30108","  机关事业单位基本养老保险缴费",918.33,918.33,""]
["  30109","  职业年金缴费",459.16,459.16,""]
["  30110","  职工基本医疗保险缴费",528.07,528.07,""]
["  30112","  其他社会保障缴费",103.32,103.32,""]
["  30113","  住房公积金",688.74,688.74,""]
["  30199","  其他工资福利支出",{"v":620.4,"d":"620.40"},{"v":620.4,"d":"620.40"},""]
["302","商品和服务支出",{"v":1996.99,"d":"1,996.99"},"",{"v":1996.99,"d":"1,996.99"}]
["  30201","  办公费",{"v":207.9,"d":"207.90"},"",{"v":207.9,"d":"207.90"}]
["  30202","  印刷费",{"v":92.5,"d":"92.50"},"",{"v":92.5,"d":"92.50"}]
["  30203","  咨询费",{"v":150,"d":"150.00"},"",{"v":150,"d":"150.00"}]
["  30204","  手续费",{"v":10,"d":"10.00"},"",{"v":10,"d":"10.00"}]
["  30205","  水费",{"v":104.5,"d":"104.50"},"",{"v":104.5,"d":"104.50"}]
["  30206","  电费",{"v":50.5,"d":"50.50"},"",{"v":50.5,"d":"50.50"}]
["  30207","  邮电费",36.31,"",36.31]
["  30211","  差旅费",{"v":103.5,"d":"103.50"},"",{"v":103.5,"d":"103.50"}]
["  30212","  因公出国（境）费用",{"v":32,"d":"32.00"},"",{"v":32,"d":"32.00"}]
["  30213","  维修(护)费",{"v":100,"d":"100.00"},"",{"v":100,"d":"100.00"}]
["  30215","  会议费",{"v":105,"d":"105.00"},"",{"v":105,"d":"105.00"}]
["  30216","  培训费",288.38,"",288.38]
["  30217","  公务接待费",{"v":25,"d":"25.00"},"",{"v":25,"d":"25.00"}]
["  30218","  专用材料费",{"v":100,"d":"100.00"},"",{"v":100,"d":"100.00"}]
["  30226","  劳务费",{"v":55,"d":"55.00"},"",{"v":55,"d":"55.00"}]
["  30227","  委托业务费",64.12,"",64.12]
["  30228","  工会经费",211.52,"",211.52]
["  30229","  福利费",166.76,"",166.76]
["  30231","  公务用车运行维护费",{"v":40,"d":"40.00"},"",{"v":40,"d":"40.00"}]
["  30299","  其他商品和服务支出",{"v":54,"d":"54.00"},"",{"v":54,"d":"54.00"}]
["303","对个人和家庭的补助",456.91,456.91,""]
["  30301","  离休费",355.15,355.15,""]
["  30305","  生活补助",{"v":16.2,"d":"16.20"},{"v":16.2,"d":"16.20"},""]
["  30399","  其他对个人和家庭的补助",85.56,85.56,""]
["","","","",""]

{"sheet":"4 一般公共预算“三公”经费支出表-无上年数","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["四川外国语大学一般公共预算“三公”经费支出表"]
["单位：万元"]
["2021年预算数"]
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费"]
["      97.00","      32.00","      40.00","       0.00","      40.00","      25.00"]
["","","","","",""]

{"sheet":"5 政府基金预算支出表","index":4,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,4]],"flags":["formulas_cached_only"]}
["四川外国语大学政府性基金预算支出表"]
["单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"小计","基本支出 ","项目支出 "]
[2290402,"其他地方自行试点项目收益专项债券收入安排的支出",4900,"",4900]
["","","","",""]

{"sheet":"6 部门收支总表","index":5,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["四川外国语大学部门收支总表"]
["单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["　　一、本年收入",{"v":51984.68,"d":"51,984.68"},"     一、本年支出",{"v":63244.88,"d":"63,244.88"}]
["一般公共预算拨款",{"v":27675.96,"d":"27,675.96"},"教育支出",{"v":54310.94,"d":"54,310.94"}]
["政府性基金预算拨款","","社会保障和就业支出",{"v":1858.33,"d":"1,858.33"}]
["国有资本经营预算拨款",{"v":39.8,"d":"39.80"},"卫生健康支出",857.07]
["事业预算收入",{"v":19729.12,"d":"19,729.12"},"住房保障支出",{"v":1278.74,"d":"1,278.74"}]
["事业经营预算收入","","国有资本经营预算支出",{"v":39.8,"d":"39.80"}]
["其他预算收入",{"v":4500,"d":"4,500.00"},"其他支出",{"v":4900,"d":"4,900.00"}]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["本年收入合计",{"v":51944.88,"d":"51,944.88"},"本年支出合计",{"v":63244.88,"d":"63,244.88"}]
["用事业基金弥补收支差额",{"v":5400,"d":"5,400.00"},"结转下年",""]
["上年结转",{"v":5900,"d":"5,900.00"},"",""]
["收入总计",{"v":63244.88,"d":"63,244.88"},"支出总计",{"v":63244.88,"d":"63,244.88"}]
["","","",""]

{"sheet":"7 部门收入总表","index":6,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]],"flags":["formulas_cached_only"]}
["四川外国语大学部门收入总表"]
["单位：万元"]
["科目",null,"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业预算收入",null,"事业单位经营预算收入","其他预算收入","用事业基金弥补收支差额"]
["科目编码","科目名称",{"$nulls":5},"非教育收费收入","教育收费收入"]
["合计","   ",{"v":63244.88,"d":"63,244.88"},{"v":5900,"d":"5,900.00"},{"v":27675.96,"d":"27,675.96"},"",{"v":39.8,"d":"39.80"},{"v":680,"d":"680.00"},{"v":19049.12,"d":"19,049.12"},"",{"v":4500,"d":"4,500.00"},{"v":5400,"d":"5,400.00"}]
["205","教育支出",{"v":54310.94,"d":"54,310.94"},{"v":1000,"d":"1,000.00"},{"v":24600.82,"d":"24,600.82"},"","",{"v":680,"d":"680.00"},{"v":18659.12,"d":"18,659.12"},"",{"v":4171,"d":"4,171.00"},{"v":5200,"d":"5,200.00"}]
["  20502","  普通教育",{"v":54310.94,"d":"54,310.94"},{"v":1000,"d":"1,000.00"},{"v":24600.82,"d":"24,600.82"},"","",{"v":680,"d":"680.00"},{"v":18659.12,"d":"18,659.12"},"",{"v":4171,"d":"4,171.00"},{"v":5200,"d":"5,200.00"}]
["    2050205","    高等教育",{"v":54310.94,"d":"54,310.94"},{"v":1000,"d":"1,000.00"},{"v":24600.82,"d":"24,600.82"},"","",{"v":680,"d":"680.00"},{"v":18659.12,"d":"18,659.12"},"",{"v":4171,"d":"4,171.00"},{"v":5200,"d":"5,200.00"}]
["208","社会保障和就业支出",{"v":1858.33,"d":"1,858.33"},"",{"v":1858.33,"d":"1,858.33"},"","","","","","",""]
["  20805","  行政事业单位养老支出",{"v":1858.33,"d":"1,858.33"},"",{"v":1858.33,"d":"1,858.33"},"","","","","","",""]
["    2080502","    事业单位离退休",355.15,"",355.15,"","","","","","",""]
["    2080505","    机关事业单位基本养老保险缴费支出",918.33,"",918.33,"","","","","","",""]
["    2080506","    机关事业单位职业年金缴费支出",459.16,"",459.16,"","","","","","",""]
["    2080599","    其他行政事业单位养老休支出",125.69,"",125.69,"","","","","","",""]
["210","卫生健康支出",857.07,"",528.07,"","","","","",{"v":329,"d":"329.00"},""]
["  21011","  行政事业单位医疗",857.07,"",528.07,"","","","","",{"v":329,"d":"329.00"},""]
["    2101102","    事业单位医疗",528.07,"",528.07,"","","","","","",""]
["    2101199","    其他行政事业单位医疗支出",{"v":329,"d":"329.00"},"","","","","","","",{"v":329,"d":"329.00"},""]
["221","住房保障支出",{"v":1278.74,"d":"1,278.74"},"",688.74,"","","",{"v":390,"d":"390.00"},"","",{"v":200,"d":"200.00"}]
["  22102","  住房改革支出",{"v":1278.74,"d":"1,278.74"},"",688.74,"","","",{"v":390,"d":"390.00"},"","",{"v":200,"d":"200.00"}]
["    2210201","    住房公积金",{"v":1278.74,"d":"1,278.74"},"",688.74,"","","",{"v":390,"d":"390.00"},"","",{"v":200,"d":"200.00"}]
["223","国有资本经营预算支出",{"v":39.8,"d":"39.80"},"","","",{"v":39.8,"d":"39.80"},"","","","",""]
["  22399","  其他国有资本经营预算支出",{"v":39.8,"d":"39.80"},"","","",{"v":39.8,"d":"39.80"},"","","","",""]
["    2239999","    其他国有资本经营预算支出",{"v":39.8,"d":"39.80"},"","","",{"v":39.8,"d":"39.80"},"","","","",""]
["229","其他支出",{"v":4900,"d":"4,900.00"},{"v":4900,"d":"4,900.00"},"","","","","","","",""]
["  22904","  其他政府性基金及对应专项债务收入安排的支出",{"v":4900,"d":"4,900.00"},{"v":4900,"d":"4,900.00"},"","","","","","","",""]
["    2290402","    其他地方自行试点项目收益专项债券收入安排的支出",{"v":4900,"d":"4,900.00"},{"v":4900,"d":"4,900.00"},"","","","","","","",""]
["","","","","","","","","","","",""]

{"sheet":"8 部门支出总表","index":7,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,7],[1,0,1,7]],"flags":["formulas_cached_only"]}
["四川外国语大学部门支出总表"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对下级单位补助支出"]
["","合计",{"v":63244.88,"d":"63,244.88"},{"v":41424.87,"d":"41,424.87"},{"v":21820.01,"d":"21,820.01"},"","",""]
["205","教育支出",{"v":54310.94,"d":"54,310.94"},{"v":37430.73,"d":"37,430.73"},{"v":16880.21,"d":"16,880.21"},"","",""]
["  20502","  普通教育",{"v":54310.94,"d":"54,310.94"},{"v":37430.73,"d":"37,430.73"},{"v":16880.21,"d":"16,880.21"},"","",""]
["    2050205","    高等教育",{"v":54310.94,"d":"54,310.94"},{"v":37430.73,"d":"37,430.73"},{"v":16880.21,"d":"16,880.21"},"","",""]
["208","社会保障和就业支出",{"v":1858.33,"d":"1,858.33"},{"v":1858.33,"d":"1,858.33"},"","","",""]
["  20805","  行政事业单位养老支出",{"v":1858.33,"d":"1,858.33"},{"v":1858.33,"d":"1,858.33"},"","","",""]
["    2080502","    事业单位离退休",355.15,355.15,"","","",""]
["    2080505","    机关事业单位基本养老保险缴费支出",918.33,918.33,"","","",""]
["    2080506","    机关事业单位职业年金缴费支出",459.16,459.16,"","","",""]
["    2080599","    其他行政事业单位养老休支出",125.69,125.69,"","","",""]
["210","卫生健康支出",857.07,857.07,"","","",""]
["  21011","  行政事业单位医疗",857.07,857.07,"","","",""]
["    2101102","    事业单位医疗",528.07,528.07,"","","",""]
["    2101199","    其他行政事业单位医疗支出",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},"","","",""]
["221","住房保障支出",{"v":1278.74,"d":"1,278.74"},{"v":1278.74,"d":"1,278.74"},"","","",""]
["  22102","  住房改革支出",{"v":1278.74,"d":"1,278.74"},{"v":1278.74,"d":"1,278.74"},"","","",""]
["    2210201","    住房公积金",{"v":1278.74,"d":"1,278.74"},{"v":1278.74,"d":"1,278.74"},"","","",""]
["223","国有资本经营预算支出",{"v":39.8,"d":"39.80"},"",{"v":39.8,"d":"39.80"},"","",""]
["  22399","  其他国有资本经营预算支出",{"v":39.8,"d":"39.80"},"",{"v":39.8,"d":"39.80"},"","",""]
["    2239999","    其他国有资本经营预算支出",{"v":39.8,"d":"39.80"},"",{"v":39.8,"d":"39.80"},"","",""]
["229","其他支出",{"v":4900,"d":"4,900.00"},"",{"v":4900,"d":"4,900.00"},"","",""]
["  22904","  其他政府性基金及对应专项债务收入安排的支出",{"v":4900,"d":"4,900.00"},"",{"v":4900,"d":"4,900.00"},"","",""]
["    2290402","    其他地方自行试点项目收益专项债券收入安排的支出",{"v":4900,"d":"4,900.00"},"",{"v":4900,"d":"4,900.00"},"","",""]
["","","","","","","",""]

{"sheet":"9 政府采购预算明细表","index":8,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[0,0,0,10],[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["四川外国语大学政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表","政府采购预算明细表"]
[{"$nulls":10},"单位：万元"]
["项目","合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业预算收入",null,"事业单位经营预算收入","其他预算收入","用事业基金弥补收支差额"]
[{"$nulls":6},"非教育收费收入","教育收费收入"]
["            合计:",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},""]
["货物类",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},""]
["","","","","","","","","","",""]