{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["Sheet","Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校收支总表"]
[{"$nulls":3},"单位：万元（保留六位小数）"]
["收         入",null,"支         出"]
["项目","2021年预算","项目","2021年预算"]
[]
[]
["**",1,"**",2]
["一、财政拨款",511.794285,"一、基本支出",516.894285]
["        一般公共预算",511.794285,"二、项目支出",{"v":0,"d":"0.000000"}]
["        政府性基金预算",{"v":0,"d":"0.000000"},"三、上缴上级支出",{"v":0,"d":"0.000000"}]
["        国有资本经营预算",{"v":0,"d":"0.000000"},"四、事业单位经营支出",{"v":0,"d":"0.000000"}]
["二、专户管理的事业收入",{"v":0,"d":"0.000000"},"五、对附属单位补助支出",{"v":0,"d":"0.000000"}]
["三、上级补助收入",{"v":0,"d":"0.000000"}]
["四、事业收入(不含专户管理的事业收入)",{"v":0,"d":"0.000000"}]
["五、事业单位经营收入",{"v":0,"d":"0.000000"}]
["六、附属单位上缴收入",{"v":0,"d":"0.000000"}]
["七、其他收入",{"v":0.1,"d":"0.100000"}]
[]
["本年收入合计",511.894285,"本年支出合计",516.894285]
[]
["八、使用结余资金和事业基金等安排下年度预算",{"v":5,"d":"5.000000"}]
["      财政性结余资金",{"v":0,"d":"0.000000"}]
["      专用基金",{"v":0,"d":"0.000000"}]
["      事业基金",{"v":5,"d":"5.000000"}]
["九、继续使用的财政性结转资金",{"v":0,"d":"0.000000"},"六、结转下年",{"v":0,"d":"0.000000"}]
[]
["收   入   总    计",516.894285,"支    出    总    计",516.894285]

{"sheet":"Sheet1","index":1,"n_rows":12,"n_cols":17,"rows_kept":12,"merged":[[0,15,0,16],[1,0,1,16],[2,15,2,16],[3,0,3,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,3,15],[3,16,4,16],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算02表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校收入总表"]
[{"$nulls":15},"单位：万元（保留六位小数）"]
["功能科目",null,"合计","财政拨款",{"$nulls":3},"专户管理的事业收入","上级补助收入","事业收入(不含专户管理的事业收入)","事业单位经营收入","其他收入","结余资金",{"$nulls":3},"继续使用的财政性结转资金"]
["科目编码","科目名称",null,"小计","一般公共预算","政府性基金预算","国有资本经营预算",{"$nulls":5},"小计","财政性结余资金","专用基金","事业基金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[]
[null,"合计",516.894285,511.794285,511.794285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.1,"d":"0.100000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"}]
["205","教育支出",516.894285,511.794285,511.794285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.1,"d":"0.100000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"}]
["    20508","    进修及培训",516.894285,511.794285,511.794285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.1,"d":"0.100000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"}]
["        2050802","        干部教育",516.894285,511.794285,511.794285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0.1,"d":"0.100000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":5,"d":"5.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet2","index":2,"n_rows":32,"n_cols":9,"rows_kept":32,"merged":[[1,0,1,8],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算03表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校支出总表"]
[{"$nulls":7},"单位：万元（保留六位小数）"]
["支出功能分类科目","政府支出经济分类科目","部门支出经济分类科目","合计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对附属单位补助支出"]
[]
["**","**","**","1=2+3+4+5+6",2,3,4,5,6]
[]
[]
["合计"," "," ",516.894285,516.894285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["205 教育支出"," "," ",516.894285,516.894285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20508 进修及培训"," "," ",516.894285,516.894285,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30101 基本工资",{"v":136.79112,"d":"136.791120"},{"v":136.79112,"d":"136.791120"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30102 津贴补贴",85.946456,85.946456,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30107 绩效工资",{"v":130.73608,"d":"130.736080"},{"v":130.73608,"d":"130.736080"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30108 机关事业单位基本养老保险缴费",36.614016,36.614016,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30109 职业年金缴费",18.307008,18.307008,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30110 职工基本医疗保险缴费",{"v":25.65756,"d":"25.657560"},{"v":25.65756,"d":"25.657560"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30112 其他社会保障缴费",6.382992,6.382992,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30113 住房公积金",{"v":32.6352,"d":"32.635200"},{"v":32.6352,"d":"32.635200"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50501 工资福利支出","30114 医疗费",{"v":3.75,"d":"3.750000"},{"v":3.75,"d":"3.750000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30201 办公费",{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30202 印刷费",{"v":0.45,"d":"0.450000"},{"v":0.45,"d":"0.450000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30204 手续费",2.955345,2.955345,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30207 邮电费",{"v":1.8,"d":"1.800000"},{"v":1.8,"d":"1.800000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","3021101 差旅费",{"v":2.25,"d":"2.250000"},{"v":2.25,"d":"2.250000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30213 维修(护)费",{"v":0.3,"d":"0.300000"},{"v":0.3,"d":"0.300000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","3021503 三类会议费",{"v":2.4,"d":"2.400000"},{"v":2.4,"d":"2.400000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30216 培训费",{"v":1.5,"d":"1.500000"},{"v":1.5,"d":"1.500000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30228 工会经费",6.817433,6.817433,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30229 福利费",{"v":5.238,"d":"5.238000"},{"v":5.238,"d":"5.238000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30231 公务用车运行维护费",{"v":7.5,"d":"7.500000"},{"v":7.5,"d":"7.500000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50502 商品和服务支出","30299 其他商品和服务支出",5.863075,5.863075,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet3","index":3,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[2,5,2,6],[3,0,7,0],[3,1,7,1],[3,2,3,5],[3,6,7,6],[4,2,7,2],[4,3,7,3],[4,4,7,4],[4,5,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算04表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校政府采购预算明细表"]
[{"$nulls":5},"单位:万元（保留六位小数）"]
["项目","总计","财政性资金",{"$nulls":3},"非财政性资金"]
[null,null,"合计","一般公共预算","政府性基金预算","其他资金"]
[]
[]
[]
["合计",{"v":10.35,"d":"10.350000"},{"v":10.35,"d":"10.350000"},{"v":10.35,"d":"10.350000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["货物",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["工程",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["服务",{"v":10.35,"d":"10.350000"},{"v":10.35,"d":"10.350000"},{"v":10.35,"d":"10.350000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet4","index":4,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[4,0,7,0],[4,1,7,1],[4,2,7,2],[4,3,7,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算05表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校财政拨款收支总表"]
[{"$nulls":3},"单位：万元（保留六位小数）"]
["收         入",null,"支         出"]
["项目","预算数","项目","预算数"]
[]
[]
[]
["本年收入",511.794285,"本年支出",511.794285]
["  （一）一般公共预算拨款",511.794285,"  一般公共服务支出",{"v":0,"d":"0.000000"}]
["  （二）政府性基金预算拨款",{"v":0,"d":"0.000000"},"  外交支出",{"v":0,"d":"0.000000"}]
["  （三）国有资本经营预算拨款",{"v":0,"d":"0.000000"},"  国防支出",{"v":0,"d":"0.000000"}]
[null,null,"  公共安全支出",{"v":0,"d":"0.000000"}]
[null,null,"  教育支出",511.794285]
[null,null,"  科学技术支出",{"v":0,"d":"0.000000"}]
[null,null,"  文化体育与传媒支出",{"v":0,"d":"0.000000"}]
[null,null,"  社会保障和就业支出",{"v":0,"d":"0.000000"}]
[null,null,"  社会保险基金支出",{"v":0,"d":"0.000000"}]
[null,null,"  医疗卫生与计划生育支出",{"v":0,"d":"0.000000"}]
[null,null,"  节能环保支出",{"v":0,"d":"0.000000"}]
[null,null,"  城乡社区支出",{"v":0,"d":"0.000000"}]
[null,null,"  农林水支出",{"v":0,"d":"0.000000"}]
[null,null,"  交通运输支出",{"v":0,"d":"0.000000"}]
[null,null,"  资源勘探信息等支出",{"v":0,"d":"0.000000"}]
[null,null,"  商业服务业等支出",{"v":0,"d":"0.000000"}]
[null,null,"  金融支出",{"v":0,"d":"0.000000"}]
[null,null,"  援助其他地区支出",{"v":0,"d":"0.000000"}]
[null,null,"  国土海洋气象等支出",{"v":0,"d":"0.000000"}]
[null,null,"  住房保障支出",{"v":0,"d":"0.000000"}]
[null,null,"  粮油物资储备支出",{"v":0,"d":"0.000000"}]
[null,null,"  灾害防治及应急管理支出",{"v":0,"d":"0.000000"}]
[null,null,"  国有资本经营预算支出",{"v":0,"d":"0.000000"}]
[null,null,"  其他支出",{"v":0,"d":"0.000000"}]

{"sheet":"Sheet5","index":5,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[1,0,1,6],[2,5,2,6],[3,0,3,1],[3,2,7,2],[3,3,3,6],[4,0,7,0],[4,1,7,1],[4,3,4,5],[4,6,7,6],[5,3,7,3],[5,4,7,4],[5,5,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算06表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校一般公共预算财政拨款支出表"]
[{"$nulls":5},"单位：万元（保留六位小数）"]
["功能分类科目",null,"单位名称","2021年预算数"]
["科目编码","科目名称",null,"年初预算数",null,null,"扣除发改委基建后预算数"]
[{"$nulls":3},"小计","基本支出","项目支出"]
[]
[]
["合计",null,"中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,511.794285,{"v":0,"d":"0.000000"},511.794285]
["205","教育支出","中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,511.794285,{"v":0,"d":"0.000000"},511.794285]
["20508","进修及培训","中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,511.794285,{"v":0,"d":"0.000000"},511.794285]
["2050802","干部教育","中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,511.794285,{"v":0,"d":"0.000000"},511.794285]
[null,null,"中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,511.794285,{"v":0,"d":"0.000000"},511.794285]

{"sheet":"Sheet6","index":6,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[1,0,1,4],[2,3,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算07表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校一般公共预算财政拨款基本支出表"]
[{"$nulls":3},"单位：万元（保留六位小数）"]
["政府支出经济分类科目","部门支出经济分类科目","合计","人员经费","公用经费"]
[]
["**","**","1=2+3",2,3]
[]
[]
[" ","合计",511.794285,471.820432,39.973853]
[" ","765204 中国北京同仁堂（集团）有限责任公司职工中等专业学校",511.794285,471.820432,39.973853]
["50501 工资福利支出","    30101 基本工资",{"v":136.79112,"d":"136.791120"},{"v":136.79112,"d":"136.791120"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30102 津贴补贴",85.946456,85.946456,{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30107 绩效工资",{"v":125.73608,"d":"125.736080"},{"v":125.73608,"d":"125.736080"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30108 机关事业单位基本养老保险缴费",36.614016,36.614016,{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30109 职业年金缴费",18.307008,18.307008,{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30110 职工基本医疗保险缴费",{"v":25.65756,"d":"25.657560"},{"v":25.65756,"d":"25.657560"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30112 其他社会保障缴费",6.382992,6.382992,{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30113 住房公积金",{"v":32.6352,"d":"32.635200"},{"v":32.6352,"d":"32.635200"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30114 医疗费",{"v":3.75,"d":"3.750000"},{"v":3.75,"d":"3.750000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30201 办公费",{"v":3,"d":"3.000000"},{"v":0,"d":"0.000000"},{"v":3,"d":"3.000000"}]
["50502 商品和服务支出","    30202 印刷费",{"v":0.45,"d":"0.450000"},{"v":0,"d":"0.000000"},{"v":0.45,"d":"0.450000"}]
["50502 商品和服务支出","    30204 手续费",2.855345,{"v":0,"d":"0.000000"},2.855345]
["50502 商品和服务支出","    30207 邮电费",{"v":1.8,"d":"1.800000"},{"v":0,"d":"0.000000"},{"v":1.8,"d":"1.800000"}]
["50502 商品和服务支出","    3021101 差旅费",{"v":2.25,"d":"2.250000"},{"v":0,"d":"0.000000"},{"v":2.25,"d":"2.250000"}]
["50502 商品和服务支出","    30213 维修(护)费",{"v":0.3,"d":"0.300000"},{"v":0,"d":"0.000000"},{"v":0.3,"d":"0.300000"}]
["50502 商品和服务支出","    3021503 三类会议费",{"v":2.4,"d":"2.400000"},{"v":0,"d":"0.000000"},{"v":2.4,"d":"2.400000"}]
["50502 商品和服务支出","    30216 培训费",{"v":1.5,"d":"1.500000"},{"v":0,"d":"0.000000"},{"v":1.5,"d":"1.500000"}]
["50502 商品和服务支出","    30228 工会经费",6.817433,{"v":0,"d":"0.000000"},6.817433]
["50502 商品和服务支出","    30229 福利费",{"v":5.238,"d":"5.238000"},{"v":0,"d":"0.000000"},{"v":5.238,"d":"5.238000"}]
["50502 商品和服务支出","    30231 公务用车运行维护费",{"v":7.5,"d":"7.500000"},{"v":0,"d":"0.000000"},{"v":7.5,"d":"7.500000"}]
["50502 商品和服务支出","    30299 其他商品和服务支出",5.863075,{"v":0,"d":"0.000000"},5.863075]

{"sheet":"Sheet7","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[1,0,1,6],[4,0,7,0],[4,1,7,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[4,5,7,5],[4,6,7,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算08表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校一般公共预算财政拨款项目支出表"]
[{"$nulls":6},"单位:万元(保留六位小数)"]
["单位编码","单位名称","支出功能分类科目","政府支出经济分类科目","部门支出经济分类科目","项目名称","预算数"]
["**","**","**","**","**","**","**"]

{"sheet":"Sheet8","index":8,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[2,4,2,5],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,3,5],[4,3,7,3],[4,4,7,4],[4,5,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算09表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校政府性基金预算财政拨款支出表"]
[{"$nulls":4},"单位：万元（保留六位小数）"]
["支出功能分类科目","政府支出经济分类科目","部门支出经济分类科目","本年政府性基金预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[]
[]
[]
["合计"," "," ",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet9","index":9,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,0,1,5],[2,4,2,5],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,3,5],[4,3,7,3],[4,4,7,4],[4,5,7,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算10表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校国有资本经营预算财政拨款支出表"]
[{"$nulls":4},"单位：万元（保留六位小数）"]
["支出功能分类科目","政府支出经济分类科目","部门支出经济分类科目","本年国有资本经营预算支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]
[]
[]
[]
["合计"," "," ",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet10","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,8,1,9],[2,0,2,9],[3,0,3,9],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,9],[5,4,6,4],[5,5,5,9]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"预算11表"]
["中国北京同仁堂（集团）有限责任公司职工中等专业学校财政拨款（含一般公共预算和政府性基金预算）“三公”经费支出表"]
["单位:万元（保留六位小数）"]
["年度","“三公”经费财政拨款预算总额","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
[{"$nulls":5},"小计","公务用车加油","公务用车维修","公务用车保险","其他 "]
[2021,{"v":7.5,"d":"7.500000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":7.5,"d":"7.500000"},{"v":3.975,"d":"3.975000"},{"v":1.275,"d":"1.275000"},{"v":1.275,"d":"1.275000"},{"v":0.975,"d":"0.975000"}]

{"sheet":"Sheet11","index":11,"n_rows":4,"n_cols":4,"rows_kept":4,"merged":[[1,0,1,3],[2,0,2,3],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算12表"]
["中国北京同仁堂（集团）有限责任公司政府购买服务预算财政拨款明细表"]
["单位:万元（保留六位小数）"]
["编码(代码)","政府购买服务目录及项目名称","支出功能分类科目","预算批复数"]