{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["Sheet","Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11","Sheet12"],"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"]}
[{"$nulls":3},"预算01表"]
["北京医药集团职工大学收支总表"]
[{"$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",1001.709962,"一、基本支出",1617.434603]
["        一般公共预算",1001.709962,"二、项目支出",{"v":124.56,"d":"124.560000"}]
["        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":350,"d":"350.000000"},"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",6.849897]
[]
["本年收入合计",1358.559859,"本年支出合计",1741.994603]
[]
["八、使用结余资金和事业基金等安排下年度预算",383.434744]
["      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",383.434744]
["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",1741.994603,"支    出    总    计",1741.994603]

{"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"]}
[{"$nulls":15},"预算02表"]
["北京医药集团职工大学收入总表"]
[{"$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",1741.994603,1001.709962,1001.709962,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":350,"d":"350.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},6.849897,383.434744,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},383.434744,{"v":0,"d":"0.000000"}]
["205","教育支出",1741.994603,1001.709962,1001.709962,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":350,"d":"350.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},6.849897,383.434744,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},383.434744,{"v":0,"d":"0.000000"}]
["    20508","    进修及培训",1741.994603,1001.709962,1001.709962,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":350,"d":"350.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},6.849897,383.434744,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},383.434744,{"v":0,"d":"0.000000"}]
["        2050802","        干部教育",1741.994603,1001.709962,1001.709962,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":350,"d":"350.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},6.849897,383.434744,{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},383.434744,{"v":0,"d":"0.000000"}]

{"sheet":"Sheet2","index":2,"n_rows":45,"n_cols":9,"rows_kept":45,"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"]}
[{"$nulls":8},"预算03表"]
["北京医药集团职工大学支出总表"]
[{"$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"," "," ",1741.994603,1617.434603,{"v":124.56,"d":"124.560000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["205 教育支出"," "," ",1741.994603,1617.434603,{"v":124.56,"d":"124.560000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["20508 进修及培训"," "," ",1741.994603,1617.434603,{"v":124.56,"d":"124.560000"},{"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":368.18832,"d":"368.188320"},{"v":368.18832,"d":"368.188320"},{"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",{"v":224.85036,"d":"224.850360"},{"v":224.85036,"d":"224.850360"},{"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","30106 伙食补助费",{"v":33.264,"d":"33.264000"},{"v":33.264,"d":"33.264000"},{"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":373.0611,"d":"373.061100"},{"v":373.0611,"d":"373.061100"},{"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",{"v":107.55984,"d":"107.559840"},{"v":107.55984,"d":"107.559840"},{"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",{"v":53.77992,"d":"53.779920"},{"v":53.77992,"d":"53.779920"},{"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",100.512659,100.512659,{"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",19.505307,19.505307,{"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":104.3952,"d":"104.395200"},{"v":104.3952,"d":"104.395200"},{"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":17,"d":"17.000000"},{"v":17,"d":"17.000000"},{"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","50501 工资福利支出","30199 其他工资福利支出",33.146597,33.146597,{"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":7.2,"d":"7.200000"},{"v":7.2,"d":"7.200000"},{"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":1.08,"d":"1.080000"},{"v":1.08,"d":"1.080000"},{"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","30203 咨询费",{"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","30204 手续费",{"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","30206 电费",{"v":15,"d":"15.000000"},{"v":15,"d":"15.000000"},{"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","30207 邮电费",{"v":17.72,"d":"17.720000"},{"v":5.72,"d":"5.720000"},{"v":12,"d":"12.000000"},{"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":5.4,"d":"5.400000"},{"v":5.4,"d":"5.400000"},{"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","30213 维修(护)费",{"v":2.72,"d":"2.720000"},{"v":2.72,"d":"2.720000"},{"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":5.184,"d":"5.184000"},{"v":5.184,"d":"5.184000"},{"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":3.6,"d":"3.600000"},{"v":3.6,"d":"3.600000"},{"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","30218 专用材料费",{"v":6,"d":"6.000000"},{"v":6,"d":"6.000000"},{"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","30226 劳务费",{"v":23,"d":"23.000000"},{"v":23,"d":"23.000000"},{"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","30227 委托业务费",{"v":5,"d":"5.000000"},{"v":5,"d":"5.000000"},{"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","30228 工会经费",{"v":20.46594,"d":"20.465940"},{"v":20.46594,"d":"20.465940"},{"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":12.5712,"d":"12.571200"},{"v":12.5712,"d":"12.571200"},{"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":4.94,"d":"4.940000"},{"v":4.94,"d":"4.940000"},{"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","30239 其他交通费用",{"v":2,"d":"2.000000"},{"v":2,"d":"2.000000"},{"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","30240 税金及附加费用",{"v":2,"d":"2.000000"},{"v":2,"d":"2.000000"},{"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","30299 其他商品和服务支出",{"v":21.43616,"d":"21.436160"},{"v":21.43616,"d":"21.436160"},{"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","50601 资本性支出（一）","31002 办公设备购置",{"v":0.5,"d":"0.500000"},{"v":0.5,"d":"0.500000"},{"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","50601 资本性支出（一）","31003 专用设备购置",{"v":113.06,"d":"113.060000"},{"v":0.5,"d":"0.500000"},{"v":112.56,"d":"112.560000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["2050802 干部教育","50901 社会福利和救助","30309 奖励金",{"v":0.1,"d":"0.100000"},{"v":0.1,"d":"0.100000"},{"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","50905 离退休费","30302 退休费",{"v":35.054,"d":"35.054000"},{"v":35.054,"d":"35.054000"},{"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],[2,4,2,6],[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"]}
[{"$nulls":6},"预算04表"]
["北京医药集团职工大学政府采购预算明细表"]
[{"$nulls":4},"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":136.764,"d":"136.764000"},{"v":129.5,"d":"129.500000"},{"v":129.5,"d":"129.500000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":7.264,"d":"7.264000"}]
["货物",{"v":113.56,"d":"113.560000"},{"v":112.56,"d":"112.560000"},{"v":112.56,"d":"112.560000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":1,"d":"1.000000"}]
["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":23.204,"d":"23.204000"},{"v":16.94,"d":"16.940000"},{"v":16.94,"d":"16.940000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":6.264,"d":"6.264000"}]

{"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"]}
[{"$nulls":3},"预算05表"]
["北京医药集团职工大学财政拨款收支总表"]
[{"$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",1001.709962,"本年支出",1001.709962]
["  （一）一般公共预算拨款",1001.709962,"  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",1001.709962]
[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"]}
[{"$nulls":6},"预算06表"]
["北京医药集团职工大学一般公共预算财政拨款支出表"]
[{"$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,"北京医药集团职工大学",1001.709962,877.149962,{"v":124.56,"d":"124.560000"},1001.709962]
["205","教育支出","北京医药集团职工大学",1001.709962,877.149962,{"v":124.56,"d":"124.560000"},1001.709962]
["20508","进修及培训","北京医药集团职工大学",1001.709962,877.149962,{"v":124.56,"d":"124.560000"},1001.709962]
["2050802","干部教育","北京医药集团职工大学",1001.709962,877.149962,{"v":124.56,"d":"124.560000"},1001.709962]
[null,null,"北京医药集团职工大学",1001.709962,877.149962,{"v":124.56,"d":"124.560000"},1001.709962]

{"sheet":"Sheet6","index":6,"n_rows":44,"n_cols":5,"rows_kept":44,"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"]}
[{"$nulls":4},"预算07表"]
["北京医药集团职工大学一般公共预算财政拨款基本支出表"]
[{"$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",877.149962,{"v":866.07018,"d":"866.070180"},11.079782]
[" ","765203 北京医药集团职工大学",877.149962,{"v":866.07018,"d":"866.070180"},11.079782]
["50501 工资福利支出","    30101 基本工资",{"v":368.18832,"d":"368.188320"},{"v":368.18832,"d":"368.188320"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30102 津贴补贴",{"v":224.85036,"d":"224.850360"},{"v":224.85036,"d":"224.850360"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30106 伙食补助费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30107 绩效工资",{"v":237.8775,"d":"237.877500"},{"v":237.8775,"d":"237.877500"},{"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",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30109 职业年金缴费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30110 职工基本医疗保险缴费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30112 其他社会保障缴费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30113 住房公积金",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30114 医疗费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30199 其他工资福利支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30201 办公费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30202 印刷费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30203 咨询费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30204 手续费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30206 电费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30207 邮电费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    3021101 差旅费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30213 维修(护)费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    3021503 三类会议费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30216 培训费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30218 专用材料费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30226 劳务费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30227 委托业务费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30228 工会经费",6.139782,{"v":0,"d":"0.000000"},6.139782]
["50502 商品和服务支出","    30229 福利费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30231 公务用车运行维护费",{"v":4.94,"d":"4.940000"},{"v":0,"d":"0.000000"},{"v":4.94,"d":"4.940000"}]
["50502 商品和服务支出","    30239 其他交通费用",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30240 税金及附加费用",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30299 其他商品和服务支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50905 离退休费","    30302 退休费",{"v":35.054,"d":"35.054000"},{"v":35.054,"d":"35.054000"},{"v":0,"d":"0.000000"}]
["50901 社会福利和救助","    30309 奖励金",{"v":0.1,"d":"0.100000"},{"v":0.1,"d":"0.100000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31002 办公设备购置",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31003 专用设备购置",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"Sheet7","index":7,"n_rows":14,"n_cols":7,"rows_kept":14,"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"]}
[{"$nulls":6},"预算08表"]
["北京医药集团职工大学一般公共预算财政拨款项目支出表"]
[{"$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"]
["**","**","**","**","**","**","**"]
[]
[]
[]
["  765203","  北京医药集团职工大学",null," "," ",null,{"v":124.56,"d":"124.560000"}]
[null,null,"205 教育支出"," "," ",null,{"v":124.56,"d":"124.560000"}]
[null,null," 20508 进修及培训"," "," ",null,{"v":124.56,"d":"124.560000"}]
[null,null,"   2050802 干部教育"," "," ",null,{"v":124.56,"d":"124.560000"}]
[{"$nulls":3},"50502 商品和服务支出","30207 邮电费","互联网接入费",{"v":12,"d":"12.000000"}]
[{"$nulls":3},"50601 资本性支出（一）","31003 专用设备购置","改善办学条件—设备购置—中药显微实验教学设备及实验室安全专用设备购置",{"v":112.56,"d":"112.560000"}]

{"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"]}
[{"$nulls":5},"预算09表"]
["北京医药集团职工大学政府性基金预算财政拨款支出表"]
[{"$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",null,null,{"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"]}
[{"$nulls":5},"预算10表"]
["北京医药集团职工大学国有资本经营预算财政拨款支出表"]
[{"$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":7,"n_cols":10,"rows_kept":7,"merged":[[0,8,0,9],[1,0,1,3],[1,4,1,9],[2,0,2,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,9],[4,4,5,4],[4,5,4,9],[7,0,7,9],[8,0,8,9]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算11表"]
["北京医药集团职工大学",{"$nulls":3},"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":4.94,"d":"4.940000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":4.94,"d":"4.940000"},{"v":2.65,"d":"2.650000"},{"v":0.85,"d":"0.850000"},{"v":0.85,"d":"0.850000"},{"v":0.59,"d":"0.590000"}]

{"sheet":"Sheet11","index":11,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[1,0,1,8],[2,0,2,8],[4,0,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[5,0,5,2],[5,3,5,4],[5,5,5,6],[5,7,5,8],[6,0,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[7,0,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[8,0,8,2],[8,3,8,8],[9,0,9,2],[9,3,9,8],[10,0,10,2],[10,3,10,8],[11,1,11,8],[12,0,17,0],[12,3,12,8],[13,1,17,1],[13,3,13,8],[14,3,14,8],[15,3,15,8],[16,3,16,8],[17,3,17,8]],"flags":["formulas_cached_only"]}
[]
["项目支出绩效目标申报表（机构运行保障类）"]
["（2021年度）"]
[]
["项目名称",null,null,"互联网接入费",null,"项目类型",null,"机构运行保障"]
["一级主管部门名称",null,null,"中国北京同仁堂（集团）有限责任公司",null,"项目申报单位名称",null,"北京医药集团职工大学"]
["项目属性",null,null,"新增项目",null,"项目期",null,"1年"]
["项目实施责任人",null,null,"邓金昆",null,"项目实施责任人联系电话",null,"58167921"]
[" 年度资金总额（万元，6位小数）",null,null,{"v":12,"d":"12.000000"}]
["   其中：财政拨款（万元，6位小数）",null,null,{"v":12,"d":"12.000000"}]
["        其他资金（万元，6位小数）",null,null,{"v":0,"d":"0.000000"}]
["总\n体\n目\n标","    伴随国家《教育信息化十年发展规划（2011-2020年）》和《关于“十三五”期间全面深入推进教育信息化工作的指导意见》的颁布，国家对教育信息化的程度提出了很高的要求，特别是学生在网络教学、在线学习答疑、线上师生互动等方面的需求越来越高，为满足学校日益增长的互联网使用需求，进一步提高校园网服务质量，改善师生上网体验，更好地为管理、教学、科研学习和办公服务，需要保持互联网的正常服务。特此按照学校教学的实际情况，继续申请互联网接入费。\t\t\t\t\t\t\t\n"]
["绩\n效\n指\n标","一级指标","二级指标","指标值"]
[null,"机构运行保障","数量指标","链路带宽100兆。"]
[null,null,"类型指标","链路类型LAN。"]
[null,null,"进度指标","2021年4月份项目完成。"]
[null,null,"成本指标","项目总成本控制在12万元以下（含12万元）。"]
[null,null,"满意度指标","教师和学生满意度95%以上。"]

{"sheet":"Sheet12","index":12,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[1,0,1,8],[2,0,2,8],[4,0,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[5,0,5,2],[5,3,5,4],[5,5,5,6],[5,7,5,8],[6,0,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[7,0,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[8,0,8,2],[8,3,8,8],[9,0,9,2],[9,3,9,8],[10,0,10,2],[10,3,10,8],[11,1,11,8],[12,0,23,0],[12,4,12,8],[13,1,18,1],[13,4,13,8],[14,2,16,2],[14,4,14,8],[15,4,15,8],[16,4,16,8],[17,4,17,8],[18,4,18,8],[19,1,21,1],[19,2,21,2],[19,4,19,8],[20,4,20,8],[21,4,21,8],[22,1,23,1],[22,2,23,2],[22,4,22,8],[23,4,23,8]],"flags":["formulas_cached_only"]}
[]
["项目支出绩效目标申报表（事业发展专项计划类）"]
["（2021年度）"]
[]
["项目名称",null,null,"改善办学条件—设备购置—中药显微实验教学设备及实验室安全专用设备购置",null,"项目类型",null,"事业发展专项计划"]
["一级主管部门名称",null,null,"中国北京同仁堂（集团）有限责任公司",null,"项目申报单位名称",null,"北京医药集团职工大学"]
["项目属性",null,null,"新增项目",null,"项目期",null,"1年"]
["项目实施责任人",null,null,"卫晓也",null,"项目实施责任人联系电话",null,"58167962"]
[" 年度资金总额（万元，6位小数）",null,null,{"v":112.56,"d":"112.560000"}]
["   其中：财政拨款（万元，6位小数）",null,null,{"v":112.56,"d":"112.560000"}]
["        其他资金（万元，6位小数）",null,null,{"v":0,"d":"0.000000"}]
["总\n体\n目\n标","    本项目申请购置的中药学专业及实验室安全专用设备购置，可以改善生药实验室的实验条件。服务于各层次学历教育和非学历培训的实验教学和实践教学等环节，为医药行业培养高质量的人才。此外，该项目的实施还能满足学校药学、中药学和专业教师的教学和科研工作内容的开展，增加实验结果的准确度和灵敏度，配合中药图谱资源库的建设，改善学生基础实验条件，保障安全。同时项目申请购置的仪器设备将丰富学校教学实验中心的资源配置，对于学校的特色专业“中药学”的建设起到了一定的推动作用。此外，在教学方面，申请购置的仪器设备将对学校所有在校生开放，对于学校中药学专业的学生，能接触到目前医药行业所涉及的先进的仪器设备，了解其工作原理和应用领域，提高科技应用的能力，开拓实践本领，增强运用现代化科学仪器进行分析的能力，毕业后能更好的与工作岗位进行衔接。在科研方面，仪器设备的更新及补充，为学校教师创造了良好的科研环境。"]
["绩\n效\n指\n标","一级指标","二级指标","三级指标","指标值"]
[null,"产\n出\n指\n标","数量指标","新增及补充实验室仪器设备","体视显微镜1台、LED灯箱底板翻拍架1个、LED翻拍灯具1套、无管道净气型通风柜4组、无管道净气型药品柜2组。"]
[null,null,"质量指标","验收合格率","设备合格率≥99%。"]
[{"$nulls":3},"设备质量","达到国家标准。"]
[{"$nulls":3},"产品满意度","100%"]
[null,null,"进度指标","验收完成时间","2021年10月底前。"]
[null,null,"成本指标","项目预算控制数","112.56万元。"]
[null,"效\n果\n指\n标","效益指标","可持续影响","为学生提供更好的实验实训条件，提高实践教学效果，提高培训能力。"]
[{"$nulls":3},"社会效益","保障实验过程安全，实验效果良好，进而为医药行业输送合格人才，促进科研成果产出。"]
[{"$nulls":3},"经济效益","为学生提供更好的实验硬件条件，提高实验实践教学效果，提高科研能力，促进科研成果产出。"]
[null,"满\n意\n度\n指\n标","服务对象满意度指标","学生满意度","≥95%"]
[{"$nulls":3},"教师满意度","≥95%"]