{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","系统参数表","支出总表1","支出（基本经济分类3）10","支出（项目经济分类3）11","支出分类（经济分类3）2","支出分类（功能分类3）3","三公经费","政府采购12（4）","征收计划11（6）","人员基本情况表之一13（7）","人员基本情况表之二13（8）","单位基本数字表14（9）"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":2,"rows_kept":5,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2015年部门预算输出报表"]
[]
[null,"(签章)"]
[null,"报送日期：   年   月   日"]
[null,"  单位负责人签章：     财务负责人签章：    制表人签章："]

{"sheet":"系统参数表","index":1,"n_rows":13,"n_cols":3,"rows_kept":13,"hidden":true,"flags":["formulas_cached_only"]}
[]
[]
[]
[null,null,"$8:36"]
[null,null,"$8:8"]
[null,null,"$8:36"]
[null,null,"$8:12"]
[null,null,"$8:8"]
[null,null,"$8:8"]
[null,null,"$8:17"]
[null,null,"$7:8"]
[null,null,"$7:8"]
[null,null,"$8:9"]

{"sheet":"支出总表1","index":2,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,0,1,5],[2,0,2,4],[3,4,3,5]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":4},"预算01表"]
[" 收  支  预  算  总  表"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":4},"单位：万元"]
["收                   入",null,"支                出",null,"支             出"]
["项                    目","2015年预算","项             目","2015年预算","项             目","2015年预算"]
["一、预算拨款",584.13,"一、基本支出",913.65,"一、一般公共服务"]
["    一般预算",584.13,"　　　工资福利支出",571.25,"二、外交"]
["        经费拨款(补助)",584.13,"　　　一般商品和服务支出",235.53,"三、国防"]
["        纳入预算管理的收费、罚没及专项安排的拨款",null,"　　　对个人和家庭的补助",106.87,"四、公共安全   "]
["    基金预算拨款",null,"二、项目支出",{"v":0,"d":"0.00"},"五、教育    ",913.65]
["二、财政专户拨款",329.52,"　　　工资福利支出",null,"六、科学技术  "]
["    纳入预算外管理的政府性基金收入",null,"　　　专项商品和服务支出",null,"七、文化体育与传媒"]
["    办案经费收入",null,"　　　对个人和家庭的补助",null,"八、社会保障和就业  "]
["    收费业务费收入",null,"      对企事业单位的补贴",null,"九、社会保险基金支出"]
["    教育收费收入",299.52,"      赠与",null,"十、医疗卫生"]
["    专项收入",null,"      债务利息支出",null,"十一、节能环保"]
["    其他收入",{"v":30,"d":"30.00"},"      债务还本支出",null,"十二、城乡社区事务"]
["三、事业收入（不含财政专户拨款）",null,"　　　其他资本性支出",null,"十三、农林水事务"]
["四、事业单位经营收入",null,"      基本建设支出",null,"十四、交通运输"]
["五、其他收入",null,"      贷款转贷及产权参股",null,"十五、资源勘探电力信息等事务"]
[null,null,"      其他支出　",null,"十六、商业服务业等事务"]
[{"$nulls":4},"十七、金融监管等事务支出"]
[null,null,"三、事业单位经营支出",null,"十八、地震灾后恢复重建支出"]
[{"$nulls":4},"十九、国土资源气象等事务"]
[{"$nulls":4},"二十、住房保障支出"]
[{"$nulls":4},"二十一、粮油物资管理事务"]
[{"$nulls":4},"二十二、储备事务支出"]
[{"$nulls":4},"二十三、预备费"]
[{"$nulls":4},"二十四、国债还本付息支出"]
[{"$nulls":4},"二十五、其他支出"]
[{"$nulls":4},"二十六、转移性支出"]
["本  年  收  入  合  计",913.65,"本　年　支　出　合　计",913.65,"本年支出合计 ",913.65]
["六、上级补助收入",null,"四、对附属单位补助支出"]
["七、附属单位上缴收入",null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
["八、用事业基金弥补收支差额",null,"结转下年",null,"结转下年"]
["九、上年结余、结存",{"v":0,"d":"0.00"}]
["       其中：一般预算拨款"]
["             基金预算拨款"]
["             其他结转"]
["收      入      总      计",913.65,"支  出  总  计",913.65,"支  出  总  计",913.65]

{"sheet":"支出（基本经济分类3）10","index":3,"n_rows":36,"n_cols":15,"rows_kept":36,"merged":[[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,3,14],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,5,6,5],[4,10,6,10],[5,9,6,9],[5,13,6,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":13},"预算02表"]
["基本支出预算表（按经济科目）"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（经济科目）","资金来源"]
["类","款","项",null,null,"总计","预算拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[{"$nulls":6},"一般预算拨款支出",null,null,"基金预算拨款支出",null,"上年预算拨款结转",null,"事业收入（不含财政专户拨款）","其他自有资金"]
[{"$nulls":6},"小计","经费拨款(补助)","纳入预算管理的收费、罚没及专项安排的拨款",null,null,"一般预算拨款结转","基金预算拨款结转"]
[{"$nulls":4},"合计",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  广东省揭阳市高级技工学校",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    工资福利支出（非统发）",{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      绩效工资",{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    商品和服务支出",235.53,62.01,62.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      办公费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      印刷费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      水费",{"v":11,"d":"11.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      电费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      邮电费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"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","03","091001","      物业管理费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      差旅费",{"v":19,"d":"19.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      维修（护）费",{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      会议费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      培训费",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      专用材料费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      劳务费",{"v":99,"d":"99.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99,"d":"99.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      工会经费",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"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","03","091001","      福利费",1.51,1.51,1.51,{"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","03","091001","      其他商品和服务支出",19.52,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    对个人和家庭的补助",106.87,82.87,82.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      生活补助",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"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","03","091001","      住房公积金",76.71,52.71,52.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      事业单位离退休人员生活补",25.14,25.14,25.14,{"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","03","091001","      事业单位离退休人员节日补",3.52,3.52,3.52,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    工资福利支出（统发）",439.25,439.25,439.25,{"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","03","091001","      工资(含奖金)",109.67,109.67,109.67,{"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","03","091001","      地方津补贴",289.98,289.98,289.98,{"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","03","091001","      地方节日补贴",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"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":"支出（项目经济分类3）11","index":4,"n_rows":8,"n_cols":17,"rows_kept":8,"merged":[[1,0,1,14],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,3,13],[3,14,6,14],[4,4,6,4],[4,9,6,9],[5,8,6,8],[5,12,6,12],[5,13,6,13]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":13},"预算03表"]
["项目支出预算表（按经济科目）"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":13},"单位：万元"]
["项目名称","是否为政府采购项目","功能科目","经济科目","资金来源",{"$nulls":9},"情况说明\n(如:依据及测算说明等)"]
[{"$nulls":4},"合计","预算拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[{"$nulls":5},"一般预算拨款支出",null,null,"基金预算拨款支出",null,"上年预算拨款结转",null,"事业收入（不含财政专户拨款）","其他自有资金"]
[{"$nulls":5},"小计","经费拨款(补助)","纳入预算管理的收费、罚没及专项安排的拨款",null,null,"一般预算拨款结转","基金预算拨款结转"]
[{"$nulls":4},{"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"},null,0,0]

{"sheet":"支出分类（经济分类3）2","index":5,"n_rows":36,"n_cols":15,"rows_kept":36,"merged":[[4,0,4,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,10,6,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,9,6,9],[5,13,6,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":13},"预算04表"]
["支出预算总表（按经济科目）"]
[]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（经济科目）","总计","预算拨款",{"$nulls":3},"财政专户拨款","其他资金"]
["类","款","项",{"$nulls":3},"一般预算拨款支出",null,null,"基金预算拨款支出",null,"上年预算拨款结转",null,"事业收入（不含财政专户拨款）","其他自有资金"]
[{"$nulls":6},"小计","经费拨款(补助)","纳入预算管理的收费、罚没及专项安排的拨款",null,null,"一般预算拨款结转","基金预算拨款结转"]
[{"$nulls":4},"合计",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  广东省揭阳市高级技工学校",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    工资福利支出（非统发）",{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      绩效工资",{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":132,"d":"132.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    商品和服务支出",235.53,62.01,62.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},173.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      办公费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      印刷费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      水费",{"v":11,"d":"11.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      电费",{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      邮电费",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"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","03","091001","      物业管理费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      差旅费",{"v":19,"d":"19.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      维修（护）费",{"v":18.4,"d":"18.40"},{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      会议费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      培训费",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      专用材料费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      劳务费",{"v":99,"d":"99.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99,"d":"99.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      工会经费",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"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","03","091001","      福利费",1.51,1.51,1.51,{"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","03","091001","      其他商品和服务支出",19.52,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    对个人和家庭的补助",106.87,82.87,82.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      生活补助",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"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","03","091001","      住房公积金",76.71,52.71,52.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","      事业单位离退休人员生活补",25.14,25.14,25.14,{"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","03","091001","      事业单位离退休人员节日补",3.52,3.52,3.52,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"    工资福利支出（统发）",439.25,439.25,439.25,{"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","03","091001","      工资(含奖金)",109.67,109.67,109.67,{"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","03","091001","      地方津补贴",289.98,289.98,289.98,{"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","03","091001","      地方节日补贴",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"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":"支出分类（功能分类3）3","index":6,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[4,0,4,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,10,6,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,9,6,9],[5,13,6,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":13},"预算05表"]
["支出预算总表（按功能科目）"]
[]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","预算拨款",{"$nulls":3},"财政专户拨款","其他资金"]
["类","款","项",{"$nulls":3},"一般预算拨款支出",null,null,"基金预算拨款支出",null,"上年预算拨款结转",null,"事业收入（不含财政专户拨款）","其他自有资金"]
[{"$nulls":6},"小计","经费拨款(补助)","纳入预算管理的收费、罚没及专项安排的拨款",null,null,"一般预算拨款结转","基金预算拨款结转"]
[{"$nulls":4},"合计",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  广东省揭阳市高级技工学校",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205",{"$nulls":3},"    教育支出",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03",null,null,"      教育支出_职业教育",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","03","091001","        教育支出_职业教育_技校教育",913.65,584.13,584.13,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},329.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费","index":7,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[1,0,1,15],[3,0,6,0],[3,1,3,5],[3,6,3,14],[3,15,6,15],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,10,6,10],[5,9,6,9],[5,13,6,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":14},"预算06表"]
["三公经费预算表"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":14},"单位：万元"]
["单位名称","项目金额",{"$nulls":4},"资金来源",{"$nulls":8},"备注"]
[null,"合计","因公出国\n(境)费用","公务接待费","公车购置费","公务用车\n运行维护费","预算拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[{"$nulls":6},"一般预算拨款支出",null,null,"基金预算拨款支出",null,"上年预算拨款结转",null,"事业收入（不含财政专户拨款）","其他自有资金"]
[{"$nulls":6},"小计","经费拨款(补助)","纳入预算管理的收费、罚没及专项安排的拨款",null,null,"一般预算拨款结转","基金预算拨款结转"]
[null,{"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"}]

{"sheet":"政府采购12（4）","index":8,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[1,0,1,14],[3,0,4,1],[3,2,6,2],[3,3,3,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,3,11],[3,12,6,12],[3,13,6,13],[3,14,6,14],[4,3,6,3],[4,4,6,4],[4,10,6,10],[4,11,6,11],[5,0,6,0],[5,1,6,1]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":13},"预算07表"]
["政府采购预算表"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":13},"单位：万元"]
["科目代码",null,"单位代码","项  目",null,"规格要求","采购方式","计量单位","数量 ","合计","预算拨款",null,"财政专户拨款","其他资金","需求时间"]
[{"$nulls":3},"采购项目","采购品目名称",{"$nulls":5},"一般预算","基金预算"]
["类","款"]
[]
[{"$nulls":8},{"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":"征收计划11（6）","index":9,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[3,0,3,1],[3,2,3,6],[3,7,3,12],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,7,6,7],[4,8,6,8],[4,9,4,12],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":11},"预算08表"]
["收入征收计划表"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":11},"单位：万元"]
["项   目",null,"2015年征收计划",{"$nulls":4},"2014年决算"]
["单位代码","单位名称（项目类别、项目名称）","合计","预算内管理","财政专户拨款管理",null,null,"合计","预算内管理","财政专户拨款管理"]
[{"$nulls":4},"小计","上缴上级","上缴市财政专户",null,null,"小计","上缴上级","上缴市财政专户","批准留用"]
[]
[null,"合计",{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"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"}]
[null,"  广东省揭阳市高级技工学校",{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"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"}]
[null,"    非税收入",{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"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"}]
[null,"      非税收入_行政事业性收费收入",{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":312,"d":"312.00"},{"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"}]
[null,"        非税收入_行政事业性收费收入_教育行政事业性收费收入",{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":312,"d":"312.00"},{"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"}]
["091001002","          非税收入_行政事业性收费收入_教育行政事业性收费收入_中等职业学校学费",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"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"}]
["091001002","          非税收入_行政事业性收费收入_教育行政事业性收费收入_中等职业学校住宿费",{"v":112,"d":"112.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"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"}]
[null,"      非税收入_其他收入",{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"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"}]
[null,"        非税收入_其他收入_其他收入",{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"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"}]
["091001002","          非税收入_其他收入_其他收入",{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"v":0,"d":"0.00"},{"v":37.5,"d":"37.50"},{"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":"人员基本情况表之一13（7）","index":10,"n_rows":8,"n_cols":61,"rows_kept":8,"merged":[[3,0,5,0],[3,1,5,1],[3,2,3,8],[3,9,3,17],[3,18,3,60],[4,2,5,2],[4,3,5,3],[4,4,4,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,4,39],[4,40,4,59],[4,60,5,60]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":59},"预算09表"]
["单位人员情况表之一"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":59},"单位：人"]
["单位代码","单位名称","编制人数",{"$nulls":6},"实有人数",{"$nulls":8},"一般预算拨款供养人数"]
[null,null,"合计","行政编制","事业编制",{"$nulls":3},"工勤编制","合计","行政编制","事业编制",{"$nulls":3},"工勤编制","离退休人数","其他","行政管理单位人员(含依公参公管理事业单位)",{"$nulls":21},"全额拨款事业单位(含学校)",{"$nulls":19},"财政核补人数(差补)"]
[{"$nulls":4},"核拨","核补","自筹","行政机关事业编制",{"$nulls":3},"核拨","核补","自筹","行政机关事业编制",{"$nulls":3},"行政管理单位人员小计","正厅","巡视员","副厅","副巡视员","正处","调研员","副处","副调研员","正科","主任科员","副科","副主任科员","科员","办事员","高级技师"," 技师","高级工","中级工","初级工","普通工"," 新参加工作","全额拨款事业单位合计","四级职员(管理人员)","五级职员(正处级,管理人员)","六级职员(副处级,管理人员)","七级职员(正科级,管理人员)","八级职员(副科级,管理人员)","九级职员(科员,管理人员)","十级职员(办事员,管理人员)","正高级(专业技术人员)","副高级(专业技术人员)","中级(专业技术人员)","助理级(专业技术人员)","员级(专业技术人员)","技术工一级(高级技师，工勤人员)","技术工二级(技师，工勤人员)","技术工三级(高级工，工勤人员)","技术工四级(中级工，工勤人员)","技术工五级(初级工，工勤人员)","普通工人(工勤人员)","新参加工作"]
[null,"合计",111,0,111,0,0,0,0,148,0,90,0,0,0,0,8,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,0,0,1,1,0,2,0,0,2,11,66,4,0,0,2,1,0,0,0,0]
["091001","  广东省揭阳市高级技工学校",111,0,111,0,0,0,0,148,0,90,0,0,0,0,8,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,0,0,1,1,0,2,0,0,2,11,66,4,0,0,2,1,0,0,0,0]

{"sheet":"人员基本情况表之二13（8）","index":11,"n_rows":8,"n_cols":31,"rows_kept":8,"merged":[[3,0,5,0],[3,1,5,1],[3,2,3,21],[3,22,3,23],[4,2,5,2],[4,3,4,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":27},"预算10表"]
["单位人员情况表之二"]
["填报单位:广东省揭阳市高级技工学校",{"$nulls":27},"单位：人"]
["单位代码","单位名称","基金预算拨款供养在职人数",{"$nulls":19},"离退休人员数",null,"在校人数"]
[null,null,"基金预算拨款供养人数合计","全额拨款事业单位",{"$nulls":18},"一般预算全额拨款事业单位（除五所中小学校）","基金预算全额拨款事业单位","大学人数","大专人数","高中人数","初中人数","小学人数"]
[{"$nulls":3},"四级职员(管理人员)","五级职员(正处级,管理人员)","六级职员(副处级,管理人员)","七级职员(正科级,管理人员)","八级职员(副科级,管理人员)","九级职员(科员,管理人员)","十级职员(办事员,管理人员)","正高级(专业技术人员)","副高级(专业技术人员)","中级(专业技术人员)","助理级(专业技术人员)","员级(专业技术人员)","技术工一级(高级技师，工勤人员)","技术工二级(技师，工勤人员)","技术工三级(高级工，工勤人员)","技术工四级(中级工，工勤人员)","技术工五级(初级工，工勤人员)","普通工人(工勤人员)","新参加工作"]
[null,"合计",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,700,3121,0,0,0,0]
["091001","  广东省揭阳市高级技工学校",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,700,3121,0,0,0,0]

{"sheet":"单位基本数字表14（9）","index":12,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[3,0,6,0],[3,1,6,1],[3,2,3,7],[4,2,4,4],[4,5,4,7],[4,8,6,8],[4,9,4,11],[4,12,6,12],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,9,6,9],[5,10,6,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":11},"预算11表"]
["单位公用基本情况表"]
["填报单位:广东省揭阳市高级技工学校"]
["单位代码","单位名称","房屋状况(平方米)",{"$nulls":5},"机动车（辆）"]
[null,null,"建筑面积",null,null,"使用面积",null,null,"编制数","实有数",null,null,"财政应拨补车辆数"]
[null,null,"办公用房","专用房屋","职工宿舍","办公用房","专用房屋","职工宿舍",null,"合计","公务用车","专业用车"]
[]
[null,"合计",{"v":5068,"d":"5068.00"},{"v":20528,"d":"20528.00"},{"v":10557,"d":"10557.00"},{"v":5068,"d":"5068.00"},{"v":20528,"d":"20528.00"},{"v":10557,"d":"10557.00"},0,4,4,0,0]
["091001","  广东省揭阳市高级技工学校",{"v":5068,"d":"5068.00"},{"v":20528,"d":"20528.00"},{"v":10557,"d":"10557.00"},{"v":5068,"d":"5068.00"},{"v":20528,"d":"20528.00"},{"v":10557,"d":"10557.00"},0,4,4,0,0]