{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2017年部门预算"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2017年部门预算","index":0,"n_rows":184,"n_cols":11,"rows_kept":184,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3],[39,0,39,10],[40,0,40,3],[41,0,41,3],[41,4,43,4],[41,5,43,5],[41,6,43,6],[41,7,43,7],[41,8,43,8],[41,9,43,9],[41,10,43,10],[42,0,43,2],[42,3,43,3],[44,0,45,0],[44,1,45,1],[44,2,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[55,0,55,9],[56,0,56,3],[57,0,57,3],[57,4,60,4],[57,5,60,5],[57,6,60,6],[57,7,60,7],[57,8,60,8],[57,9,60,9],[58,0,60,2],[58,3,60,3],[61,0,62,0],[61,1,62,1],[61,2,62,2],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[76,0,76,7],[78,0,78,2],[78,3,78,7],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,79,7],[114,0,114,9],[115,0,115,2],[116,0,116,2],[116,4,116,9],[117,0,118,2],[117,3,118,3],[117,4,118,4],[117,5,117,7],[117,8,117,9],[119,0,120,0],[119,1,120,1],[119,2,120,2],[121,0,121,2],[122,0,122,2],[123,0,123,2],[124,0,124,2],[125,0,125,2],[126,0,126,2],[127,0,127,2],[128,0,128,2],[129,0,129,2],[130,0,130,2],[131,0,131,2],[132,0,132,2],[135,0,135,7],[136,0,136,1],[137,0,139,0],[137,1,139,1],[137,2,137,7],[138,2,139,2],[138,3,138,4],[138,5,139,5],[138,6,139,6],[138,7,139,7],[150,0,150,7],[151,0,151,1],[152,0,154,0],[152,1,154,1],[152,2,152,7],[152,8,154,8],[153,2,154,2],[153,3,153,4],[153,5,154,5],[153,6,154,6],[153,7,154,7],[162,0,162,1],[173,0,173,9],[174,0,174,3],[175,0,175,3],[175,4,175,9],[176,0,178,2],[176,3,178,3],[176,4,178,4],[176,5,176,7],[176,8,176,9],[177,5,178,5],[177,6,178,6],[177,7,178,7],[177,8,178,8],[177,9,178,9],[179,0,180,0],[179,1,180,1],[179,2,180,2]],"flags":["formulas_cached_only"]}
["部门收支总表"]
[]
["单位名称： 始兴县始兴中学   ",null,null,"单位:万元"]
["收                             入",null,"支                             出"]
["项            目 ","    年预算","         项     目","    年预算"]
["一、公共财政预算拨款",{"v":2419,"d":"2,419.00"},"一、基本支出",{"v":3042,"d":"3,042.00"}]
["        经费拨款",{"v":2419,"d":"2,419.00"},"    工资福利支出",{"v":2090,"d":"2,090.00"}]
["        用纳入预算管理的非税资金安排的拨款",null,"    商品和服务支出",{"v":623,"d":"623.00"}]
["二、财政专户管理的非税资金",{"v":623,"d":"623.00"},"    对个人和家庭的补助",{"v":329,"d":"329.00"}]
["        行政事业性收费收入",null,"    对企事业单位的补贴"]
["        教育收费收入",{"v":623,"d":"623.00"},"    转移性支出"]
["        罚没收入",null,"    债务利息支出"]
["        专项收入",null,"    基本建设支出"]
["        国有资本经营收入",null,"    其他资本性支出"]
["        国有资源（资产）有偿使用收入",null,"    其他支出"]
["        经营服务性收费收入"]
["        其他收入",null,"二、项目支出"]
["三、事业收入（不含预算外资金）",null,"    基本建设支出"]
["四、事业单位经营收入",null,"    大型修缮支出"]
["五、其他收入",null,"    大型购置支出"]
[null,null,"    大型会议支出"]
[null,null,"    专项业务支出"]
[null,null,"    其他支出"]
[]
[null,null,"三、事业单位经营支出"]
[]
["        本  年  收  入  合  计",{"v":3042,"d":"3,042.00"},"本  年  支  出  合  计",{"v":3042,"d":"3,042.00"}]
[]
["六、上级补助收入",null,"四、其他支出"]
["七、附属单位上缴收入",null,"五、对附属单位补助支出"]
["八、政府性基金收入(资金、附加）",null,"六、上缴上级支出"]
["九、用事业基金弥补收支差额"]
[]
[]
["十、上年结转",null,"七、结转下年"]
[]
["        收      入      总      计",{"v":3042,"d":"3,042.00"},"    支     出     总     计",{"v":3042,"d":"3,042.00"}]
[]
[]
["部门收入总表"]
["单位名称：始兴县始兴中学",{"$nulls":9},"单位：万元"]
["项  目",{"$nulls":3},"本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7"]
[{"$nulls":3},"合计",{"v":3042,"d":"3,042.00"},{"v":2419,"d":"2,419.00"},{"v":0,"d":"0.00"},{"v":623,"d":"623.00"}]
[{"$nulls":3},"工资福利支出",{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"}]
[{"$nulls":3},"商品和服务支出",{"v":623,"d":"623.00"},null,null,623]
[{"$nulls":3},"对个人和家庭的补助",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"}]
[]
[]
[]
[]
[]
[]
["部门支出总表"]
["单位名称：始兴县始兴中学",{"$nulls":8},"单位：万元"]
["项  目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6"]
[{"$nulls":3},"合计",{"v":3042,"d":"3,042.00"},{"v":3042,"d":"3,042.00"}]
[{"$nulls":3},"工资福利支出",{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"}]
[{"$nulls":3},"商品和服务支出",{"v":671,"d":"671.00"},{"v":623,"d":"623.00"}]
[{"$nulls":3},"对个人和家庭的补助",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"}]
{"$rows_empty":10}
["财政拨款收支总表"]
["单位名称：始兴县始兴中学",{"$nulls":6},"单位：万元"]
["收     入",null,null,"支     出"]
["项    目","行次","预算数","项目（按功能分类）","行次","预算数"]
[{"$nulls":5},"小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,1,"栏    次",null,2,3,4]
["一、公共预算财政拨款","1",{"v":2419,"d":"2,419"},"一、一般公共服务支出","31"]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32"]
[null,"3",null,"三、国防支出","33"]
[null,"4",null,"四、公共安全支出","34"]
[null,"5",null,"五、教育支出","35",null,{"v":2419,"d":"2,419.00"}]
[null,"6",null,"六、科学技术支出","36"]
[null,"7",null,"七、文化体育与传媒支出","37"]
[null,"8",null,"八、社会保障和就业支出","38"]
[null,"9",null,"九、医疗卫生与计划生育支出","39"]
[null,"10",null,"十、节能环保支出","40"]
[null,"11",null,"十一、城乡社区支出","41"]
[null,"12",null,"十二、农林水支出","42"]
[null,"13",null,"十三、交通运输支出","43"]
[null,"14",null,"十四、资源勘探信息等支出","44"]
[null,"15",null,"十五、商业服务业等支出","45"]
[null,"16",null,"十六、金融支出","46"]
[null,"17",null,"十七、援助其他地区支出","47"]
[null,"18",null,"十八、国土海洋气象等支出","48"]
[null,"19",null,"十九、住房保障支出","49"]
[null,"20",null,"二十、粮油物资储备支出","50"]
[null,"21",null,"二十一、国债还本付息支出","51"]
[null,"22",null,"二十二、其他支出","52"]
[null,"23",null,null,"53"]
["本年收入合计","24",{"v":2419,"d":"2,419"},"本年支出合计","54",null,2419]
[null,"25",null,null,"55"]
["年初财政拨款结转和结余","26",null,"年末财政拨款结转和结余","56"]
["一、公共预算财政拨款","27",null,"基本支出结转","57"]
["二、政府性基金预算财政拨款","28",null,"     项目支出结转和结余","58"]
[null,"29",null,null,"59"]
["收入总计","30",{"v":2419,"d":"2,419"},"支出总计","60",null,2419]
[]
[]
["一般公共预算支出表"]
["单位名称：始兴县始兴中学",{"$nulls":8},"单位：万元"]
["项目",{"$nulls":3},"本年支出"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":5},"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",{"v":2682,"d":"2,682.00"},{"v":3042,"d":"3,042.00"},{"v":2419,"d":"2,419.00"},{"v":623,"d":"623.00"}]
[{"$nulls":3},"工资福利支出",{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"}]
[{"$nulls":3},"商品和服务支出",{"v":623,"d":"623.00"},{"v":623,"d":"623.00"},null,{"v":623,"d":"623.00"}]
[{"$nulls":3},"对个人和家庭的补助",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},{"v":329,"d":"329.00"}]
{"$rows_empty":11}
["一般公共预算基本支出表"]
["单位名称：始兴县始兴中学",{"$nulls":6},"单位:万元"]
["项  目  名  称","合计","资    金    来    源"]
[null,null,"小计","公共财政预算资金",null,"财政专户管理的非税资金","基金支出","其他资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合计",{"v":3042,"d":"3,042.00"},{"v":3042,"d":"3,042.00"},{"v":2419,"d":"2,419.00"},{"v":0,"d":"0.00"},{"v":623,"d":"623.00"}]
["工资福利支出",{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"}]
["商品和服务支出",{"v":623,"d":"623.00"},{"v":623,"d":"623.00"},null,null,{"v":623,"d":"623.00"}]
["对个人和家庭的补助",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},{"v":329,"d":"329.00"}]
["债务利息支出",null,{"v":0,"d":"0.00"}]
["基本建设支出",null,{"v":0,"d":"0.00"}]
["其他资本性支出",null,{"v":0,"d":"0.00"}]
["其他支出",null,{"v":0,"d":"0.00"}]
[]
[]
["一般公共预算项目支出表"]
["单位名称：始兴县始兴中学",{"$nulls":7},"单位:万元"]
["项目名称","合 计","资    金    来    源",{"$nulls":5},"绩效目标"]
[null,null,"小 计","公共财政预算资金",null,"财政专户管理的非税资金","基金支出","其他资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合 计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[]
["一般公共预算“三公”经费支出表"]
["单位名称：始兴县始兴中学","单位:万元"]
["项  目","金  额"]
["   “三公”经费",20.3]
["         其中：一、因公出国（境）支出",0]
["               二、公务用车购置及运行维护支出",14.4]
["                 （一）公务用车购置支出",0]
["                  (二）公务用车运行维护支出",14.4]
["      三、公务接待支出",5.9]
[]
[]
["政府性基金预算支出表"]
["单位名称：始兴县始兴中学",{"$nulls":8},"单位：万元"]
["项目",{"$nulls":3},"本年支出"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":5},"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
[]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",3042,3042,2419,623]
[{"$nulls":3},"工资福利支出",{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"},{"v":2090,"d":"2,090.00"}]
[{"$nulls":3},"商品和服务支出",{"v":623,"d":"623.00"},{"v":623,"d":"623.00"},null,623]
[{"$nulls":3},"对个人和家庭的补助",{"v":329,"d":"329.00"},{"v":329,"d":"329.00"},{"v":329,"d":"329.00"}]