{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表1","部门收入总表2","部门支出总表3","部门公共财政拨款支出预算表4","部门“三公”经费财政拨款支出预算表6"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["部 门 收 支 预 算 总 表"]
["单位名称：福州职业技术学院",null,null,"单位：万元（保留两位小数）"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",{"v":8128.34,"d":"8,128.34"},"一、人员经费",{"v":8086.91,"d":"8,086.91"}]
["    1、一般公共预算",{"v":8128.34,"d":"8,128.34"},"    1、人员支出",{"v":6642.05,"d":"6,642.05"}]
["    2、纳入预算管理的行政事业性收费",{"v":0,"d":"0.00"},"    2、对个人和家庭补助支出",{"v":1444.86,"d":"1,444.86"}]
["    3、纳入预算管理的罚没收入",{"v":0,"d":"0.00"},"        其中：离退休费",83.34]
["    4、纳入预算管理的其它收入",{"v":0,"d":"0.00"},"二、公用支出",{"v":2397.87,"d":"2,397.87"}]
["二、基金预算拨款",{"v":0,"d":"0.00"},"        其中：离退休公务费",{"v":15.2,"d":"15.20"}]
["三、财政专户拨款",{"v":6148,"d":"6,148.00"},"三、项目支出",{"v":3791.56,"d":"3,791.56"}]
["四、单位经营服务收入",{"v":0,"d":"0.00"}]
["五、单位结转结余资金",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"}]
["七、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"}]
["八、附属单位上缴收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"}]
["收 入 总 计",{"v":14276.34,"d":"14,276.34"},"支 出 总 计",{"v":14276.34,"d":"14,276.34"}]
["其中：财政拨款收入总计",{"v":14276.34,"d":"14,276.34"},"其中：财政拨款支出总计",{"v":14276.34,"d":"14,276.34"}]

{"sheet":"部门收入总表2","index":1,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,3,9],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,4,9]],"flags":["formulas_cached_only"]}
[]
["部  门  收  入  预  算  总  表"]
["单位名称：福州职业技术学院",{"$nulls":8},"单位：万元(保留两位小数）"]
["单位代码","单位名称","资金来源"]
[null,null,"总计","一般公共预算拨款",null,null,"基金预算拨款","财政专户、经营服务收入拨款","其他资金"]
[{"$nulls":3},"小计","一般公共预算","纳入预算管理的行政事业性收费、罚没等",null,null,"小计","其中：单位结转结余资金"]
[1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"福州职业技术学院",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205002","  福州职业技术学院本级",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表3","index":2,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[4,3,5,3],[4,7,5,7],[4,8,5,8],[4,9,4,10]],"flags":["formulas_cached_only"]}
[]
["部  门  支  出  预  算  总  表"]
["单位名称：福州职业技术学院",{"$nulls":9},"单位：万元(保留两位小数）"]
["功能科目代码","单位代码","单位名称（科目）","资金来源"]
[{"$nulls":3},"总计","一般公共预算拨款",null,null,"基金预算拨款","财政专户、经营服务收入拨款","其他资金"]
[{"$nulls":4},"小计","一般公共预算","纳入预算管理的行政事业性收费、罚没等",null,null,"小计","其中：单位结转结余资金"]
[1,2,3,4,5,6,7,8,9,10,11]
[null,null,"合计",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"福州职业技术学院",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"205002","  福州职业技术学院本级",{"v":14276.34,"d":"14,276.34"},{"v":8128.34,"d":"8,128.34"},{"v":8128.34,"d":"8,128.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6148,"d":"6,148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","  205002","    高等职业教育",{"v":13830.86,"d":"13,830.86"},{"v":7697.86,"d":"7,697.86"},{"v":7697.86,"d":"7,697.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6133,"d":"6,133.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","  205002","    事业单位离退休",113.54,98.54,98.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2081199","  205002","    其他残疾人事业支出",331.94,331.94,331.94,{"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":"部门公共财政拨款支出预算表4","index":3,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["部 门 一 般 公 共 预 算 拨 款 支 出 预 算 表"]
["单位名称：福州职业技术学院",null,null,"单位：万元（保留两位小数）"]
["科目编码","科目名称","基本支出","项目支出"]
[null,"合计",{"v":5691.28,"d":"5,691.28"},{"v":2437.06,"d":"2,437.06"}]
["205","教育支出",{"v":5592.74,"d":"5,592.74"},{"v":2105.12,"d":"2,105.12"}]
["  20503","  职业教育",{"v":5592.74,"d":"5,592.74"},{"v":2105.12,"d":"2,105.12"}]
["    2050305","    高等职业教育",{"v":5592.74,"d":"5,592.74"},{"v":2105.12,"d":"2,105.12"}]
["208","社会保障和就业支出",98.54,331.94]
["  20805","  行政事业单位离退休",98.54,{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",98.54,{"v":0,"d":"0.00"}]
["  20811","  残疾人事业",{"v":0,"d":"0.00"},331.94]
["    2081199","    其他残疾人事业支出",{"v":0,"d":"0.00"},331.94]

{"sheet":"部门“三公”经费财政拨款支出预算表6","index":4,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[0,0,1,1]],"flags":["formulas_cached_only"]}
["部门“三公”经费财政拨款支出预算表"]
[]
["单位名称：福州职业技术学院","单位：万元"]
["项目","本年预算数"]
["合计",{"v":26.8,"d":"26.80"}]
["1、因公出国（境）费用",{"v":26.8,"d":"26.80"}]
["2、公务接待费",{"v":0,"d":"0.00"}]
["3、公务用车费",{"v":0,"d":"0.00"}]
["其中：（1）公务用车运行维护费",{"v":0,"d":"0.00"}]
["  （2）公务用车购置费",{"v":0,"d":"0.00"}]