{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["收支总表","收入总表2","支出总表3","财政拨款收支预算总表","部门一般公共预算拨款支出","部门一般公共预算基本支出"],"not_rendered":{"external_links":2,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"flags":["formulas_cached_only"]}
[]
["收 支 预 算 总 表"]
[{"$nulls":3},"单位：万元"]
["收    入",null,"支    出"]
["收入项目类别","2017年预算","支出项目类别","2017年预算"]
["一、一般公共预算拨款",{"v":5178.31,"d":"5,178.31"},"一、基本支出",{"v":13776.89,"d":"13,776.89"}]
["    省级一般公共预算拨款",{"v":5178.31,"d":"5,178.31"},"    人员支出",{"v":8242.88,"d":"8,242.88"}]
["    成品油价格和税费改革税收返还",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",{"v":1651.02,"d":"1,651.02"}]
["    中央财政转移支付补助",{"v":0,"d":"0.00"},"        其中：离退休费",{"v":107.6,"d":"107.60"}]
["    省级政府性基金列入一般公共预算",{"v":0,"d":"0.00"},"    公用支出",{"v":3882.99,"d":"3,882.99"}]
["二、基金预算财政拨款",{"v":0,"d":"0.00"},"    其中：离退休公务费",{"v":19,"d":"19.00"}]
["    省级基金预算拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":11766.57,"d":"11,766.57"}]
["    中央财政转移支付补助（基金）",{"v":0,"d":"0.00"}]
["三、财政专户拨款",{"v":0,"d":"0.00"}]
["四、单位其他收入",{"v":5063.49,"d":"5,063.49"}]
["五、单位结余结转资金",{"v":7291.16,"d":"7,291.16"}]
["六、财政代管资金拨款",{"v":8010.5,"d":"8,010.50"}]
[]
["收入总计",{"v":25543.46,"d":"25,543.46"},"支出总计",{"v":25543.46,"d":"25,543.46"}]

{"sheet":"收入总表2","index":1,"n_rows":8,"n_cols":15,"rows_kept":8,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["收入预算表"]
[{"$nulls":14},"单位：万元"]
["单位编码","单位名称","总计","一般公共预算拨款",{"$nulls":4},"基金预算财政拨款",null,null,"财政代管资金拨款","财政专户拨款","单位结余结转资金","单位其他收入"]
[{"$nulls":3},"小计","省级一般公共预算拨款","省级政府性基金列入一般公共预算","成品油价格和税费改革税收返还","中央财政转移支付补助","小计","省级基金预算拨款","中央财政转移支付补助(基金)"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":25543.46,"d":"25,543.46"},{"v":5178.31,"d":"5,178.31"},{"v":5178.31,"d":"5,178.31"},{"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":8010.5,"d":"8,010.50"},{"v":0,"d":"0.00"},{"v":7291.16,"d":"7,291.16"},{"v":5063.49,"d":"5,063.49"}]
["311677","福建卫生职业技术学院",{"v":25543.46,"d":"25,543.46"},{"v":5178.31,"d":"5,178.31"},{"v":5178.31,"d":"5,178.31"},{"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":8010.5,"d":"8,010.50"},{"v":0,"d":"0.00"},{"v":7291.16,"d":"7,291.16"},{"v":5063.49,"d":"5,063.49"}]

{"sheet":"支出总表3","index":2,"n_rows":12,"n_cols":22,"rows_kept":12,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[4,9,5,9],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
[]
["支出预算汇总表（按单位）"]
[{"$nulls":21},"单位：万元"]
["单位编码","单位名称","科目编码","科目名称","总计","人员支出","对个人和家庭的补助支出","公用支出","项目支出","资金来源"]
[{"$nulls":9},"总计","一般公共预算拨款",{"$nulls":4},"基金预算拨款",null,null,"财政代管资金拨款","财政专户拨款","单位结余结转资金","单位其他收入"]
[{"$nulls":10},"一般公共预算拨款小计","省级一般公共预算拨款","省级政府性基金列入一般公共预算","成品油价格和税费改革税收返还","中央财政转移支付补助","基金预算拨款小计","省级基金预算拨款","中央财政转移支付补助（基金）"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,18,19]
[null,"合计",null,null,{"v":25543.46,"d":"25,543.46"},{"v":8242.88,"d":"8,242.88"},{"v":1651.02,"d":"1,651.02"},{"v":3882.99,"d":"3,882.99"},{"v":11766.57,"d":"11,766.57"},{"v":25543.46,"d":"25,543.46"},{"v":5178.31,"d":"5,178.31"},{"v":5178.31,"d":"5,178.31"},{"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":8010.5,"d":"8,010.50"},{"v":0,"d":"0.00"},{"v":7291.16,"d":"7,291.16"},{"v":5063.49,"d":"5,063.49"}]
["311677","福建卫生职业技术学院",2050199,"其他教育管理事务支出",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"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"},{"v":0,"d":"0.00"},{"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"}]
["311677","福建卫生职业技术学院",2050305,"高等职业教育",{"v":24023.89,"d":"24,023.89"},{"v":6923.31,"d":"6,923.31"},{"v":1651.02,"d":"1,651.02"},{"v":3882.99,"d":"3,882.99"},{"v":11566.57,"d":"11,566.57"},{"v":24023.89,"d":"24,023.89"},{"v":4742.85,"d":"4,742.85"},{"v":4742.85,"d":"4,742.85"},{"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":7810.5,"d":"7,810.50"},{"v":0,"d":"0.00"},{"v":7291.16,"d":"7,291.16"},{"v":4179.38,"d":"4,179.38"}]
["311677","福建卫生职业技术学院",2080505,"机关事业单位基本养老保险缴费支出",923.57,923.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},923.57,304.78,304.78,{"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"},618.79]
["311677","福建卫生职业技术学院",2101102,"事业单位医疗",{"v":396,"d":"396.00"},{"v":396,"d":"396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":396,"d":"396.00"},130.68,130.68,{"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"},265.32]

{"sheet":"财政拨款收支预算总表","index":3,"n_rows":15,"n_cols":4,"rows_kept":15,"flags":["formulas_cached_only"]}
[]
["收 支 预 算 总 表-财 政 拨 款"]
[{"$nulls":3},"单位：万元"]
["收    入",null,"支    出"]
["收入项目类别","2017年预算","支出项目类别","2017年预算"]
["一、一般公共预算拨款",{"v":5178.31,"d":"5,178.31"},"一、基本支出",{"v":5178.31,"d":"5,178.31"}]
["    省级一般公共预算拨款",{"v":5178.31,"d":"5,178.31"},"    人员支出",{"v":2144.95,"d":"2,144.95"}]
["    成品油价格和税费改革税收返还",{"v":0,"d":"0.00"},"    对个人和家庭补助支出",450.47]
["    中央财政转移支付补助",{"v":0,"d":"0.00"},"        其中：离退休费",94.78]
["    省级政府性基金列入一般公共预算",{"v":0,"d":"0.00"},"    公用支出",{"v":2582.89,"d":"2,582.89"}]
["二、基金预算财政拨款",{"v":0,"d":"0.00"},"    其中：离退休公务费",{"v":19,"d":"19.00"}]
["    省级基金预算拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
["    中央财政转移支付补助（基金）",{"v":0,"d":"0.00"}]
[]
["收入总计",{"v":5178.31,"d":"5,178.31"},"支出总计",{"v":5178.31,"d":"5,178.31"}]

{"sheet":"部门一般公共预算拨款支出","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
["附件2-2"]
["财政拨款支出预算表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","合计","其中："]
[{"$nulls":3},"基本支出","项目支出"]
[]
["**","**",1,2,3]
[null,"合计",{"v":5178.31,"d":"5,178.31"},{"v":5178.31,"d":"5,178.31"},{"v":0,"d":"0.00"}]
[205,"教育支出",{"v":4742.85,"d":"4,742.85"},{"v":4742.85,"d":"4,742.85"},{"v":0,"d":"0.00"}]
[20503,"  职业教育",{"v":4742.85,"d":"4,742.85"},{"v":4742.85,"d":"4,742.85"},{"v":0,"d":"0.00"}]
[2050305,"    高等职业教育",{"v":4742.85,"d":"4,742.85"},{"v":4742.85,"d":"4,742.85"},{"v":0,"d":"0.00"}]
[208,"社会保障和就业支出",304.78,304.78,{"v":0,"d":"0.00"}]
[20805,"  行政事业单位离退休",304.78,304.78,{"v":0,"d":"0.00"}]
[2080505,"    机关事业单位基本养老保险缴费支出",304.78,304.78,{"v":0,"d":"0.00"}]
[210,"医疗卫生与计划生育支出",130.68,130.68,{"v":0,"d":"0.00"}]
[21011,"  行政事业单位医疗",130.68,130.68,{"v":0,"d":"0.00"}]
[2101102,"    事业单位医疗",130.68,130.68,{"v":0,"d":"0.00"}]

{"sheet":"部门一般公共预算基本支出","index":5,"n_rows":18,"n_cols":2,"rows_kept":18,"flags":["formulas_cached_only"]}
[]
["部门一般公共预算基本支出经济分类情况表"]
[null,"单位：万元"]
["项   目","合  计"]
["合计",{"v":5178.31,"d":"5,178.31"}]
["工资福利支出",{"v":2070.66,"d":"2,070.66"}]
["  基本工资",{"v":1000.32,"d":"1,000.32"}]
["  津贴补贴",0.84]
["  其他社会保障缴费",580.23]
["  绩效工资",489.27]
["商品和服务支出",{"v":2582.89,"d":"2,582.89"}]
["  其他商品和服务支出",{"v":2582.89,"d":"2,582.89"}]
["对个人和家庭的补助",524.76]
["  离休费",47.36]
["  退休费",47.42]
["  生活补助",5.95]
["  住房公积金",349.74]
["  提租补贴",74.29]