{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收支总表","一般公共预算支出表","一般公共预算基本支出表","三公经费","政府性基金预算支出表","部门收支总表","部门收入表","部门支出表"],"not_rendered":{"external_links":1,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,6]],"flags":["formulas_cached_only"]}
[null,"附件4"]
[null,"2017年财政拨款收支总表"]
[]
[null,"单位：","遂溪县北坡镇叶屋小学",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2017年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":549305,"d":"549,305"},"一、一般公共服务支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":549305,"d":"549,305"},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款",0,"三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":499829,"d":"499,829 "},{"v":499829,"d":"499,829 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十三、农林水支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"三、事业收入（不含预算外资金）",0,"十四、交通运输支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",0,"十五、资源勘探电力信息等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"五、其他收入",0,"十六、商业服务业等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"六、上级补助收入",0,"十七、金融支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",0,"十八、援助其他地区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",0,"十九、国土海洋气象等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",0,"二十、住房保障支出",{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十一、粮油物资储备支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十二、预备费",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十三、债务还本支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十四、债务付息支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十五、其他支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十六、转移性支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"收入总计",{"v":549305,"d":"549,305"},"支出总计",{"v":549305,"d":"549,305 "},{"v":549305,"d":"549,305 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件5"]
[null,null,"2017年一般公共预算支出表"]
[]
[null,"单位：","遂溪县北坡镇叶屋小学",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":549305,"d":"549,305 "},{"v":549305,"d":"549,305 "},{"v":549305,"d":"549,305 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2050202】小学教育",{"v":499829,"d":"499,829 "},{"v":499829,"d":"499,829 "},{"v":499829,"d":"499,829 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,null,"2017年一般公共预算基本支出表"]
[]
[null,"单位：","遂溪县北坡镇叶屋小学",{"$nulls":3},"    单位：元"]
[null,"经济科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":547905,"d":"547,905 "},{"v":547905,"d":"547,905 "},{"v":547905,"d":"547,905 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"工资福利支出",{"v":486029,"d":"486,029 "},{"v":486029,"d":"486,029 "},{"v":486029,"d":"486,029 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  奖金",{"v":19541,"d":"19,541 "},{"v":19541,"d":"19,541 "},{"v":19541,"d":"19,541 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  基本工资",{"v":234492,"d":"234,492 "},{"v":234492,"d":"234,492 "},{"v":234492,"d":"234,492 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  绩效工资",{"v":36360,"d":"36,360 "},{"v":36360,"d":"36,360 "},{"v":36360,"d":"36,360 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  津贴补贴",{"v":195636,"d":"195,636 "},{"v":195636,"d":"195,636 "},{"v":195636,"d":"195,636 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"商品和服务支出",{"v":12400,"d":"12,400 "},{"v":12400,"d":"12,400 "},{"v":12400,"d":"12,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  办公费",{"v":3630,"d":"3,630 "},{"v":3630,"d":"3,630 "},{"v":3630,"d":"3,630 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  电费",{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":600,"d":"600 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  维修(护)费",{"v":2100,"d":"2,100 "},{"v":2100,"d":"2,100 "},{"v":2100,"d":"2,100 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  培训费",{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  印刷费",{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":1500,"d":"1,500 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  差旅费",{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":500,"d":"500 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  邮电费",{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":800,"d":"800 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务接待费",{"v":270,"d":"270 "},{"v":270,"d":"270 "},{"v":270,"d":"270 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他商品和服务支出",{"v":2200,"d":"2,200 "},{"v":2200,"d":"2,200 "},{"v":2200,"d":"2,200 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"对个人和家庭的补助",{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  住房公积金",{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"三公经费","index":3,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,1,1,2],[11,1,11,2]],"flags":["formulas_cached_only"]}
[null,"附件8"]
[null,"    2017年“三公”经费部门预算统计表"]
[]
[null,"单位：遂溪县北坡镇叶屋小学","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":270,"d":"270.00"}]
[null,"1、因公出国(境）费用",{"v":0,"d":"0.00"}]
[null,"2、公务接待费",{"v":270,"d":"270.00"}]
[null,"3、公务用车费",{"v":0,"d":"0.00"}]
[null,"其中：（1）公务用车运行维护费",{"v":0,"d":"0.00"}]
[null,"（2）公务用车购置",{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"附件6"]
[]
[null,"2017年政府性基金预算支出表"]
[]
[]
[null,"单位：遂溪县北坡镇叶屋小学","    单位：元"]
[null,"功能科目","基金预算拨款"]

{"sheet":"部门收支总表","index":5,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[null,"附件1"]
[null,"2017年部门收支总表"]
[]
[null,"单位：","遂溪县北坡镇叶屋小学",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出",null,"支出"]
[null,"项目","2017年预算","项目（经济分类）","2017年预算","项目（功能科目）","2017年预算"]
[null,"一、预算拨款",{"v":549305,"d":"549,305"},"一、基本支出",{"v":547905,"d":"547,905"},"一、一般公共服务支出",0]
[null,"   一般预算拨款",{"v":549305,"d":"549,305"},"    工资福利支出",{"v":486029,"d":"486,029"},"二、外交支出",0]
[null,"   基金预算拨款",0,"    对个人和家庭补助支出",{"v":49476,"d":"49,476"},"三、国防支出",0]
[null,"二、预算外资金",0,"    一般商品和服务支出",{"v":12400,"d":"12,400"},"四、公共安全支出",0]
[null,"   行政事业性收费收入",0,"    其他资本性支出",0,"五、教育支出",{"v":499829,"d":"499,829"}]
[null,"   主管部门集中收入",0,"二、项目支出",{"v":1400,"d":"1,400"},"六、科学技术支出",0]
[null,"   纳入预算外管理基金收入",0,"    商品和服务支出",0,"七、文化体育与传媒支出",0]
[null,"   其他预算外资金",0,"    对企事业单位的补贴",0,"八、社会保障和就业支出 ",0]
[{"$nulls":3},"    债务利息支出",0,"九、社会保险基金支出",0]
[{"$nulls":3},"    基本建设支出",{"v":0,"d":"0.0000"},"十、医疗卫生支出",0]
[{"$nulls":3},"    其他资本性支出",{"v":1400,"d":"1,400.0000"},"十一、节能环保支出",0]
[{"$nulls":3},"    其他支出",{"v":0,"d":"0.0000"},"十二、城乡社区支出",0]
[{"$nulls":5},"十三、农林水支出",0]
[null,"三、事业收入（不含预算外资金）",0,"三、事业单位经营支出",0,"十四、交通运输支出",0]
[null,"四、单位经营服务性收入",0,"四、对附属单位补助支出",0,"十五、资源勘探电力信息等支出",0]
[null,"五、其他收入",0,"五、上缴上级支出",0,"十六、商业服务业等支出",0]
[null,"六、上级补助收入",0,"六、结转下年",0,"十七、金融支出",0]
[null,"七、附属单位上缴收入",0,null,null,"十八、援助其他地区支出",{"v":0,"d":"0.0000"}]
[null,"八、用事业基金弥补收支差额",0,null,null,"十九、国土海洋气象等支出",0]
[null,"九、上年结转、结余",0,null,null,"二十、住房保障支出",{"v":49476,"d":"49,476"}]
[{"$nulls":5},"二十一、粮油物资储备支出",0]
[{"$nulls":5},"二十二、预备费",0]
[{"$nulls":5},"二十三、债务还本支出",{"v":0,"d":"0.0000"}]
[{"$nulls":5},"二十四、债务付息支出",{"v":0,"d":"0.0000"}]
[{"$nulls":5},"二十五、其他支出",{"v":0,"d":"0.0000"}]
[{"$nulls":5},"二十六、转移性支出",{"v":0,"d":"0.0000"}]
[]
[null,"收入合计",{"v":549305,"d":"549,305"},"支出合计",{"v":549305,"d":"549,305"},"支出合计",{"v":549305,"d":"549,305"}]

{"sheet":"部门收入表","index":6,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[null,"附件2"]
[null,"2017年部门收入表"]
[]
[null,null,"单位：元"]
[null,"单位：遂溪县北坡镇叶屋小学"]
[null,"项目","2017年预算"]
[null,"一、预算拨款",{"v":549305,"d":"549,305 "}]
[null,"   一般预算拨款",{"v":549305,"d":"549,305 "}]
[null,"   基金预算拨款",{"v":0,"d":"0 "}]
[null,"二、预算外资金",{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",{"v":0,"d":"0 "}]
[null,"   其他预算外资金",{"v":0,"d":"0 "}]
[]
[]
[]
[]
[]
[null,"三、事业收入（不含预算外资金）",{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",{"v":0,"d":"0 "}]
[null,"五、其他收入",{"v":0,"d":"0 "}]
[null,"六、上级补助收入",{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",{"v":0,"d":"0 "}]
{"$rows_empty":7}
[null,"收入总计",{"v":549305,"d":"549,305 "}]

{"sheet":"部门支出表","index":7,"n_rows":10,"n_cols":13,"rows_kept":10,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,12],[5,10,6,10],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[null,"附件3"]
[null,null,"2017年部门支出表"]
[]
[null,"单位：","遂溪县北坡镇叶屋小学",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$nulls":3},"基金预算拨款","国有资本经营预算拨款","财政专户拨款","其他资金"]
[{"$nulls":10},"事业收入","事业单位经营收入","其他收入"]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":549305,"d":"549,305 "},{"v":549305,"d":"549,305 "},{"v":549305,"d":"549,305 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2050202】小学教育",{"v":499829,"d":"499,829 "},{"v":499829,"d":"499,829 "},{"v":499829,"d":"499,829 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":49476,"d":"49,476 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]