{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表（部门经济分类）","一般公共预算“三公”经费支出表","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":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["附件1"]
["2016年部门支出表"]
["部门名称：湛江第一中学",{"$nulls":4},"单位：万元"]
["收  入",null,"支  出"]
["项目","2016年\n预算","项目","合计","一般公共预算","政府性基金预算"]
["一、本年收入",{"v":9280.47,"d":"9,280.47"},"一、本年支出",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",{"v":9280.47,"d":"9,280.47"},"一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",null,"外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"教育支出",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"}]
[null,null,"科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",855.26,855.26]
[null,null,"社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生支出",138.82,138.82]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",null,"资源勘探电力信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",578.89,578.89]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"预备费",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"}]
[null,null,"债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"二、结转下年"]
["收入总计",{"v":9280.47,"d":"9,280.47"},"支出总计",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
["附件2"]
["2016年部门支出表"]
["部门名称：湛江第一中学",null,null,"单位：万元"]
["功能科目名称","一般公共预算拨款"]
[null,"合计","基本支出","项目支出"]
["合计",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"}]
["【205】教育支出",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"}]
["  【20502】普通教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"}]
["    【2050204】高中教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"}]
["【208】社会保障和就业支出",855.26,855.26]
["  【20805】行政事业单位离退休",855.26,855.26]
["    【2080502】事业单位离退休",855.26,855.26]
["【210】医疗卫生与计划生育支出",138.82,138.82]
["  【21005】医疗保障",138.82,138.82]
["    【2100502】事业单位医疗",108.05,108.05]
["    【2100503】公务员医疗补助",30.77,30.77]
["【221】住房保障支出",578.89,578.89]
["  【22102】住房改革支出",578.89,578.89]
["    【2210201】住房公积金",578.89,578.89]

{"sheet":"一般公共预算基本支出表（部门经济分类）","index":2,"n_rows":38,"n_cols":2,"rows_kept":38,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
["附件3"]
["2016年部门支出表"]
["部门名称：湛江第一中学","单位：万元"]
["部门经济科目名称","一般公共预算拨款"]
["合计",{"v":9280.470000000001,"d":"9,280.47"}]
["【20111】湛江第一中学",{"v":9280.470000000001,"d":"9,280.47"}]
["  【301】工资福利支出",{"v":4926.52,"d":"4,926.52"}]
["    【30101】基本工资",{"v":1764.31,"d":"1,764.31"}]
["    【30102】津贴补贴",{"v":209.3,"d":"209.30"}]
["    【30103】奖金",441.09]
["    【30104】社会保障缴费",278.82]
["    【30107】绩效工资",{"v":2148.69,"d":"2,148.69"}]
["    【30199】其他工资福利支出",84.31]
["  【302】商品和服务支出",{"v":1744.8,"d":"1,744.80"}]
["    【30201】办公费",181.25]
["    【30202】印刷费",{"v":45,"d":"45.00"}]
["    【30204】手续费",{"v":1,"d":"1.00"}]
["    【30205】水费",{"v":70,"d":"70.00"}]
["    【30206】电费",{"v":110,"d":"110.00"}]
["    【30207】邮电费",{"v":40,"d":"40.00"}]
["    【30211】差旅费",{"v":75,"d":"75.00"}]
["    【30213】维修(护)费",{"v":405,"d":"405.00"}]
["    【30215】会议费",{"v":2,"d":"2.00"}]
["    【30216】培训费",{"v":30,"d":"30.00"}]
["    【30217】公务接待费",{"v":4,"d":"4.00"}]
["    【30218】专用材料费",{"v":70,"d":"70.00"}]
["    【30226】劳务费",{"v":98,"d":"98.00"}]
["    【30228】工会经费",{"v":40,"d":"40.00"}]
["    【30231】公务用车运行维护费",{"v":14,"d":"14.00"}]
["    【30299】其他商品和服务支出",559.55]
["  【303】对个人和家庭的补助",{"v":2609.15,"d":"2,609.15"}]
["    【30301】离休费",22.83]
["    【30302】退休费",829.93]
["    【30304】抚恤金",{"v":40,"d":"40.00"}]
["    【30305】生活补助",{"v":20,"d":"20.00"}]
["    【30309】奖励金",{"v":2.5,"d":"2.50"}]
["    【30311】住房公积金",578.89]
["    【30399】其他对个人和家庭的补助支出",{"v":1115,"d":"1,115.00"}]

{"sheet":"一般公共预算“三公”经费支出表","index":3,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
["附件4"]
["2016年部门支出表"]
["部门名称：湛江第一中学","单位：万元"]
["项目","本年预算数"]
["合计",18]
["1、因公出国（境）费用",0]
["2、公务接待费",4]
["3、公务用车费",14]
["其中：（1）公务用车运行维护费",14]
["      （2）公务用车购置",0]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":5,"n_cols":4,"rows_kept":5,"merged":[[1,0,1,3],[3,0,4,0],[3,1,3,3]],"flags":["formulas_cached_only"]}
["附件5"]
["2016年部门支出表"]
["部门名称：湛江第一中学",null,null,"单位:万元"]
["功能科目名称","政府性基金预算拨款"]
[null,"小计","基本支出","项目支出"]

{"sheet":"部门收支总表","index":5,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7]],"flags":["formulas_cached_only"]}
["附件6"]
["2016年部门支出表"]
["部门名称：湛江第一中学",{"$nulls":6},"单位：万元"]
["收入",null,"支出",null,"支出",null,"支出"]
["项目","2016年\n预算","项目（部门经济分类）","2016年\n预算","项目（政府经济分类）","2016年\n预算","项目","2016年\n预算"]
["一、一般预算经费安排拨款",{"v":9280.47,"d":"9,280.47"},"一、基本支出",{"v":9280.470000000001,"d":"9,280.47"},"一、机关工资福利支出",null,"一、一般公共服务支出",0]
["二、基金预算拨款",0,"    工资福利支出",{"v":4926.52,"d":"4,926.52"},"二、机关商品和服务支出",null,"二、外交支出",0]
["三、国有资本经营预算拨款",null,"    一般商品和服务支出",{"v":1744.8,"d":"1,744.80"},"三、机关资本性支出（一）",0,"三、国防支出",0]
["四、财政专户拨款",null,"    对个人和家庭的补助支出",{"v":2609.15,"d":"2,609.15"},"四、机关资本性支出（二）",0,"四、公共安全支出",0]
["五、事业收入",0,null,null,"五、对事业单位经常性补助",6671.32,"五、教育支出",{"v":7707.500000000001,"d":"7,707.50"}]
["六、事业单位经营收入",null,"二、项目支出",null,"六、对事业单位资本性补助",null,"六、科学技术支出",{"v":0,"d":"0.00"}]
["七、其他收入",null,"　　行政事业类项目支出",null,"七、对企业补助",0,"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"　　基本建设类项目支出",null,"八、对企业资本性支出",0,"八、社会保障和就业支出",855.26]
[null,null,"　　其他类项目支出",null,"九、对个人和家庭补助",{"v":2609.15,"d":"2,609.15"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"     ",null,"十、对社会保障基金补助",null,"十、医疗卫生支出",138.82]
[null,null,"三、事业单位经营支出",null,"十一、债务利息及费用支出",null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十二、债务还本支出",null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null," ",null,"十三、转移性支出",null,"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"      ",null,"十四、预备费及预留",null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"      ",null,"十五、其他支出",null,"十五、资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[null,null,"　　　",{"$nulls":3},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"      ",{"$nulls":3},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"      　",{"$nulls":3},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":6},"二十、住房保障支出",578.89]
[{"$nulls":6},"二十一、粮油物资储备支出"]
[{"$nulls":6},"二十二、国有资本经营预算支出"]
[{"$nulls":6},"二十三、预备费"]
[{"$nulls":6},"二十四、其他支出"]
[{"$nulls":6},"二十五、转移性支出"]
[{"$nulls":6},"二十六、债务还本支出"]
[{"$nulls":6},"二十七、债务付息支出"]
[{"$nulls":6},"二十八、债务发行费用支出"]
["本年收入合计",{"v":9280.47,"d":"9,280.47"},"本年支出合计",{"v":9280.470000000001,"d":"9,280.47"},"本年支出合计",{"v":9280.47,"d":"9,280.47"},"本年支出合计",{"v":9280.47,"d":"9,280.47"}]
["八、上级补助收入",null,"四、对附属单位补助支出"]
["九、附属单位上缴收入",null,"五、上缴上级支出"]
["十、用事业基金弥补收支差额",null,"六、结转下年 "]
["十一、上年结转、结余"]
[]
["收入总计",{"v":9280.47,"d":"9,280.47"},"支出总计",{"v":9280.470000000001,"d":"9,280.47"},"支出总计",{"v":9280.47,"d":"9,280.47"},"支出总计",{"v":9280.47,"d":"9,280.47"}]

{"sheet":"部门收入表","index":6,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[1,0,1,8],[2,7,2,8],[3,0,5,0],[3,1,5,1],[3,2,3,8],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8]],"flags":["formulas_cached_only"]}
["附件7"]
["2016年部门支出表"]
["部门名称：湛江第一中学",{"$nulls":6},"单位:万元"]
["功能科目名称","总计","收入项目"]
[null,null,"一般公共预算拨款","基金预算拨款","国有资本经营预算拨款","财政专户拨款","其他资金"]
[{"$nulls":6},"事业收入","事业单位经营收入","其他收入"]
["合计",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"},0,0,null,0,0]
["【20111】湛江第一中学",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"},0,0,null,0,0,0]
["【205】教育支出",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},0,0,null,0,0,0]
["  【20502】普通教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},0,0,null,0,0,0]
["    【2050204】高中教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},0,0,null,0,0,0]
["【208】社会保障和就业支出",855.26,855.26,0,0,null,0,0,0]
["  【20805】行政事业单位离退休",855.26,855.26,0,0,null,0,0,0]
["    【2080502】事业单位离退休",855.26,855.26,0,0,null,0,0,0]
["【210】医疗卫生与计划生育支出",138.82,138.82,0,0,null,0,0,0]
["  【21005】医疗保障",138.82,138.82,0,0,null,0,0,0]
["    【2100502】事业单位医疗",108.05,108.05,0,0,null,0,0,0]
["    【2100503】公务员医疗补助",30.77,30.77,0,0,0,0,0,0]
["【221】住房保障支出",578.89,578.89,0,0,0,0,0,0]
["  【22102】住房改革支出",578.89,578.89,0,0,0,0,0,0]
["    【2210201】住房公积金",578.89,578.89,0,0,0,0,0,0]

{"sheet":"部门支出表","index":7,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
["附件8"]
["2016年部门支出表"]
["部门名称：湛江第一中学",{"$nulls":5},"单位:万元"]
["功能科目名称","总计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对附属单位补助支出"]
["合计",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【20111】湛江第一中学",{"v":9280.47,"d":"9,280.47"},{"v":9280.47,"d":"9,280.47"},null,0,0,0]
["【205】教育支出",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},null,0,0,0]
["  【20502】普通教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},null,0,0,0]
["    【2050204】高中教育",{"v":7707.500000000001,"d":"7,707.50"},{"v":7707.500000000001,"d":"7,707.50"},null,0,0,0]
["【208】社会保障和就业支出",855.26,855.26,null,0,0,0]
["  【20805】行政事业单位离退休",855.26,855.26,null,0,0,0]
["    【2080502】事业单位离退休",855.26,855.26,null,0,0,0]
["【210】医疗卫生与计划生育支出",138.82,138.82,null,0,0,0]
["  【21005】医疗保障",138.82,138.82,null,0,0,0]
["    【2100502】事业单位医疗",108.05,108.05,null,0,0,0]
["    【2100503】公务员医疗补助",30.77,30.77,null,0,0,0]
["【221】住房保障支出",578.89,578.89,null,0,0,0]
["  【22102】住房改革支出",578.89,578.89,null,0,0,0]
["    【2210201】住房公积金",578.89,578.89,null,0,0,0]