{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["01收支总表","02人员支出","03日常公用","04项目支出","05三公经费"],"not_rendered":{"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"01收支总表","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[1,0,1,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,8],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["基层表01"]
["2017年泉州幼儿师范高等专科学校收支预算总表"]
[{"$nulls":8},"单位:万元(保留2位)"]
["收入项目","收入预算","支出项目","支出预算","资  金  来  源"]
[{"$nulls":4},"一.公共财政预算拨款","二.基金预算财政拨款","三.财政专户资金","四.直接事业收入","五.其他资金"]
[]
["栏    次",1,"栏    次"]
["一.公共财政预算拨款(补助)",{"v":5891.78,"d":"5,891.78"},"一、基本支出",{"v":6048.65,"d":"6,048.65"},{"v":4891.780000000001,"d":"4,891.78"},{"v":0,"d":"0.00"},{"v":1156.87,"d":"1,156.87"}]
["二.基金预算财政拨款",null,"  1、工资福利支出",{"v":3587.46,"d":"3,587.46"},{"v":3326.82,"d":"3,326.82"},null,260.64]
["三.财政专户核拨收入",{"v":3293.85,"d":"3,293.85"},"  2、对个人和家庭的补助支出",{"v":1318.36,"d":"1,318.36"},{"v":1161.36,"d":"1,161.36"},null,{"v":157,"d":"157.00"}]
["四.直接事业收入",null,"  3、商品和服务支出",{"v":1142.83,"d":"1,142.83"},{"v":403.6,"d":"403.60"},null,739.23]
["五.经营收入(事业)",null,"二、项目支出",{"v":3136.98,"d":"3,136.98"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":2136.98,"d":"2,136.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六.上级补助收入(事业)",null,"  1、经常性专项业务费支出",{"v":2136.98,"d":"2,136.98"},null,null,{"v":2136.98,"d":"2,136.98"}]
["七.附属单位缴款(事业)",null,"  2、部门专项项目支出（已细化）"]
["八.其他收入",null,"  3、一次性项目支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,null,"三、经营支出（事业）"]
[null,null,"四、上缴上级支出"]
[null,null,"五、对附属单位补助支出"]
["本年收入合计",{"v":9185.63,"d":"9,185.63"},"本年支出合计",{"v":9185.63,"d":"9,185.63"},{"v":5891.780000000001,"d":"5,891.78"},{"v":0,"d":"0.00"},{"v":3293.85,"d":"3,293.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["九.上年结转",null,"六、年终结转"]
["十.用事业基金弥补收支差额"]
["收入总计",{"v":9185.63,"d":"9,185.63"},"支出总计",{"v":9185.63,"d":"9,185.63"},{"v":5891.780000000001,"d":"5,891.78"},{"v":0,"d":"0.00"},{"v":3293.85,"d":"3,293.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"十七、金融事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十九、国土海洋气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十、住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、国有资本经营预算",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、预备费",{"v":0,"d":"0.00"}]
["九、上年结转",{"v":0,"d":"0.00"},null,null,"二十四、其他支出",{"v":0,"d":"0.00"},"十、经营支出",{"v":0,"d":"0.00"}]
["十、用事业基金弥补收支差额",{"v":0,"d":"0.00"},null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用",{"v":0,"d":"0.00"}]
["收入总计",{"v":8378.75,"d":"8,378.75"},"支出总计",{"v":8378.75,"d":"8,378.75"},"支出总计",{"v":8378.75,"d":"8,378.75"},"支出总计",{"v":8378.75,"d":"8,378.75"}]

{"sheet":"02人员支出","index":1,"n_rows":34,"n_cols":15,"rows_kept":34,"merged":[[1,0,1,14],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,14],[4,3,4,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
["基层表04"]
["2017年市直行政事业单位“基本支出—工资福利、对个人和家庭补助支出”预算明细表"]
["单位名称：泉州幼儿师范高等专科学校",{"$nulls":13},"单位:万元(保留2位)"]
["支出明细                           （单位、科目、项目）","项目内容","2017年   支出预算","资金来源"]
[{"$nulls":3},"一.一般公共预算",null,null,"二、政府性基金预算","三.财政专户资金收入","四.直接   事业收入","五.经营收入","六.上级补助收入","七.附属单位上缴收入","八.其他收入","九.上年结转","十.用事业基金弥补收支差额"]
[{"$nulls":3},"1.经费拨款(补助)","2.办案   经费","3.行政性        收费补助等"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["合计",null,{"v":4905.82,"d":"4,905.82"},{"v":4488.18,"d":"4,488.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},417.64,{"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"}]
["    (一)工资福利支出",null,{"v":3587.46,"d":"3,587.46"},{"v":3326.82,"d":"3,326.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},260.64,{"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"}]
["      非国库统发基本工资",null,{"v":1125.49,"d":"1,125.49"},{"v":1125.49,"d":"1,125.49"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      社会保障缴费",null,{"v":853.3000000000002,"d":"853.30"},{"v":853.3000000000002,"d":"853.30"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        养老保险金",null,{"v":494.7,"d":"494.70"},{"v":494.7,"d":"494.70"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        医保基金",null,185.51,185.51,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        医疗补助",null,123.68,123.68,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        工伤、生育保险费",null,{"v":13.6,"d":"13.60"},{"v":13.6,"d":"13.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        失业保险费",null,24.74,24.74,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        残疾人就业保障金",null,11.07,11.07,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      其他工资福利支出",null,260.64,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},260.64,{"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"}]
["        临时工资","其他主要是教职工交通伙食补贴",{"v":170.4,"d":"170.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170.4,"d":"170.40"},{"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"}]
["        其他","其他主要是教职工交通伙食补贴",90.24,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90.24,{"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"}]
["      非国库统发基础性绩效工资",null,746.43,746.43,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      奖励性绩效工资",null,{"v":601.6,"d":"601.60"},{"v":601.6,"d":"601.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    (二)对个人和家庭的补助",null,{"v":1318.36,"d":"1,318.36"},{"v":1161.36,"d":"1,161.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":157,"d":"157.00"},{"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"}]
["      非国库统发离休费",null,11.95,11.95,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      非国库统发退休费",null,55.72,55.72,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["        遗属生活补助",null,9.72,9.72,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      助学金",null,608.16,463.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":145,"d":"145.00"},{"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"}]
["        助学金",null,523.16,463.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"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"}]
["        奖学金",null,{"v":85,"d":"85.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},{"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"}]
["      医疗费",null,{"v":12,"d":"12.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},{"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"}]
["      住房公积金",null,364.41,364.41,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      非国库统发提租补贴",null,247.35,247.35,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      购房补贴",null,4.29,4.29,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他对个人和家庭的补助支出","教师节慰问费",4.76,4.76]

{"sheet":"03日常公用","index":2,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[1,0,1,14],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,4,14],[5,3,5,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
["基层表05"]
["2017年市直行政事业单位基本支出--商品和服务支出预算明细表"]
[]
["单位名称：泉州幼儿师范高等专科学校",{"$nulls":13},"单位:万元(保留2位)"]
["支出明细                               （单位、科目、项目）","项目内容","2017年   支出预算","资金来源"]
[{"$nulls":3},"一.一般公共预算",null,null,"二.政府性基金预算","三.财政专户资金收入","四.直接   事业收入","五.经营收入","六.上级补助收入","七.附属单位上缴收入","八.其他收入","九.上年结转","十.用事业基金弥补收支差额"]
[{"$nulls":3},"1.经费拨款         (补助)","2.办案经费","3.行政性       收费补助等"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["合计",null,{"v":1142.83,"d":"1,142.83"},{"v":403.6,"d":"403.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},739.23,{"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"}]
["    教育院校生均综合定额公用经费",null,{"v":927.2,"d":"927.20"},373.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},553.28,{"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"}]
["    修购基金（事业单位）",null,185.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},185.95,{"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"}]
["    工会经费",null,29.68,29.68,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"04项目支出","index":3,"n_rows":65,"n_cols":12,"rows_kept":65,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,3,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["基层表06之一"]
["2017年市直行政事业单位一次性项目支出预算明细表（功能分类）"]
["单位名称：泉州幼儿师范高等专科学校",{"$nulls":10},"单位:万元(保留2位)"]
["支出明细（单位、科目、项目）","2017年   支出预算","资金来源"]
[null,null,"一.一般公共预算","二.政府性基金预算","三.财政专户资金收入","四.直接   事业收入","五.经营收入","六.上级补助收入","七.附属单位上缴收入","八.其他收入","九.上年结转","十.用事业基金弥补收支差额"]
[null,null,"1.经费拨款         (补助)"]
["**",1,2,5,6,7,8,9,10,11,12,13]
["合计",{"v":3136.98,"d":"3,136.98"},null,null,{"v":2136.98,"d":"2,136.98"}]
["泉州幼儿师范高等专科学校",{"v":3136.98,"d":"3,136.98"},null,null,{"v":2136.98,"d":"2,136.98"}]
["  商品和服务支出",{"v":3136.98,"d":"3,136.98"},null,null,{"v":2136.98,"d":"2,136.98"}]
["    师资建设费",{"v":226.5,"d":"226.50"},null,null,{"v":226.5,"d":"226.50"}]
["    招生费",{"v":20,"d":"20.00"},null,null,{"v":20,"d":"20.00"}]
["    学生工作发展经费",{"v":32,"d":"32.00"},null,null,{"v":32,"d":"32.00"}]
["    校园绿化费",{"v":50,"d":"50.00"},null,null,{"v":50,"d":"50.00"}]
["    体育维持费",37.05,null,null,37.05]
["    教学研究科研配套费",{"v":60,"d":"60.00"},null,null,{"v":60,"d":"60.00"}]
["    办公设备购置费",{"v":70,"d":"70.00"},null,null,{"v":70,"d":"70.00"}]
["    综合治理费",{"v":90,"d":"90.00"},null,null,{"v":90,"d":"90.00"}]
["    党团建工作专项经费",{"v":198,"d":"198.00"},null,null,{"v":198,"d":"198.00"}]
["    基本建设还工程款支出",{"v":500,"d":"500.00"},null,null,{"v":500,"d":"500.00"}]
["    工会经费补助项目",{"v":63,"d":"63.00"},null,null,{"v":63,"d":"63.00"}]
["    思想政治建设费",{"v":6,"d":"6.00"},null,null,{"v":6,"d":"6.00"}]
["    车辆加油费",{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"}]
["    基础设施建设",350.43,null,null,350.43]
["    图书资料购置费",{"v":60,"d":"60.00"},null,null,{"v":60,"d":"60.00"}]
["    教学业务经费",{"v":180,"d":"180.00"},null,null,{"v":180,"d":"180.00"}]
["    认证费用",{"v":60,"d":"60.00"},null,null,{"v":60,"d":"60.00"}]
["    偿还银行借款利息",{"v":49,"d":"49.00"},null,null,{"v":49,"d":"49.00"}]
["    交通工具购置（大客车）",{"v":60,"d":"60.00"},null,null,{"v":60,"d":"60.00"}]
["2017年归还银行贷款本金",{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"}]
[]
[]
["支出明细细化"]
["    教学业务经费",{"v":180,"d":"180.00"}]
["实习见习（实习材料）",{"v":70,"d":"70.00"}]
["省、校级教学改革项目(含技能竞赛)",{"v":30,"d":"30.00"}]
["考务和教务管理费",{"v":25,"d":"25.00"}]
["专业建设费",{"v":15,"d":"15.00"}]
["评建费",{"v":10,"d":"10.00"}]
["外聘教师课酬",{"v":10,"d":"10.00"}]
["联合办学指导费",{"v":20,"d":"20.00"}]
[]
["    师资建设费",{"v":226.5,"d":"226.50"}]
["人才引进",{"v":60,"d":"60.00"}]
["教职工校内津补贴",{"v":15,"d":"15.00"}]
["教职工进修培训",{"v":2,"d":"2.00"}]
["教师招聘职称评审",{"v":9.5,"d":"9.50"}]
["校内教师课酬",{"v":110,"d":"110.00"}]
["部门包干",{"v":30,"d":"30.00"}]
[]
["    学生工作发展经费",{"v":32,"d":"32.00"}]
["军训费",{"v":7,"d":"7.00"}]
["就业指导费",{"v":9,"d":"9.00"}]
["心理咨询建设费",{"v":5,"d":"5.00"}]
["学生工作费",{"v":8,"d":"8.00"}]
["辅导员建设费",{"v":3,"d":"3.00"}]
[]
["    党团建工作专项经费",{"v":198,"d":"198.00"}]
["对外合作交流与外事工作",{"v":10,"d":"10.00"}]
["党建宣传工作、关工委和文明学校建设费(包括离退休党员活动费和其支部书记补贴）",{"v":25,"d":"25.00"}]
["学校文化建设费（图书文化建设）",{"v":20,"d":"20.00"}]
["保密档案建设",{"v":5,"d":"5.00"}]
["监察审计费",{"v":10,"d":"10.00"}]
["学校配套工会经费",{"v":63,"d":"63.00"}]
["学生活动费",{"v":65,"d":"65.00"}]

{"sheet":"05三公经费","index":4,"n_rows":10,"n_cols":13,"rows_kept":10,"merged":[[1,0,1,12],[3,0,5,0],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,12],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,10],[4,11,4,12]],"flags":["formulas_cached_only"]}
["基层表15"]
["2017年“三公经费”预算情况表"]
[]
["单位名称","“三公经费”支出",null,"因公出国(境)费用",null,"公务接待费",null,"公务用车购置及运行维护费"]
[null,"合计","其中：当年公共财政预算拨款","小计","其中：当年公共财政预算拨款","小计","其中：当年公共财政预算拨款","小计","其中：当年公共财政预算拨款","公务用车购置",null,"公务用车运行维护费"]
[{"$nulls":9},"小计","其中：当年公共财政预算拨款","小计","其中：当年公共财政预算拨款"]
["**",1,2,3,4,5,6,7,8,9,10,11,12]
["合计",{"v":41.4,"d":"41.40"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"}]
["泉州幼儿师范高等专科学校",{"v":41.4,"d":"41.40"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"}]
["  高等职业教育",{"v":41.4,"d":"41.40"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"}]