{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["1-6_部门收入总表"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"1-6_部门收入总表","index":0,"n_rows":23,"n_cols":22,"rows_kept":23,"merged":[[1,0,1,21],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,4,9],[4,10,5,10],[4,11,5,11]]}
["附件1："]
["2017年部门收入总表（表6）"]
["青岛市教育局部门",{"$nulls":20},"单位：万元"]
["功能分类科目编码",null,null,"功能分类科目名称","总计","财政拨款",{"$nulls":6},"社会保险\n基金预算","纳入财政专户\n管理的政府\n非税收入","批准单位管理的\n政府非税收入","事业收入","事业单位\n经营收入","其他收入","上级补助\n收入","附属单位\n上缴收入","用事业基金\n弥补的收支\n差额","银行贷款"]
["类","款","项",null,null,"财政拨款\n小计","一般公共预算",{"$nulls":3},"政府性基金\n预算","国有资本\n经营预算"]
[{"$nulls":6},"一般公共预算\n小计","经费拨款","纳入预算管理的\n行政性收费","纳入预算管理的其他\n政府非税收入"]
[{"$nulls":3},"合计",{"v":162970.83,"d":"162,970.83"},{"v":144528.64,"d":"144,528.64"},{"v":144528.64,"d":"144,528.64"},{"v":143682.71,"d":"143,682.71"},845.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9996.59,"d":"9,996.59"},{"v":1561.6,"d":"1,561.60"},858.62,{"v":0,"d":"0.00"},{"v":2615.83,"d":"2,615.83"},69.14,{"v":56,"d":"56.00"},{"v":3284.41,"d":"3,284.41"},{"v":0,"d":"0.00"}]
["205","01","01","行政运行（教育管理事务）",{"v":3703.77,"d":"3,703.77"},{"v":3396.17,"d":"3,396.17"},{"v":3396.17,"d":"3,396.17"},{"v":3037.18,"d":"3,037.18"},358.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77.6,"d":"77.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["205","01","99","其他教育管理事务支出",{"v":5015.87,"d":"5,015.87"},{"v":2994.15,"d":"2,994.15"},{"v":2994.15,"d":"2,994.15"},{"v":2507.21,"d":"2,507.21"},486.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1898.95,"d":"1,898.95"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},99.77,{"v":0,"d":"0.00"}]
["205","02","01","学前教育",{"v":1272.16,"d":"1,272.16"},{"v":414,"d":"414.00"},{"v":414,"d":"414.00"},{"v":414,"d":"414.00"},{"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"},808.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},49.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","03","初中教育",{"v":4832.03,"d":"4,832.03"},{"v":3978.03,"d":"3,978.03"},{"v":3978.03,"d":"3,978.03"},{"v":3978.03,"d":"3,978.03"},{"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":210,"d":"210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":218.4,"d":"218.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":425.6,"d":"425.60"},{"v":0,"d":"0.00"}]
["205","02","04","高中教育",{"v":56687.61,"d":"56,687.61"},{"v":47066.56,"d":"47,066.56"},{"v":47066.56,"d":"47,066.56"},{"v":47066.56,"d":"47,066.56"},{"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":6589.47,"d":"6,589.47"},{"v":107,"d":"107.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1795.03,"d":"1,795.03"},{"v":0,"d":"0.00"},{"v":56,"d":"56.00"},{"v":1073.55,"d":"1,073.55"},{"v":0,"d":"0.00"}]
["205","02","99","其他普通教育支出",{"v":1855.64,"d":"1,855.64"},{"v":1847.34,"d":"1,847.34"},{"v":1847.34,"d":"1,847.34"},{"v":1847.34,"d":"1,847.34"},{"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"},{"v":0,"d":"0.00"},{"v":8.3,"d":"8.30"},{"v":0,"d":"0.00"}]
["205","03","02","中专教育",{"v":1714.92,"d":"1,714.92"},{"v":1602.42,"d":"1,602.42"},{"v":1602.42,"d":"1,602.42"},{"v":1602.42,"d":"1,602.42"},{"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":112.5,"d":"112.50"},{"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"}]
["205","03","04","职业高中教育",{"v":44030.17,"d":"44,030.17"},{"v":39810.8,"d":"39,810.80"},{"v":39810.8,"d":"39,810.80"},{"v":39810.8,"d":"39,810.80"},{"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":1104.07,"d":"1,104.07"},279.22,855.62,{"v":0,"d":"0.00"},{"v":570.4,"d":"570.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1410.06,"d":"1,410.06"},{"v":0,"d":"0.00"}]
["205","03","05","高等职业教育",{"v":7,"d":"7.00"},{"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":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["205","03","99","其他职业教育支出",{"v":2031.93,"d":"2,031.93"},{"v":2031.93,"d":"2,031.93"},{"v":2031.93,"d":"2,031.93"},{"v":2031.93,"d":"2,031.93"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","07","01","特殊学校教育",{"v":3550.95,"d":"3,550.95"},{"v":3485.82,"d":"3,485.82"},{"v":3485.82,"d":"3,485.82"},{"v":3485.82,"d":"3,485.82"},{"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"},{"v":0,"d":"0.00"},65.13,{"v":0,"d":"0.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",{"v":12040.27,"d":"12,040.27"},{"v":11917.09,"d":"11,917.09"},{"v":11917.09,"d":"11,917.09"},{"v":11917.09,"d":"11,917.09"},{"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"},123.18,{"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"}]
["208","05","06","机关事业单位职业年金缴费支出",49.27,{"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"},49.27,{"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"}]
["221","02","01","住房公积金",{"v":8425.73,"d":"8,425.73"},{"v":8342.03,"d":"8,342.03"},{"v":8342.03,"d":"8,342.03"},{"v":8342.03,"d":"8,342.03"},{"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":83.7,"d":"83.70"},{"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"}]
["221","02","02","提租补贴",{"v":1234.52,"d":"1,234.52"},{"v":1226.93,"d":"1,226.93"},{"v":1226.93,"d":"1,226.93"},{"v":1226.93,"d":"1,226.93"},{"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"},7.59,{"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"}]
["221","02","03","购房补贴",{"v":16518.99,"d":"16,518.99"},{"v":16415.37,"d":"16,415.37"},{"v":16415.37,"d":"16,415.37"},{"v":16415.37,"d":"16,415.37"},{"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"},103.62,{"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"}]