{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["附件1","附件2","附件3","附件4"],"read":"whole","date_system":"1900"}

{"sheet":"附件1","index":0,"n_rows":6,"n_cols":13,"rows_kept":6,"merged":[[1,0,1,12]]}
["附件1"]
["柳州市本级2018年行政事业教育经费成本及项目预算下达表"]
[{"$nulls":10},"单位：万元"]
["预算号","部门代码","部门名称","单位代码","单位名称","功能科目代码","经济科目（部门）","经济科目（政府）","资金性质","2018年预算数","预算说明","项目代码","是否直接下达"]
["2051111428555018001","114","柳州市教育局","114285","柳州职业技术学院","2050305","30299","50502","教育收费收入",{"v":8240,"d":"8,240.00"},"经常性支出。其中：人员经费5120万元、二级学院办公等经费140万元、教学质量提升工程190万元、师资队伍建设70万元、论文实习与社会实践75万元、实训耗材100万元、教学设备维修维护70万元、考卷资料印刷5万元、校级教学质量提升工程60万元、技能竞赛90万元、科研课题研究费190万元、职工培训费66、招生经费130万元、水电费250万元、物业管理费400万元、设备、网络日常维修维护及信息化建设125万元、其他车辆费用30万元、社会成人教育经费100万元、社会培训经费195万元、社会考试服务经费125万元、其他技术服务费190万元、二级学院社会服务费190万元、会议费4万元、接待费30万元、公务用车运行费50万元、公务用车购置费120万元、因公出国出境费用125万元。","14-114285-0077","否"]
["2051111428555018002","114","柳州市教育局","114285","柳州职业技术学院","2050305","31099","50601","教育收费收入",{"v":4410,"d":"4,410.00"},"专项支出。其中：新校区实训车间5#190万元、新校区实训车间6#180万元、学生宿舍楼14#-15#190万元、新校区学生活动中心及风雨操场10万元#150万元、柳职—柳工合作室外体验场180万元、新校区室外运动场道路绿化景观水电工程等110万元、归还社会力量投资学生公寓楼本息180万元、零星的基建维修项目190万元、校园环境精致化建设项目190万元、学生宿舍标准改造100万元、环食学院实训基地改造150万元、财经学院搬迁改造150万元、多媒体语音室机房改造150万元、社湾校区立体停车场改造190万元、社湾校区建筑外墙翻新及线路整改110万元、无水化厨房改造50万元、信息化建设100万元、设备购置费1200万元，贷款本息还款150万元、图书馆资料购置费200万元、学生勤工俭学费150万元、学生奖助学金150万元。","14-114285-0078","否"]

{"sheet":"附件2","index":1,"n_rows":20,"n_cols":14,"rows_kept":20,"merged":[[1,0,1,13]]}
["附件2"]
["柳州市本级2018年一般公共预算支出下达表"]
[{"$nulls":11},"单位：万元"]
["部门代码","部门名称","单位代码","单位名称","功能科目代码","经济科目（部门）","经济科目（政府）","资金性质","2018年预算数","预算说明","预算批复预算号","经济科目（部门）名称","项目代码","是否直接下达"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30228","50502","经费拨款（补助）",105.51,"2018年公用经费：代扣工会经费","2051111428593018001","工会经费","G332","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30229","50502","经费拨款（补助）",37.05,"2018年公用经费：福利费","2051111428500618001","福利费","G2678","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30299","50502","经费拨款（补助）",{"v":45.6,"d":"45.60"},"2018年公用经费：工青妇党建双拥经费","2051111428500618002","其他商品和服务支出","G2679","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30299","50502","经费拨款（补助）",835.52,"2018年公用经费：生均经费","2051111428500618003","其他商品和服务支出","G2680","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2080502","30299","50502","经费拨款（补助）",0.35,"2018年公用经费：离休经费","2081111428500718001","其他商品和服务支出","G960","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30101","50501","经费拨款（补助）",{"v":2442.78,"d":"2,442.78"},"2018年人员经费：工资福利支出（非统发）","2051111428500118001","基本工资","R3158","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30107","50501","经费拨款（补助）",716.03,"2018年人员经费：奖励性绩效工资","2051111428500918001","绩效工资","R331","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30107","50501","经费拨款（补助）",{"v":1263.93,"d":"1,263.93"},"2018年人员经费：工资福利支出（非统发）","2051111428500118002","绩效工资","R3159","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2080505","30108","50501","经费拨款（补助）",{"v":1055.12,"d":"1,055.12"},"2018年人员经费：机关事业单位基本养老保险缴费","2081111428500118001","机关事业单位基本养老保险缴费","R959","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2101102","30110","50501","经费拨款（补助）",395.67,"2018年人员经费：城镇职工基本医疗保险缴费","2101111428595418001","职工基本医疗保险缴费","R1376","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30112","50501","经费拨款（补助）",10.55,"2018年人员经费：工伤保险","2051111428500118004","其他社会保障缴费","R3161","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30112","50501","经费拨款（补助）",15.83,"2018年人员经费：生育保险","2051111428595818001","其他社会保障缴费","R333","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","30112","50501","经费拨款（补助）",26.38,"2018年人员经费：失业保险","2051111428500118003","其他社会保障缴费","R3160","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2210201","30113","50501","经费拨款（补助）",633.07,"2018年人员经费：在职住房公积金","2211111428500418001","住房公积金","R1996","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2080502","30301","50905","经费拨款（补助）",19.74,"2018年人员经费：离退休费（非统发）","2081111428500318001","离休费","R2265","是"]
["114","柳州市教育局","114285","柳州职业技术学院","2080502","30302","50905","经费拨款（补助）",17.25,"2018年人员经费：离退休费（非统发）","2081111428500318002","退休费","R2266","是"]

{"sheet":"附件3","index":2,"n_rows":27,"n_cols":19,"rows_kept":27,"merged":[[1,0,1,18],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,11,6,11],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[5,12,6,12],[5,13,6,13],[5,14,6,14]]}
["附件3"]
["柳州市本级2018年政府采购预算下达表"]
[{"$nulls":13},"单位：万元"]
["部门代码","部门名称\n","单位代码","单位名称","科目编码","项目实施单位","项目名称","品目编码及名称","品目明细","采购数量","采购单价（元）","政府采购资金来源"]
[{"$nulls":11},"总计","一般公共预算资金",null,null,"政府性基金收入","纳入财政专户管理的收入安排的资金","未纳入财政专户管理的收入安排的资金","上年结余（结转）收入"]
[{"$nulls":12},"合计","经费拨款(补助)","纳入预算管理的非税收入安排的资金"]
[]
[1,{"$f":"A8+1","v":2},{"$f":"B8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","经常性支出","1A02030599","安全巡视交通车","4",{"v":50000,"d":"50,000.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","经常性支出","1A02030602","50座大型客车","1",{"v":1000000,"d":"1,000,000.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","经常性支出","1C1204","物业管理服务","1",{"v":4000000,"d":"4,000,000.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A02010104","教学实训设备购置","200",{"v":3750,"d":"3,750.00"},{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A02010206","信息化建设购置","1",{"v":1000000,"d":"1,000,000.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A02010601","办公设备购置","1",{"v":200000,"d":"200,000.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A020108","正版软件","200",{"v":1250,"d":"1,250.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A020201","办公设备购置","100",{"v":5000,"d":"5,000.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A020207","办公设备购置","1",{"v":500000,"d":"500,000.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","1A0206180203","学生生活条件改善设备购置","1",{"v":2000000,"d":"2,000,000.00"},{"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":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A020102","多媒体、机房设备购置","1",{"v":1500000,"d":"1,500,000.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A0205","新校区实训基地购置","1",{"v":8500000,"d":"8,500,000.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A0309","教学实训设备购置","1",{"v":2000000,"d":"2,000,000.00"},{"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":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A0324","实训基地购置","1",{"v":1500000,"d":"1,500,000.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A0334","教学实训设备购置","1",{"v":4000000,"d":"4,000,000.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A05","图书馆建设购置","1",{"v":2000000,"d":"2,000,000.00"},{"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":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A06","办公设备购置","1",{"v":800000,"d":"800,000.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2A06","教学实训设备购置","1",{"v":1000000,"d":"1,000,000.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","专项支出","2C0201","实训基地购置","1",{"v":1500000,"d":"1,500,000.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件4","index":3,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[1,0,1,17],[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[3,11,3,17],[4,11,6,11],[4,15,6,15],[4,16,6,16],[4,17,6,17],[5,12,6,12],[5,13,6,13],[5,14,6,14]]}
["附件4"]
["柳州市本级2018年政府购买服务预算下达表"]
[{"$nulls":17},"单位：万元"]
["部门代码","部门名称","单位代码","单位名称","科目编码","项目实施单位","项目名称","政府购买服务名称","购买方式","政府购买服务目录","经济科目","政府采购资金来源"]
[{"$nulls":11},"总计","一般公共预算资金",null,null,"政府性基金收入","纳入财政专户管理的收入安排的资金","上年结余（结转）收入"]
[{"$nulls":12},"合计","经费拨款(补助)","纳入预算管理的非税收入安排的资金"]
[]
[1,2,3,4,{"$f":"D8+1","v":5},{"$f":"E8+1","v":6},{"$f":"F8+1","v":7},8,9,10,11,12,13,14,15,{"$f":"O8+1","v":16},{"$f":"P8+1","v":17},{"$f":"Q8+1","v":18}]
["114","柳州市教育局","114285","柳州职业技术学院","2050305","柳州职业技术学院","经常性支出","车辆租赁服务","政府采购","E1301","30299",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"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"}]