{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["举例","项目预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"举例","index":0,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,8],[1,1,1,3],[1,5,1,8],[2,1,2,3],[2,5,2,8],[3,2,3,8],[22,2,22,8],[23,0,23,8],[24,2,24,8],[25,0,25,8],[26,2,26,8],[27,0,27,8],[28,2,28,8]],"flags":["formulas_cached_only"]}
[" 项目预算表（举例）请勿在本页填写"]
["项目名称",{"$nulls":3},"项目编号","（由主办方填写）"]
["机构名称",{"$nulls":3},"申请金额",7110.4]
["序号","类别","详情"]
["一","项目活动费用","用途","单价","单位","数量","数量说明","总额（元）","备注"]
[1.1,"活动1：**联欢会","宣传费",20,"元/张",10,null,{"v":200,"d":"￥200.00"}]
[null,null,"活动物资",100,"元",2,"2次培训",{"v":200,"d":"￥200.00"}]
[null,null,"志愿者补贴",50,"元/天/人",20,"1天*20名志愿者",{"v":1000,"d":"￥1,000.00"}]
[]
[null,null,"…",{"$nulls":4},0]
[1.2,"活动2：**心理培训","资料费",10,"元/人/次",80,"学员40人/次*2次培训",{"v":800,"d":"￥800.00"}]
[null,null,"活动物资",100,"元",2,"2次培训",{"v":200,"d":"￥200.00"}]
[null,null,"专家费",1000,"元/天/人",2,"1人/天*2天",{"v":2000,"d":"￥2,000.00"},"培训师有5年专业经验和心理咨询师资质"]
[null,null,"…",{"$nulls":4},0]
[1.3,"活动3：**小组活动","材料费",50,"元/次",10,"10次小组",{"v":500,"d":"￥500.00"},"每次小组预计15人左右"]
[null,null,"活动物资",50,"元/次",10,"10次小组",{"v":500,"d":"￥500.00"}]
[null,null,"社工补贴",100,"元/次",10,"1人*10次小组",{"v":1000,"d":"￥1,000.00"},"社工具有两年专业经验和社工师资质"]
[null,null,"…",{"$nulls":4},0]
[1.4,"活动4:****","…"]
[]
[]
["**"]
["一","活动费用小计",{"v":6400,"d":"￥6,400.00"}]
[]
["二","管理费(10%)",{"v":640,"d":"￥640.00"}]
[]
["三","税金（1%）",{"v":70.4,"d":"￥70.40"}]
[]
["四","预算总额（元）",{"v":7110.4,"d":"￥7,110.40"}]
[]
["注："]
[null,"1、涉及到人员费用需要注明人员的工作量和具体事项，专家和社工等专业人员请在备注栏注明其专业资质；"]
[null,"2、对于不用交增值税、附加税、所得税等的项目，可以把税金一栏金额计算为0；"]
[null,"3、项目经费不得用于购买固定资产。"]

{"sheet":"项目预算表","index":1,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,8],[1,1,1,3],[1,5,1,8],[2,1,2,3],[2,5,2,8],[3,2,3,8],[22,2,22,8],[23,0,23,8],[24,2,24,8],[25,0,25,8],[26,2,26,8],[27,0,27,8],[28,2,28,8]],"flags":["formulas_cached_only"]}
[" 2026昆山市妇女儿童家庭支持服务计划\n项目预算表"]
["项目名称",{"$nulls":3},"项目编号","（由主办方填写）"]
["机构名称",{"$nulls":3},"申请金额",0]
["序号","类别","详情"]
["一","项目活动费用","用途","单价","单位","数量","数量说明","总额（元）","备注"]
[1.1]
[]
[]
[]
[]
[1.2]
[]
[]
[]
[1.3]
[]
[]
[]
[1.4]
[]
[]
["**"]
["一","活动费用小计",0]
[]
["二","管理费(10%)",0]
[]
["三","税金（...%）"]
[]
["四","预算总额（元）",0]
[]
["注："]
[null,"1、涉及到人员费用需要注明人员的工作量和具体事项，专家和社工等专业人员请在备注栏注明其专业资质；"]
[null,"2、税率请机构方自行填写，对于不用交增值税、附加税、所得税等的项目，可以把税金一栏金额计算为0；"]
[null,"3、项目经费不得用于购买固定资产。"]