{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收支总表","收入总表","支出总表","一般公共预算拨款"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[1,0,1,5],[2,0,2,2]],"flags":["formulas_cached_only"]}
["                                                      ",{"$nulls":4},"省级01表"]
["省  级  收  支  预  算  总  表"]
["单位名称：湖南第一师范学院",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","本年预算","项         目","本年预算"]
["一、一般公共预算拨款",{"v":23824.49,"d":"23,824.49"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":23161.57,"d":"23,161.57"}]
["      经费拨款",{"v":23314.49,"d":"23,314.49"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":16499.07,"d":"16,499.07"}]
["      纳入一般公共预算管理的非税收入拨款",{"v":510,"d":"510.00"},"三、教育支出",{"v":32664.55,"d":"32,664.55"},"      商品和服务支出",{"v":4917.72,"d":"4,917.72"}]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"四、科学技术支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",{"v":1744.78,"d":"1,744.78"}]
["        专项收入",{"v":0,"d":"0.00"},"五、文化体育与传媒支出",{"v":0,"d":"0.00"},"二、省级项目支出",{"v":10862.92,"d":"10,862.92"}]
["        国有资本经营收入",{"v":0,"d":"0.00"},"六、社会保障和就业支出",{"v":0,"d":"0.00"},"      商品和服务支出",{"v":2295,"d":"2,295.00"}]
["        国有资源（资产）有偿使用收入",{"v":450,"d":"450.00"},"七、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",{"v":3610.06,"d":"3,610.06"}]
["        捐赠收入",{"v":0,"d":"0.00"},"八、节能环保支出",{"v":0,"d":"0.00"},"      基本建设支出",{"v":0,"d":"0.00"}]
["        政府住房基金收入",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"      其他资本性支出",{"v":4957.86,"d":"4,957.86"}]
["        罚没收入",{"v":0,"d":"0.00"},"十、农林水支出",{"v":0,"d":"0.00"},"      对企事业单位的补贴",{"v":0,"d":"0.00"}]
["        其他收入",{"v":60,"d":"60.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"十二、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":5080,"d":"5,080.00"},"十三、商业服务业等支出",{"v":0,"d":"0.00"}]
["四、中央财政补助",{"v":5120,"d":"5,120.00"},"十四、金融支出",{"v":0,"d":"0.00"}]
["        一般公共预算补助",{"v":5120,"d":"5,120.00"},"十五、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["        政府性基金补助",{"v":0,"d":"0.00"},"十六、住房保障支出",{"v":1359.94,"d":"1,359.94"}]
["五、事业单位经营服务收入",{"v":0,"d":"0.00"},"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"十八、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二一、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二二、债务发行费用支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":34024.49,"d":"34,024.49"},"本　年　支　出　合　计",{"v":34024.49,"d":"34,024.49"},"本　年　支　出　合　计",{"v":34024.49,"d":"34,024.49"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":34024.49,"d":"34,024.49"},"支  出  总  计",{"v":34024.49,"d":"34,024.49"},"支  出  总  计",{"v":34024.49,"d":"34,024.49"}]

{"sheet":"收入总表","index":1,"n_rows":10,"n_cols":21,"rows_kept":10,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,4],[2,19,2,20],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,13],[3,14,5,14],[3,15,5,15],[3,16,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,3,5,3],[4,4,5,4],[4,5,4,13],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"省级02表"]
["省  级  收  入  预  算  总  表"]
["单位名称：湖南第一师范学院",{"$nulls":18},"单位：万元"]
["单位代码","单位名称","总计","一般公共预算拨款",{"$nulls":10},"政府性基金拨款","纳入专户管理的非税收入拨款","中央财政补助",null,"事业单位经营服务收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":3},"一般公共预算拨款小计","经费拨款","纳入一般公共预算管理的非税收入拨款",{"$nulls":10},"一般公共预算补助","政府性基金补助"]
[{"$nulls":5},"小计","行政事业性收费收入","专项收入","国有资本经营收入","国有资源(资产)有偿使用收入","捐赠收入","政府住房基金收入","罚没收入","其他收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,"合计",{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"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":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"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":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["100023","  湖南第一师范学院",{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"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":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表","index":2,"n_rows":14,"n_cols":24,"rows_kept":14,"merged":[[0,22,0,23],[1,0,1,23],[2,0,2,6],[2,22,2,23],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,5,17],[3,18,5,18],[3,19,3,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,4,16],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"省级04表"]
["省级支出预算总表"]
["单位名称：湖南第一师范学院",{"$nulls":21},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称(功能科目)","总计","一般公共预算拨款",{"$nulls":10},"政府性基金拨款","纳入专户管理的非税收入拨款","中央财政补助",null,"事业单位经营服务收入","其他收入","用事业基金弥补收支差额"]
["类","款","项",{"$nulls":3},"一般公共预算拨款合计","经费拨款","纳入一般公共预算管理的非税收入拨款",{"$nulls":10},"一般公共预算补助","政府性基金补助"]
[{"$nulls":8},"小计","行政事业性收费收入","专项收入","国有资本经营收入","国有资源(资产)有偿使用收入","捐赠收入","政府住房基金收入","罚没收入","其他收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"合计",{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"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":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  100023","  湖南第一师范学院",{"v":34024.49,"d":"34,024.49"},{"v":23824.49,"d":"23,824.49"},{"v":23314.49,"d":"23,314.49"},{"v":510,"d":"510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"},{"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":5080,"d":"5,080.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","02","    ","    小学教育",{"v":2249.89,"d":"2,249.89"},{"v":1149.89,"d":"1,149.89"},{"v":1149.89,"d":"1,149.89"},{"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":1100,"d":"1,100.00"},{"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","02","05","    ","    高等教育",{"v":30314.66,"d":"30,314.66"},{"v":21214.66,"d":"21,214.66"},{"v":20804.66,"d":"20,804.66"},{"v":410,"d":"410.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":410,"d":"410.00"},{"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":3980,"d":"3,980.00"},{"v":5120,"d":"5,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","08","03","    ","    培训支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"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"}]
["221","02","01","    ","    住房公积金",{"v":1359.94,"d":"1,359.94"},{"v":1359.94,"d":"1,359.94"},{"v":1359.94,"d":"1,359.94"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算拨款","index":3,"n_rows":14,"n_cols":17,"rows_kept":14,"merged":[[1,0,1,16],[2,0,2,9],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,3,16],[4,0,5,0],[4,1,5,1],[4,2,5,2],[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],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"省级09表"]
["一般公共预算拨款省级支出预算分类汇总表"]
["单位名称：湖南第一师范学院",{"$nulls":15},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称(功能科目)","总  计","基本支出",{"$nulls":3},"省本级项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助","基本建设支出","其他资本性支出","对企事业单位的补贴","其他支出"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":4},"合计",{"v":23824.49,"d":"23,824.49"},{"v":20103.57,"d":"20,103.57"},{"v":16499.07,"d":"16,499.07"},{"v":1859.72,"d":"1,859.72"},{"v":1744.78,"d":"1,744.78"},{"v":3720.92,"d":"3,720.92"},{"v":0,"d":"0.00"},{"v":1311.17,"d":"1,311.17"},{"v":0,"d":"0.00"},{"v":2409.75,"d":"2,409.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":23824.49,"d":"23,824.49"},{"v":20103.57,"d":"20,103.57"},{"v":16499.07,"d":"16,499.07"},{"v":1859.72,"d":"1,859.72"},{"v":1744.78,"d":"1,744.78"},{"v":3720.92,"d":"3,720.92"},{"v":0,"d":"0.00"},{"v":1311.17,"d":"1,311.17"},{"v":0,"d":"0.00"},{"v":2409.75,"d":"2,409.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  100023","  湖南第一师范学院",{"v":23824.49,"d":"23,824.49"},{"v":20103.57,"d":"20,103.57"},{"v":16499.07,"d":"16,499.07"},{"v":1859.72,"d":"1,859.72"},{"v":1744.78,"d":"1,744.78"},{"v":3720.92,"d":"3,720.92"},{"v":0,"d":"0.00"},{"v":1311.17,"d":"1,311.17"},{"v":0,"d":"0.00"},{"v":2409.75,"d":"2,409.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","02","    ","    小学教育",{"v":1149.89,"d":"1,149.89"},{"v":1149.89,"d":"1,149.89"},{"v":1149.89,"d":"1,149.89"},{"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","02","05","    ","    高等教育",{"v":21214.66,"d":"21,214.66"},{"v":17493.74,"d":"17,493.74"},{"v":15349.18,"d":"15,349.18"},{"v":1759.72,"d":"1,759.72"},384.84,{"v":3720.92,"d":"3,720.92"},{"v":0,"d":"0.00"},{"v":1311.17,"d":"1,311.17"},{"v":0,"d":"0.00"},{"v":2409.75,"d":"2,409.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","08","03","    ","    培训支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"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":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":1359.94,"d":"1,359.94"},{"v":1359.94,"d":"1,359.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1359.94,"d":"1,359.94"},{"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"}]