{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表","收入总表","公共财政拔款-经费拔款支出预算表","支出总表","“三公”经费公开表"],"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":29,"n_cols":6,"rows_kept":29,"merged":[[1,0,1,5],[2,0,2,2]],"flags":["formulas_cached_only"]}
["                                                      ",{"$nulls":4},"预算01表"]
["收  支  预  算  总  表"]
["单位名称：湖南第一师范学院",{"$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、公共财政拨款",{"v":15263.03,"d":"15,263.03"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":12597.12,"d":"12,597.12"}]
["      经费拨款",{"v":14977.33,"d":"14,977.33"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":9080.18,"d":"9,080.18"}]
["      纳入公共预算管理的非税收入拨款",{"v":285.7,"d":"285.70"},"三、教育支出",{"v":22035.81,"d":"22,035.81"},"      商品和服务支出",{"v":1488,"d":"1,488.00"}]
["        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":2028.94,"d":"2,028.94"}]
["        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、项目支出",{"v":10209.2,"d":"10,209.20"}]
["        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"},"      1、业务类专项",{"v":5947.1,"d":"5,947.10"}]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"七、医疗卫生支出",{"v":0,"d":"0.00"},"         商品和服务支出",{"v":5947.1,"d":"5,947.10"}]
["        罚没等其他收入",{"v":285.7,"d":"285.70"},"八、节能环保支出",{"v":0,"d":"0.00"},"         对个人和家庭的补助",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":0,"d":"0.00"},"九、城乡社区支出",{"v":0,"d":"0.00"},"     2、 投资类专项",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":3986.6,"d":"3,986.60"},"十、农林水支出",{"v":0,"d":"0.00"},"         基本建设支出",{"v":0,"d":"0.00"}]
["四、中央财政补助",{"v":3556.69,"d":"3,556.69"},"十一、交通运输支出",{"v":0,"d":"0.00"},"         其他资本性支出",{"v":0,"d":"0.00"}]
["        公共财政补助",{"v":3556.69,"d":"3,556.69"},"十二、资源勘探电力信息等支出",{"v":0,"d":"0.00"},"     3、 发展类专项",{"v":4262.1,"d":"4,262.10"}]
["        政府性基金补助",{"v":0,"d":"0.00"},"十三、商业服务业等支出",{"v":0,"d":"0.00"},"         商品和服务支出",{"v":230,"d":"230.00"}]
["五、事业单位经营服务收入",{"v":0,"d":"0.00"},"十四、金融支出",{"v":0,"d":"0.00"},"         对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"十五、国土海洋气象等支出",{"v":0,"d":"0.00"},"         基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",770.51,"         其他资本性支出",{"v":4032.1,"d":"4,032.10"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"},"         对企事业单位的补贴",{"v":0,"d":"0.00"}]
[null,null,"十八、其他支出",{"v":0,"d":"0.00"},"         赠与",{"v":0,"d":"0.00"}]
[{"$nulls":4},"         其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":22806.32,"d":"22,806.32"},"本　年　支　出　合　计",{"v":22806.32,"d":"22,806.32"},"本　年　支　出　合　计",{"v":22806.32,"d":"22,806.32"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":22806.32,"d":"22,806.32"},"支  出  总  计",{"v":22806.32,"d":"22,806.32"},"支  出  总  计",{"v":22806.32,"d":"22,806.32"}]

{"sheet":"收入总表","index":1,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,4],[2,16,2,17],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,5,11],[3,12,5,12],[3,13,3,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[4,3,5,3],[4,4,5,4],[4,5,4,10],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":16},"预算02表"]
["收  入  预  算  总  表"]
["单位名称：湖南第一师范学院",{"$nulls":15},"单位：万元"]
["单位代码","单位名称","总计","公共财政拨款",{"$nulls":7},"政府性基金拨款","纳入专户管理的非税收入拨款","中央财政补助",null,"事业单位经营服务收入","其他收入","用事业基金弥补收支差额"]
[{"$nulls":3},"公共财政拨款小计","经费拨款","纳入公共预算管理的非税收入拨款",{"$nulls":7},"公共财政补助","政府性基金补助"]
[{"$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","罚没等其他收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"合计",{"v":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"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":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"公共财政拔款-经费拔款支出预算表","index":2,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[0,21,0,22],[2,0,2,9],[2,21,2,22],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,3,21],[3,22,5,22],[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],[4,11,4,12],[4,13,4,14],[4,15,4,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算11表"]
["公共财政拨款--经费拨款支出预算表"]
["单位名称：湖南第一师范学院",{"$nulls":20},"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",{"$nulls":3},"项目支出",{"$nulls":11},"事业单位经营服务支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","业务类专项",null,"投资类专项",null,"发展类专项"]
[{"$nulls":11},"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","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","赠与","基本建设支出","其他资本性支出","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":4},"合计",{"v":14977.33,"d":"14,977.33"},{"v":8551.11,"d":"8,551.11"},{"v":6184.44,"d":"6,184.44"},796.28,{"v":1570.39,"d":"1,570.39"},{"v":6426.22,"d":"6,426.22"},{"v":2202.12,"d":"2,202.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3994.1,"d":"3,994.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":14977.33,"d":"14,977.33"},{"v":8551.11,"d":"8,551.11"},{"v":6184.44,"d":"6,184.44"},796.28,{"v":1570.39,"d":"1,570.39"},{"v":6426.22,"d":"6,426.22"},{"v":2202.12,"d":"2,202.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3994.1,"d":"3,994.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  100023","  湖南第一师范学院",{"v":14977.33,"d":"14,977.33"},{"v":8551.11,"d":"8,551.11"},{"v":6184.44,"d":"6,184.44"},796.28,{"v":1570.39,"d":"1,570.39"},{"v":6426.22,"d":"6,426.22"},{"v":2202.12,"d":"2,202.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3994.1,"d":"3,994.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",530.51,530.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},530.51,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","02","    ","    小学教育",817.44,817.44,572.56,{"v":0,"d":"0.00"},244.88,{"v":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","02","05","    ","    高等教育",{"v":13629.38,"d":"13,629.38"},{"v":7203.16,"d":"7,203.16"},{"v":5611.88,"d":"5,611.88"},796.28,{"v":795,"d":"795.00"},{"v":6426.22,"d":"6,426.22"},{"v":2202.12,"d":"2,202.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3994.1,"d":"3,994.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表","index":3,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,6],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,5,14],[3,15,5,15],[3,16,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,4,13],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"预算04表"]
["支出预算汇总表"]
["单位名称：湖南第一师范学院",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称(功能科目)","总计","公共财政拨款",{"$nulls":7},"政府性基金拨款","纳入专户管理的非税收入拨款","中央财政补助",null,"事业单位经营服务收入","其他收入","用事业基金弥补收支差额"]
["类","款","项",{"$nulls":3},"公共财政拨款合计","经费拨款","纳入公共预算管理的非税收入拨款",{"$nulls":7},"公共财政补助","政府性基金补助"]
[{"$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","罚没等其他收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"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":22806.32,"d":"22,806.32"},{"v":15263.03,"d":"15,263.03"},{"v":14977.33,"d":"14,977.33"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285.7,"d":"285.70"},{"v":0,"d":"0.00"},{"v":3986.6,"d":"3,986.60"},{"v":3556.69,"d":"3,556.69"},{"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",817.44,817.44,817.44,{"v":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","02","05","    ","    高等教育",{"v":21203.37,"d":"21,203.37"},{"v":13875.08,"d":"13,875.08"},{"v":13629.38,"d":"13,629.38"},{"v":245.7,"d":"245.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245.7,"d":"245.70"},{"v":0,"d":"0.00"},{"v":3771.6,"d":"3,771.60"},{"v":3556.69,"d":"3,556.69"},{"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":15,"d":"15.00"},{"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":15,"d":"15.00"},{"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",770.51,570.51,530.51,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"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":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":0,"d":"0.00"}]

{"sheet":"“三公”经费公开表","index":4,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[3,0,4,0],[3,1,3,4],[6,0,6,4]],"flags":["formulas_cached_only"]}
[]
["湖南第一师范学院2014年“三公”经费预算公开表"]
[{"$nulls":4},"单位：万元"]
["单位名称","三公经费预算数（公共财政拨款）"]
[null,"小计","公务接待费","公务用车购置及运行费","因公出国（境）费"]
["湖南第一师范学院",{"v":180,"d":"180.00"},{"v":110,"d":"110.00"},{"v":55,"d":"55.00"},{"v":15,"d":"15.00"}]
["说明：1、本表公开内容为列省级支出的“三公”经费预算公共财政拨款安排情况； 　\n      2、公共财政拨款包括经费拨款和纳入预算管理的非税收入拨款； \n      3、公开口径为当年安排数（不含上年结转）。"]