{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：湖南第一师范学院",{"$nulls":6},"2015年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":199525400,"d":"199,525,400.00"},{"v":298214249.57,"d":"298,214,249.57"},{"v":298214249.57,"d":"298,214,249.57"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":4712800,"d":"4,712,800.00"},{"v":4712800,"d":"4,712,800.00"},"一、基本支出","60",{"v":148559500,"d":"148,559,500.00"},{"v":255810892,"d":"255,810,892.00"},{"v":255810892,"d":"255,810,892.00"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":116084200,"d":"116,084,200.00"},{"v":163933957.51,"d":"163,933,957.51"},{"v":163933957.51,"d":"163,933,957.51"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":2553941.98,"d":"2,553,941.98"},{"v":2553941.98,"d":"2,553,941.98"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":32475300,"d":"32,475,300.00"},{"v":91876934.49,"d":"91,876,934.49"},{"v":91876934.49,"d":"91,876,934.49"}]
["三、事业收入","4",{"v":50000000,"d":"50,000,000.00"},{"v":48915152.43,"d":"48,915,152.43"},{"v":48915152.43,"d":"48,915,152.43"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":100965900,"d":"100,965,900.00"},{"v":107449896.41,"d":"107,449,896.41"},{"v":107449896.41,"d":"107,449,896.41"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":243049700,"d":"243,049,700.00"},{"v":348543288.41,"d":"348,543,288.41"},{"v":348543288.41,"d":"348,543,288.41"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":4532800,"d":"4,532,800.00"},{"v":4532800,"d":"4,532,800.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},"    行政事业类项目","65",{"v":100965900,"d":"100,965,900.00"},{"v":102917096.41,"d":"102,917,096.41"},{"v":102917096.41,"d":"102,917,096.41"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":24057043.94,"d":"24,057,043.94"},{"v":24057043.94,"d":"24,057,043.94"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":2829000,"d":"2,829,000.00"},{"v":2829000,"d":"2,829,000.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":363260788.41,"d":"363,260,788.41"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":123495751.58,"d":"123,495,751.58"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":95664904.7,"d":"95,664,904.70"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":40438205.93,"d":"40,438,205.93"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":4532800,"d":"4,532,800.00"}]
["","19","","","","十九、住房保障支出","55",{"v":6475700,"d":"6,475,700.00"},{"v":6475700,"d":"6,475,700.00"},{"v":6475700,"d":"6,475,700.00"},"    其他资本性支出","78","—","—",{"v":99129126.2,"d":"99,129,126.20"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":249525400,"d":"249,525,400.00"},{"v":373740387.92,"d":"373,740,387.92"},{"v":373740387.92,"d":"373,740,387.92"},"本年支出合计","","","","","","83",{"v":249525400,"d":"249,525,400.00"},{"v":363260788.41,"d":"363,260,788.41"},{"v":363260788.41,"d":"363,260,788.41"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":13864087.39,"d":"13,864,087.39"}]
["    年初结转和结余","26","0.00","63,188,766.89",{"v":63188766.89,"d":"63,188,766.89"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":62138766.89,"d":"62,138,766.89"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":1050000,"d":"1,050,000.00"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":13864087.39,"d":"13,864,087.39"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":73668366.4,"d":"73,668,366.40"},{"v":59804279.01,"d":"59,804,279.01"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":59527079.01,"d":"59,527,079.01"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":277200,"d":"277,200.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":249525400,"d":"249,525,400.00"},{"v":436929154.81,"d":"436,929,154.81"},{"v":436929154.81,"d":"436,929,154.81"},"总计","","","","","","95",{"v":249525400,"d":"249,525,400.00"},{"v":436929154.81,"d":"436,929,154.81"},{"v":436929154.81,"d":"436,929,154.81"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]