{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["“三公”经费预算表","收支预算总表","收入预算总表","支出预算总表","公共财政拨款支出预算总表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"“三公”经费预算表","index":0,"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2015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":85,"d":"85.00"},{"v":55,"d":"55.00"},{"v":40,"d":"40.00"}]
["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）。"]

{"sheet":"收支预算总表","index":1,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[1,0,1,5],[2,0,2,2]],"flags":["formulas_cached_only"]}
["                                                      ",{"$nulls":4},"省级01表"]
["省  级  收  支  预  算  总  表"]
["单位名称：湖南第一师范学院                                                    2015年",{"$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":16415.54,"d":"16,415.54"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":14855.95,"d":"14,855.95"}]
["      经费拨款",{"v":16155.54,"d":"16,155.54"},"二、公共安全支出",{"v":0,"d":"0.00"},"      工资福利支出",{"v":9615.17,"d":"9,615.17"}]
["      纳入公共预算管理的非税收入拨款",{"v":260,"d":"260.00"},"三、教育支出",{"v":24304.97,"d":"24,304.97"},"      商品和服务支出",{"v":3247.53,"d":"3,247.53"}]
["        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":1993.25,"d":"1,993.25"}]
["        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":10096.59,"d":"10,096.59"}]
["        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":3223.59,"d":"3,223.59"}]
["        国有资源（资产）有偿使用收入",{"v":260,"d":"260.00"},"七、医疗卫生支出",{"v":0,"d":"0.00"},"      对个人和家庭的补助",{"v":0,"d":"0.00"}]
["        罚没等其他收入",{"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"}]
["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"},"      其他资本性支出",{"v":6873,"d":"6,873.00"}]
["三、纳入专户管理的非税收入拨款",{"v":5000,"d":"5,000.00"},"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"}]
["四、中央财政补助",{"v":3537,"d":"3,537.00"},"十一、交通运输支出",{"v":0,"d":"0.00"},"      其他支出",{"v":0,"d":"0.00"}]
["        公共财政补助",{"v":3537,"d":"3,537.00"},"十二、资源勘探电力信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
["        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"}]
["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"}]
["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"}]
[null,null,"十六、住房保障支出",647.57]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"十八、其他支出",{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["本 年 收 入 合 计",{"v":24952.54,"d":"24,952.54"},"本　年　支　出　合　计",{"v":24952.54,"d":"24,952.54"},"本　年　支　出　合　计",{"v":24952.54,"d":"24,952.54"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":24952.54,"d":"24,952.54"},"支  出  总  计",{"v":24952.54,"d":"24,952.54"},"支  出  总  计",{"v":24952.54,"d":"24,952.54"}]

{"sheet":"收入预算总表","index":2,"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"]}
[{"$nulls":16},"省级02表"]
["省  级  收  入  预  算  总  表"]
["单位名称：湖南第一师范学院",{"$nulls":5},"2015年",{"$nulls":9},"单位：万元"]
["单位代码","单位名称","总计","公共财政拨款",{"$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":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"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":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算总表","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"]}
[{"$nulls":19},"省级04表"]
["省级支出预算总表"]
["单位名称：湖南第一师范学院",{"$nulls":8},"2015年",{"$nulls":9},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称(功能科目)","总计","公共财政拨款",{"$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":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  100023","  湖南第一师范学院",{"v":24952.54,"d":"24,952.54"},{"v":16415.54,"d":"16,415.54"},{"v":16155.54,"d":"16,155.54"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":3537,"d":"3,537.00"},{"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",812.44,812.44,812.44,{"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":23192.53,"d":"23,192.53"},{"v":14775.53,"d":"14,775.53"},{"v":14515.53,"d":"14,515.53"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4880,"d":"4,880.00"},{"v":3537,"d":"3,537.00"},{"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":300,"d":"300.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"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":120,"d":"120.00"},{"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",647.57,647.57,647.57,{"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":"公共财政拨款支出预算总表","index":4,"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"]}
[{"$nulls":16},"省级09表"]
["公共财政拨款省级支出预算分类汇总表"]
["单位名称：湖南第一师范学                                                          2015年",{"$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]
[{"$nulls":4},"合计",{"v":16415.54,"d":"16,415.54"},{"v":11021.95,"d":"11,021.95"},{"v":6078.17,"d":"6,078.17"},{"v":2950.53,"d":"2,950.53"},{"v":1993.25,"d":"1,993.25"},{"v":5393.59,"d":"5,393.59"},{"v":3183.59,"d":"3,183.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2210,"d":"2,210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":16415.54,"d":"16,415.54"},{"v":11021.95,"d":"11,021.95"},{"v":6078.17,"d":"6,078.17"},{"v":2950.53,"d":"2,950.53"},{"v":1993.25,"d":"1,993.25"},{"v":5393.59,"d":"5,393.59"},{"v":3183.59,"d":"3,183.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2210,"d":"2,210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  100023","  湖南第一师范学院",{"v":16415.54,"d":"16,415.54"},{"v":11021.95,"d":"11,021.95"},{"v":6078.17,"d":"6,078.17"},{"v":2950.53,"d":"2,950.53"},{"v":1993.25,"d":"1,993.25"},{"v":5393.59,"d":"5,393.59"},{"v":3183.59,"d":"3,183.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2210,"d":"2,210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",647.57,647.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},647.57,{"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",812.44,812.44,551.96,{"v":0,"d":"0.00"},260.48,{"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":14775.53,"d":"14,775.53"},{"v":9381.94,"d":"9,381.94"},{"v":5526.21,"d":"5,526.21"},{"v":2770.53,"d":"2,770.53"},{"v":1085.2,"d":"1,085.20"},{"v":5393.59,"d":"5,393.59"},{"v":3183.59,"d":"3,183.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2210,"d":"2,210.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","08","03","    ","    培训支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"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"}]