{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["公共预算财政拨款收支决算批复表","政府性基金预算财政拨款收支决算批复表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算财政拨款收支决算批复表","index":0,"n_rows":42,"n_cols":21,"rows_kept":42,"merged":[[0,0,0,20],[3,0,3,1],[3,2,3,5],[3,6,3,7],[3,8,3,14],[3,15,6,15],[3,16,6,16],[3,17,3,20],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,4,12],[4,13,4,14],[4,17,6,17],[4,18,6,18],[4,19,4,20],[5,4,6,4],[5,5,6,5],[5,9,6,9],[5,10,5,12],[5,13,6,13],[5,14,6,14],[5,19,6,19],[5,20,6,20],[7,0,8,0]],"flags":["formulas_cached_only"]}
["2015年度公共预算财政拨款收入支出决算批复表"]
[]
[null,"临湘市教育局",{"$nulls":18},"金额单位：元"]
["项目","","上年结转和结余","","","","本年收入","","本年支出","","","","","","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","科目名称","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：","","","小计","其中：基本建设资金支出","","","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","","","",""]
["类款项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]
["","合计",0,0,0,0,{"v":424056916,"d":"424,056,916.00"},{"v":22050000,"d":"22,050,000.00"},{"v":424056916,"d":"424,056,916.00"},{"v":373890373,"d":"373,890,373.00"},{"v":209528582.39,"d":"209,528,582.39"},{"v":72764102.97,"d":"72,764,102.97"},{"v":88990162.64,"d":"88,990,162.64"},{"v":50166543,"d":"50,166,543.00"},{"v":22050000,"d":"22,050,000.00"},0,0,0,0,0,0]
["201","一般公共服务支出",0,0,0,0,{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["20199","其他一般公共服务支出",0,0,0,0,{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2019999","  其他一般公共服务支出",0,0,0,0,{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},{"v":99202,"d":"99,202.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["205","教育支出",0,0,0,0,{"v":414335318,"d":"414,335,318.00"},{"v":17190000,"d":"17,190,000.00"},{"v":414335318,"d":"414,335,318.00"},{"v":369028775,"d":"369,028,775.00"},{"v":209528582.39,"d":"209,528,582.39"},{"v":72644900.97,"d":"72,644,900.97"},{"v":84397766.64,"d":"84,397,766.64"},{"v":45306543,"d":"45,306,543.00"},{"v":17190000,"d":"17,190,000.00"},0,0,0,0,0,0]
["20501","教育管理事务",0,0,0,0,{"v":9784274,"d":"9,784,274.00"},{"v":0,"d":"0.00"},{"v":9784274,"d":"9,784,274.00"},{"v":9784274,"d":"9,784,274.00"},{"v":6936722.88,"d":"6,936,722.88"},{"v":2392164.12,"d":"2,392,164.12"},{"v":455387,"d":"455,387.00"},null,null,0,0,0,0,0,0]
["2050101","  行政运行",0,0,0,0,{"v":6325708,"d":"6,325,708.00"},{"v":0,"d":"0.00"},{"v":6325708,"d":"6,325,708.00"},{"v":6325708,"d":"6,325,708.00"},{"v":5012575.88,"d":"5,012,575.88"},{"v":1313132.12,"d":"1,313,132.12"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2050199","  其他教育管理事务支出",0,0,0,0,{"v":3458566,"d":"3,458,566.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"v":3458566,"d":"3,458,566.00"},{"v":1924147,"d":"1,924,147.00"},{"v":1079032,"d":"1,079,032.00"},{"v":455387,"d":"455,387.00"},null,null,0,0,0,0,0,0]
["20502","普通教育",0,0,0,0,{"v":359449765,"d":"359,449,765.00"},{"v":7190000,"d":"7,190,000.00"},{"v":359449765,"d":"359,449,765.00"},{"v":324143222,"d":"324,143,222.00"},{"v":195938046.51,"d":"195,938,046.51"},{"v":50652756.85,"d":"50,652,756.85"},{"v":75094893.64,"d":"75,094,893.64"},{"v":35306543,"d":"35,306,543.00"},{"v":7190000,"d":"7,190,000.00"},0,0,0,0,0,0]
["2050201","  学前教育",0,0,0,0,{"v":9915479,"d":"9,915,479.00"},{"v":850000,"d":"850,000.00"},{"v":9915479,"d":"9,915,479.00"},{"v":4065479,"d":"4,065,479.00"},{"v":1814032,"d":"1,814,032.00"},{"v":1221053,"d":"1,221,053.00"},{"v":1020394,"d":"1,020,394.00"},{"v":5850000,"d":"5,850,000.00"},{"v":850000,"d":"850,000.00"},0,0,0,0,0,0]
["2050202","  小学教育",0,0,0,0,{"v":108545991,"d":"108,545,991.00"},{"v":836000,"d":"836,000.00"},{"v":108545991,"d":"108,545,991.00"},{"v":105644749,"d":"105,644,749.00"},{"v":62539382,"d":"62,539,382.00"},{"v":17370951,"d":"17,370,951.00"},{"v":24991416,"d":"24,991,416.00"},{"v":2901242,"d":"2,901,242.00"},{"v":836000,"d":"836,000.00"},0,0,0,0,0,0]
["2050203","  初中教育",0,0,0,0,{"v":67854232,"d":"67,854,232.00"},{"v":3940000,"d":"3,940,000.00"},{"v":67854232,"d":"67,854,232.00"},{"v":57424232,"d":"57,424,232.00"},{"v":35140111,"d":"35,140,111.00"},{"v":12588126.76,"d":"12,588,126.76"},{"v":9479467.24,"d":"9,479,467.24"},{"v":10430000,"d":"10,430,000.00"},{"v":3940000,"d":"3,940,000.00"},0,0,0,0,0,0]
["2050204","  高中教育",0,0,0,0,{"v":30759538,"d":"30,759,538.00"},{"v":0,"d":"0.00"},{"v":30759538,"d":"30,759,538.00"},{"v":30599538,"d":"30,599,538.00"},{"v":24475231,"d":"24,475,231.00"},{"v":721110,"d":"721,110.00"},{"v":5403197,"d":"5,403,197.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},0,0,0,0,0,0]
["2050299","  其他普通教育支出",0,0,0,0,{"v":142374525,"d":"142,374,525.00"},{"v":1564000,"d":"1,564,000.00"},{"v":142374525,"d":"142,374,525.00"},{"v":126409224,"d":"126,409,224.00"},{"v":71969290.51,"d":"71,969,290.51"},{"v":18751516.09,"d":"18,751,516.09"},{"v":34200419.4,"d":"34,200,419.40"},{"v":15965301,"d":"15,965,301.00"},{"v":1564000,"d":"1,564,000.00"},0,0,0,0,0,0]
["20503","职业教育",0,0,0,0,{"v":25654479,"d":"25,654,479.00"},{"v":10000000,"d":"10,000,000.00"},{"v":25654479,"d":"25,654,479.00"},{"v":15654479,"d":"15,654,479.00"},{"v":6626993,"d":"6,626,993.00"},{"v":180000,"d":"180,000.00"},{"v":8847486,"d":"8,847,486.00"},{"v":10000000,"d":"10,000,000.00"},{"v":10000000,"d":"10,000,000.00"},0,0,0,0,0,0]
["2050302","  中专教育",0,0,0,0,{"v":25474479,"d":"25,474,479.00"},{"v":10000000,"d":"10,000,000.00"},{"v":25474479,"d":"25,474,479.00"},{"v":15474479,"d":"15,474,479.00"},{"v":6626993,"d":"6,626,993.00"},{"v":0,"d":"0.00"},{"v":8847486,"d":"8,847,486.00"},{"v":10000000,"d":"10,000,000.00"},{"v":10000000,"d":"10,000,000.00"},0,0,0,0,0,0]
["2050305","  高等职业教育",0,0,0,0,{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["20509","教育费附加安排的支出",0,0,0,0,{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},{"v":19360000,"d":"19,360,000.00"},{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2050999","  其他教育费附加安排的支出",0,0,0,0,{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},{"v":19360000,"d":"19,360,000.00"},{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},{"v":19360000,"d":"19,360,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["20599","其他教育支出",0,0,0,0,{"v":86800,"d":"86,800.00"},{"v":0,"d":"0.00"},{"v":86800,"d":"86,800.00"},{"v":86800,"d":"86,800.00"},{"v":26820,"d":"26,820.00"},{"v":59980,"d":"59,980.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2059999","  其他教育支出",0,0,0,0,{"v":86800,"d":"86,800.00"},{"v":0,"d":"0.00"},{"v":86800,"d":"86,800.00"},{"v":86800,"d":"86,800.00"},{"v":26820,"d":"26,820.00"},{"v":59980,"d":"59,980.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["208","社会保障和就业支出",0,0,0,0,{"v":4592396,"d":"4,592,396.00"},{"v":0,"d":"0.00"},{"v":4592396,"d":"4,592,396.00"},{"v":4592396,"d":"4,592,396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4592396,"d":"4,592,396.00"},null,null,0,0,0,0,0,0]
["20808","抚恤",0,0,0,0,{"v":4592396,"d":"4,592,396.00"},{"v":0,"d":"0.00"},{"v":4592396,"d":"4,592,396.00"},{"v":4592396,"d":"4,592,396.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4592396,"d":"4,592,396.00"},null,null,0,0,0,0,0,0]
["2080801","  死亡抚恤",0,0,0,0,{"v":4548596,"d":"4,548,596.00"},{"v":0,"d":"0.00"},{"v":4548596,"d":"4,548,596.00"},{"v":4548596,"d":"4,548,596.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4548596,"d":"4,548,596.00"},null,null,0,0,0,0,0,0]
["2080899","  其他优抚支出",0,0,0,0,{"v":43800,"d":"43,800.00"},{"v":0,"d":"0.00"},{"v":43800,"d":"43,800.00"},{"v":43800,"d":"43,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43800,"d":"43,800.00"},null,null,0,0,0,0,0,0]
["211","节能环保支出",0,0,0,0,{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["21199","其他节能环保支出",0,0,0,0,{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2119901","  其他节能环保支出",0,0,0,0,{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["221","住房保障支出",0,0,0,0,{"v":4880000,"d":"4,880,000.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4880000,"d":"4,880,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4860000,"d":"4,860,000.00"},0,0,0,0,0,0]
["22101","保障性安居工程支出",0,0,0,0,{"v":4880000,"d":"4,880,000.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4880000,"d":"4,880,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4860000,"d":"4,860,000.00"},0,0,0,0,0,0]
["2210199","  其他保障性安居工程支出",0,0,0,0,{"v":4880000,"d":"4,880,000.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4880000,"d":"4,880,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":4860000,"d":"4,860,000.00"},{"v":4860000,"d":"4,860,000.00"},0,0,0,0,0,0]
["229","其他支出",0,0,0,0,{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["22999","其他支出",0,0,0,0,{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]
["2299901","  其他支出",0,0,0,0,{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},null,null,0,0,0,0,0,0]

{"sheet":"政府性基金预算财政拨款收支决算批复表","index":1,"n_rows":23,"n_cols":19,"rows_kept":23,"merged":[[0,6,0,12],[3,0,3,1],[3,2,3,5],[3,6,3,7],[3,8,3,14],[3,15,3,18],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,4,12],[4,13,4,14],[4,15,6,15],[4,16,6,16],[4,17,4,18],[5,4,6,4],[5,5,6,5],[5,9,6,9],[5,10,5,12],[5,13,6,13],[5,14,6,14],[5,17,6,17],[5,18,6,18],[7,0,8,0]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"2015年度政府性基金预算财政拨款收入支出决算批复表"]
[]
[null,"临湘市教育局",{"$nulls":16},"金额单位：元"]
["项目","","上年结转和结余","","","","本年收入","","本年支出","","","","","","","年末结转和结余","","",""]
["支出功能分类科目编码","科目名称(项目)","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：","","","小计","其中：基本建设资金支出","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","",""]
["类款项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17"]
["","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"v":4358566,"d":"4,358,566.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"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"}]
["229","其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"v":4358566,"d":"4,358,566.00"},{"v":0,"d":"0.00"},{"v":4358566,"d":"4,358,566.00"},{"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"}]
["22904","其他政府性基金及对应专项债务收入安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"v":3458566,"d":"3,458,566.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"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"}]
["2290400","  其他政府性基金及对应专项债务收入安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"v":3458566,"d":"3,458,566.00"},{"v":0,"d":"0.00"},{"v":3458566,"d":"3,458,566.00"},{"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"}]
["22960","彩票公益金及对应专项债务收入安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"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"}]
["2296004","  用于教育事业的彩票公益金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"},{"v":0,"d":"0.00"},{"v":900000,"d":"900,000.00"},{"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"}]
[]
[]
[]
[]
[]
[]
["","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","",""]