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

{"sheet":"Sheet1","index":0,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"财决03表"]
["编制单位：湘潭县教育局",{"$nulls":5},"2017年度",{"$nulls":3},"金额单位：万元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":108632.09,"d":"108,632.09"},{"v":98671.36,"d":"98,671.36"},942.52,{"v":8625.05,"d":"8,625.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},393.15]
["205","","","教育支出",{"v":94389,"d":"94,389.00"},{"v":84428.27,"d":"84,428.27"},942.52,{"v":8625.05,"d":"8,625.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},393.15]
["20501","","","教育管理事务",{"v":3087.78,"d":"3,087.78"},{"v":2819.25,"d":"2,819.25"},{"v":0,"d":"0.00"},87.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},181.47]
["2050101","","","  行政运行",{"v":1338.5,"d":"1,338.50"},{"v":1157.03,"d":"1,157.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},181.47]
["2050199","","","  其他教育管理事务支出",{"v":1749.27,"d":"1,749.27"},{"v":1662.21,"d":"1,662.21"},{"v":0,"d":"0.00"},87.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":85270.72,"d":"85,270.72"},{"v":75851.43,"d":"75,851.43"},941.92,{"v":8370.77,"d":"8,370.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106.59]
["2050201","","","  学前教育",{"v":1613.33,"d":"1,613.33"},{"v":1383.72,"d":"1,383.72"},{"v":0,"d":"0.00"},229.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"}]
["2050202","","","  小学教育",{"v":32057.02,"d":"32,057.02"},{"v":31234.89,"d":"31,234.89"},569.91,179.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.3,"d":"72.30"}]
["2050203","","","  初中教育",{"v":31996.7,"d":"31,996.70"},{"v":27920.28,"d":"27,920.28"},372.02,{"v":3676.03,"d":"3,676.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28.38]
["2050204","","","  高中教育",{"v":19557.55,"d":"19,557.55"},{"v":15266.42,"d":"15,266.42"},{"v":0,"d":"0.00"},{"v":4285.81,"d":"4,285.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.32]
["2050299","","","  其他普通教育支出",46.12,46.12,{"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"}]
["20503","","","职业教育",{"v":5037.4,"d":"5,037.40"},{"v":4837.78,"d":"4,837.78"},{"v":0.6,"d":"0.60"},95.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103.79]
["2050302","","","  中专教育",{"v":1114.36,"d":"1,114.36"},{"v":1114.36,"d":"1,114.36"},{"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"}]
["2050303","","","  技校教育",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"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"}]
["2050304","","","  职业高中教育",{"v":3918.04,"d":"3,918.04"},{"v":3718.42,"d":"3,718.42"},{"v":0.6,"d":"0.60"},95.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},103.79]
["20507","","","特殊教育",158.08,156.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["2050701","","","  特殊学校教育",158.08,156.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["20508","","","进修及培训",835.03,763.03,{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050801","","","  教师进修",613.28,541.28,{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050899","","","  其他进修及培训",221.75,221.75,{"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"}]
["208","","","社会保障和就业支出",{"v":14100.59,"d":"14,100.59"},{"v":14100.59,"d":"14,100.59"},{"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"}]
["20805","","","行政事业单位离退休",{"v":14100.59,"d":"14,100.59"},{"v":14100.59,"d":"14,100.59"},{"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"}]
["2080501","","","  归口管理的行政单位离退休",{"v":159.2,"d":"159.20"},{"v":159.2,"d":"159.20"},{"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"}]
["2080502","","","  事业单位离退休",{"v":13941.39,"d":"13,941.39"},{"v":13941.39,"d":"13,941.39"},{"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":142.5,"d":"142.50"},{"v":142.5,"d":"142.50"},{"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":136,"d":"136.00"},{"v":136,"d":"136.00"},{"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"}]
["2296003","","","  用于体育事业的彩票公益金支出",{"v":60,"d":"60.00"},{"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"}]
["2296004","","","  用于教育事业的彩票公益金支出",{"v":76,"d":"76.00"},{"v":76,"d":"76.00"},{"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"}]
["22999","","","其他支出",{"v":6.5,"d":"6.50"},{"v":6.5,"d":"6.50"},{"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"}]
["2299901","","","  其他支出",{"v":6.5,"d":"6.50"},{"v":6.5,"d":"6.50"},{"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"}]
[]
[{"$nulls":6},"—4.%d —"]