{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["基本情况","基本数据","1部门收支预算总表","2部门收入总表","3部门支出总表","4财政拨款收支总表 ","5一般公共预算支出表（政府预算支出经济分类）","6一般公共预算基本支出表 (部门预算支出经济分类)","7政府性基金支出表","8“三公”经费预算表","9项目支出明细表","10政府采购预算表","11非税收入表 ","12非税收入安排的支出表","13政府购买服务预算表"],"not_rendered":{"external_links":2,"defined_names":21,"comments":25},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"基本情况","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
["表一"]
["2018年部门预算基本情况"]
["单位名称","湘乡市教育局","备注"]
["单位主要职责","主要职责:1、贯彻落实国家、省、市关于教育工作的方针政策和法律法规，负责拟定全市教育发展规划；制定教育有关规范性文件并组织实施。2、负责全市教育经费管理；拟定教育经费筹措、教育拨款、教育基建投资的计划的方案；负责统计和监测全市教育经费的投入和使用情况；按有关规定管理教育援助和教育贷款；负责实施家庭贫困学生资助工作；负责教育系统内部审计工作；规划、指导全市教育产业和勤工俭学工作；负责监督管理全市学校危房改造和学校建设。3、指导各级各类学校的思想政治工作、德育工作、体育卫生、艺术教育及国防教育工作；指导和协调教育系统的安全稳定工作；会同有关部门进行校车安全监督检查。4、负责全市的教师队伍建设工作，会同有关部门研究提出全市各级各类学校编制标准建议，指导教育系统人才队伍建设；承担教师资格认定工作。5、负责管理权限内的各类教育的招生考试、学籍、学历工作，会同有关部门制定各类学校招生计划。"]
["在职人员人数",5541]
["其中：公务员及参公人员数",21]
["其中：非参公事业人员数",5520]
["离退休人员数",4631]
["其中：离休人员数",28]
["公车实有数",1]
["其中：市领导用车数"]
["享受遗属补助人数",1018]
["享受其他补助人数",46]

{"sheet":"基本数据","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"merged":[[1,0,1,2],[2,1,2,2]],"flags":["formulas_cached_only"]}
["表二"]
["2018年部门预算基本数据表"]
["单位名称","湘乡市教育局"]
["项目内容","基本数据","备注"]
["单位月缴费基数",30325762]
["公用经费执行标准","8000/6000"]
["公用经费执行人数","24/76"]
["均衡性公用经费","40000/50000","按年5万、4万元或0填列"]
["公务员及参公管理事业人员月基本工资（元）",66765,"按月金额填列"]
["公务员及参公管理事业人员月津贴、补贴（元）",38720,"按月金额填列"]
["警衔津贴（元）",null,"按月金额填列"]
["特殊岗位津贴（元）",5474,"按月金额填列"]
["交通补贴（元）",11450,"按月金额填列"]
["乡镇工作补贴（元）",1281564,"按月金额填列"]
[" 事业绩效工资人员月基本工资（元）",19499660,"按月金额填列"]
[" 事业人员月绩效工资（基础性绩效工资和奖励性绩效工资）（元）",10726539,"按月金额填列"]
["离休人员月月生活补贴（元）",66253,"按月金额填列"]
["1937年7月7日到1945年9月2日参加革命工作的生活长期完全不能自理的离休干部护理费标准每人每月1200元",2200,"按月金额填列"]
["1945年9月3日到1949年9月30日参加革命工作的生活长期完全不能自理的离休干部护理费标准每人每月1000元",4000,"按月金额填列"]
["2014年鉴定的生活长期完全不能自理的离退休干部护理费标准每人每月1000元",21000,"按月金额填列"]
["抗日战争时期参加革命工作的离休干部的遗孀生活补助每人每月1000元，配偶每人每月680元，",null,"按月金额填列"]
["解放战争时期参加革命工作的离休干部的遗孀生活补助费每人每月900元，配偶每人每月630元安排。",6107,"按月金额填列"]
["对建国前参加革命工作，建国后经组织批准退职的干部按本人参加革命工作的不同时期计发生活补助。解放战争时期的每人每月900元安排",18139,"按月金额填列"]
["厅（师）局级离休干部（80元/月）",null,"按月金额填列"]
["副处（县）级离休干部（52元/月）",624,"按月金额填列"]
["一般离休干部（45元/月）",720,"按月金额填列"]
["月遗属补助数",359847,"按月金额填列"]
["月其他补助数",17695,"按月金额填列"]
["是否缴纳工伤保险","是","填是或否"]
["是否缴纳失业保险","是","填是或否"]

{"sheet":"1部门收支预算总表","index":2,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["表三"]
["2018年部 门  收 支 预 算 总 表"]
["编制单位：湘乡市教育局",{"$nulls":4},"金额单位：元"]
["收            入",null,"支                  出"]
["项                    目","2018年预算数","项   目（按支出功能科目分类）","2018年预算数","项目（按经济科目分类）","金额"]
["一、公共财政预算拨款",{"v":541303690,"d":"541,303,690"},"    一、一般公共服务支出",null,"一、基本支出",{"v":623837590,"d":"623,837,590"}]
["    1.经费拨款",{"v":541239690,"d":"541,239,690"},"    二、外交支出",null,"1、工资福利支出",{"v":533003170,"d":"533,003,170"}]
["    2.纳入公共财政预算管理的非税收入安排的资金",{"v":64000,"d":"64,000"},"    三、国防支出",null,"2、商品和服务支出",{"v":84875400,"d":"84,875,400"}]
["      （1）专项收入安排的资金",null,"    四、公共安全支出",null,"3、对个人和家庭补助支出",{"v":5959020,"d":"5,959,020"}]
["      （2）行政事业性收费收入安排的资金",null,"    五、教育支出",{"v":479241149,"d":"479,241,149"},"二、项目支出",{"v":9320000,"d":"9,320,000"}]
["      （3）罚没收入安排的资金",null,"    六、科学技术支出",null,"三、上缴上级支出"]
["      （4）国有资本经营收入安排的资金",null,"    七、文化体育与传媒支出",null,"四、事业单位经营支出"]
["      （5）国有资源（资产）有偿使用收入安排的资金",{"v":64000,"d":"64,000"},"    八、社会保障和就业支出",{"v":84483021,"d":"84,483,021"},"五、对下级单位补助支出"]
["      （6）其他收入安排的资金",null,"    九、医疗卫生与计划生育支出",{"v":30932277,"d":"30,932,277"}]
["二、政府性基金拨款",null,"    十、节能环保支出"]
["三、纳入财政专户管理的收入安排的资金",{"v":44626100,"d":"44,626,100"},"    十一、城乡社区支出"]
["    1.教育收费收入安排的资金",{"v":43829200,"d":"43,829,200"},"    十二、农林水事务支出"]
["    2.其他收入安排的资金",{"v":796900,"d":"796,900"},"    十三、交通运输支出"]
["四、未纳入财政专户管理的收入安排的资金",null,"    十四、资源勘探信息等支出"]
["    1.事业收入安排的资金",null,"    十五、商业服务业等支出"]
["    2.经营收入安排的资金",null,"    十六、金融支出"]
["    3.其他收入安排的资金",null,"    十七、援助其他地区支出"]
["五、上级补助收入",{"v":47227800,"d":"47,227,800"},"    十八、国土海洋气象等支出"]
["六、附属单位缴款",null,"    十九、住房保障支出",{"v":38501143,"d":"38,501,143"}]
[null,null,"    二十、粮油物资储备支出"]
[null,null,"    二十一、预备费"]
[null,null,"    二十二、国债还本付息支出"]
[null,null,"    二十三、其他支出"]
[null,null,"    二十四、转移性支出"]
["本  年  收  入  合  计",{"v":633157590,"d":"633,157,590"},"本  年  支  出  合  计",{"v":633157590,"d":"633,157,590"},null,{"v":633157590,"d":"633,157,590"}]
["上年结转",null,"结转下年"]
["  收  入 总 计",{"v":633157590,"d":"633,157,590"},"  支  出 总 计",{"v":633157590,"d":"633,157,590"},null,{"v":633157590,"d":"633,157,590"}]

{"sheet":"2部门收入总表","index":3,"n_rows":92,"n_cols":13,"rows_kept":92,"merged":[[0,11,0,12],[1,0,1,12],[2,0,2,6],[2,11,2,12],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["表四"]
["2018年部门收入总表"]
["单位名称：湘乡市教育局",{"$nulls":10},"金额单位：元"]
["科目编码",null,null,"单位名称(功能分类科目名称)","项目名称","总计","一般公共预算拨款收入","政府性基金拨款收入","纳入专户管理的非税收入拨款收入","未纳入专户管理的非税收入拨款收入","上级补助收入","附属单位缴款","备注"]
["类","款","项"]
["**","**","**","**","**"]
[{"$nulls":3},"合计",null,{"v":633157590,"d":"633,157,590"},{"v":541303690,"d":"541,303,690"},0,{"v":44626100,"d":"44,626,100"},0,{"v":47227800,"d":"47,227,800"},0]
["205","02","01","学前教育","基本工资",{"v":1032684,"d":"1,032,684"},{"v":1032684,"d":"1,032,684"}]
[{"$nulls":4},"绩效工资",{"v":634236,"d":"634,236"},{"v":634236,"d":"634,236"}]
[{"$nulls":4},"养老保险",{"v":328920,"d":"328,920"},{"v":328920,"d":"328,920"}]
[{"$nulls":4},"医疗保险",{"v":139791,"d":"139,791"},{"v":139791,"d":"139,791"}]
[{"$nulls":4},"其他社会保障缴费",{"v":49338,"d":"49,338"},{"v":49338,"d":"49,338"}]
[{"$nulls":4},"住房公积金",{"v":166692,"d":"166,692"},{"v":166692,"d":"166,692"}]
[{"$nulls":4},"商品和服务支出",{"v":445011,"d":"445,011"},{"v":75011,"d":"75,011"},null,{"v":370000,"d":"370,000"}]
[205,"01","01","行政运行","基本工资",{"v":876732,"d":"876,732"},{"v":876732,"d":"876,732"}]
[{"$nulls":4},"津贴补贴",{"v":464640,"d":"464,640"},{"v":464640,"d":"464,640"}]
[{"$nulls":4},"奖金",{"v":66765,"d":"66,765"},{"v":66765,"d":"66,765"}]
[{"$nulls":4},"绩效工资",{"v":65028,"d":"65,028"},{"v":65028,"d":"65,028"}]
[{"$nulls":4},"养老保险",{"v":294298,"d":"294,298"},{"v":294298,"d":"294,298"}]
[{"$nulls":4},"医疗保险",{"v":125076,"d":"125,076"},{"v":125076,"d":"125,076"}]
[{"$nulls":4},"其他社会保障缴费",{"v":44144,"d":"44,144"},{"v":44144,"d":"44,144"}]
[{"$nulls":4},"住房公积金",{"v":147317,"d":"147,317"},{"v":147317,"d":"147,317"}]
[{"$nulls":4},"商品和服务支出",{"v":1149692,"d":"1,149,692"},{"v":525692,"d":"525,692"},null,{"v":624000,"d":"624,000"}]
[{"$nulls":4},"教师培训专项支出",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"教研教改专项",{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"}]
[{"$nulls":4},"民办教育发展基金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"田径运动会专项",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"奖教奖学专项支出",{"v":350000,"d":"350,000"},{"v":350000,"d":"350,000"}]
[{"$nulls":4},"教师招聘考试专项支出",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"职业教育发展基金",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"课题研究专项",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"教代会专项",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"校车园车管理专项",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"规范民办非学历机构专项支出",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"学前教育发展基金",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"生活补助",{"v":10200,"d":"10,200"},{"v":10200,"d":"10,200"}]
[205,"01","03","机关服务","基本工资",{"v":4612740,"d":"4,612,740"},{"v":4612740,"d":"4,612,740"}]
[{"$nulls":4},"津贴补贴",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"}]
[{"$nulls":4},"绩效工资",{"v":2074744,"d":"2,074,744"},{"v":2074744,"d":"2,074,744"}]
[{"$nulls":4},"其他工资福利支出",{"v":34320,"d":"34,320"},{"v":34320,"d":"34,320"}]
[{"$nulls":4},"养老保险",{"v":1323125,"d":"1,323,125"},{"v":1323125,"d":"1,323,125"}]
[{"$nulls":4},"医疗保险",{"v":562328,"d":"562,328"},{"v":562328,"d":"562,328"}]
[{"$nulls":4},"其他社会保障缴费",{"v":176631,"d":"176,631"},{"v":176631,"d":"176,631"}]
[{"$nulls":4},"住房公积金",{"v":669108,"d":"669,108"},{"v":669108,"d":"669,108"}]
[{"$nulls":4},"商品和服务支出",{"v":1577099,"d":"1,577,099"},{"v":887099,"d":"887,099"},null,{"v":690000,"d":"690,000"}]
[{"$nulls":4},"离退休办工作经费",{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"}]
[{"$nulls":4},"离休费",{"v":142620,"d":"142,620"},{"v":142620,"d":"142,620"}]
[{"$nulls":4},"生活补助",{"v":103320,"d":"103,320"},{"v":103320,"d":"103,320"}]
[{"$nulls":4},"医疗费",{"v":1080,"d":"1,080"},{"v":1080,"d":"1,080"}]
[205,"03","04","职业教育","基本工资",{"v":4740252,"d":"4,740,252"},{"v":4740252,"d":"4,740,252"}]
[{"$nulls":4},"绩效工资",{"v":2793232,"d":"2,793,232"},{"v":2215568,"d":"2,215,568"},null,{"v":577664,"d":"577,664"}]
[{"$nulls":4},"养老保险",{"v":1472047,"d":"1,472,047"},{"v":1472047,"d":"1,472,047"}]
[{"$nulls":4},"医疗保险",{"v":625620,"d":"625,620"},{"v":625620,"d":"625,620"}]
[{"$nulls":4},"其他社会保障缴费",{"v":121695,"d":"121,695"},{"v":121695,"d":"121,695"}]
[{"$nulls":4},"住房公积金",{"v":746152,"d":"746,152"},{"v":746152,"d":"746,152"}]
[{"$nulls":4},"商品和服务支出",{"v":7029400,"d":"7,029,400"},{"v":7064,"d":"7,064"},null,{"v":7022336,"d":"7,022,336"}]
[{"$nulls":4},"离休费",{"v":111864,"d":"111,864"},{"v":111864,"d":"111,864"}]
[{"$nulls":4},"生活补助",{"v":39396,"d":"39,396"},{"v":39396,"d":"39,396"}]
["205","02","07","化解普通高中债务支出","债务利息支出",{"v":1400000,"d":"1,400,000"},{"v":1400000,"d":"1,400,000"}]
[205,"02","04","高中教育","基本工资",{"v":49919292,"d":"49,919,292"},{"v":49919292,"d":"49,919,292"}]
[{"$nulls":4},"津贴补贴",{"v":762240,"d":"762,240"},{"v":762240,"d":"762,240"}]
[{"$nulls":4},"绩效工资",{"v":28242716,"d":"28,242,716"},{"v":14760776,"d":"14,760,776"},null,{"v":13481940,"d":"13,481,940"}]
[{"$nulls":4},"养老保险",{"v":15330026,"d":"15,330,026"},{"v":15330026,"d":"15,330,026"}]
[{"$nulls":4},"医疗保险",{"v":6515261,"d":"6,515,261"},{"v":6515261,"d":"6,515,261"}]
[{"$nulls":4},"其他社会保障缴费",{"v":1217014,"d":"1,217,014"},{"v":1217014,"d":"1,217,014"}]
[{"$nulls":4},"住房公积金",{"v":7841639,"d":"7,841,639"},{"v":7841639,"d":"7,841,639"}]
[{"$nulls":4},"商品和服务支出",{"v":25453469.685,"d":"25,453,470"},{"v":161609.685,"d":"161,610"},null,{"v":21773260,"d":"21,773,260"},null,{"v":3518600,"d":"3,518,600"}]
[{"$nulls":4},"离休费",{"v":277032,"d":"277,032"},{"v":277032,"d":"277,032"}]
[{"$nulls":4},"生活补助",{"v":285324,"d":"285,324"},{"v":285324,"d":"285,324"}]
["205","02","07","化解普通高中债务支出","债务利息支出",{"v":6400000,"d":"6,400,000"},{"v":6400000,"d":"6,400,000"}]
[205,"02","02","小学教育","基本工资",{"v":121530779.99999999,"d":"121,530,780"},{"v":121530779.99999999,"d":"121,530,780"}]
[{"$nulls":4},"津贴补贴",{"v":10275031,"d":"10,275,031"},{"v":10275031,"d":"10,275,031"}]
[{"$nulls":4},"绩效工资",{"v":70705835,"d":"70,705,835"},{"v":70705835,"d":"70,705,835"}]
[{"$nulls":4},"养老保险",{"v":37823389,"d":"37,823,389"},{"v":37823389,"d":"37,823,389"}]
[{"$nulls":4},"医疗保险",{"v":16074939.999999998,"d":"16,074,940"},{"v":16074939.999999998,"d":"16,074,940"}]
[{"$nulls":4},"其他社会保障缴费",{"v":2893343,"d":"2,893,343"},{"v":2893343,"d":"2,893,343"}]
[{"$nulls":4},"住房公积金",{"v":20251164,"d":"20,251,164"},{"v":20251164,"d":"20,251,164"}]
[{"$nulls":4},"商品和服务支出",{"v":42172484,"d":"42,172,484"},{"v":9113024,"d":"9,113,024"},{"$nulls":3},{"v":33059460,"d":"33,059,460"}]
[{"$nulls":4},"离休费",{"v":621852,"d":"621,852"},{"v":621852,"d":"621,852"}]
[{"$nulls":4},"生活补助",{"v":2864585,"d":"2,864,585"},{"v":2864585,"d":"2,864,585"}]
[205,"02","03","初中教育","基本工资",{"v":52084620.000000015,"d":"52,084,620"},{"v":52084620.000000015,"d":"52,084,620"}]
[{"$nulls":4},"津贴补贴",{"v":4403585,"d":"4,403,585"},{"v":4403585,"d":"4,403,585"}]
[{"$nulls":4},"绩效工资",{"v":22128704,"d":"22,128,704"},{"v":22128704,"d":"22,128,704"}]
[{"$nulls":4},"养老保险",{"v":16210024,"d":"16,210,024"},{"v":16210024,"d":"16,210,024"}]
[{"$nulls":4},"医疗保险",{"v":6889260.000000002,"d":"6,889,260"},{"v":6889260.000000002,"d":"6,889,260"}]
[{"$nulls":4},"其他社会保障缴费",{"v":1240004,"d":"1,240,004"},{"v":1240004,"d":"1,240,004"}]
[{"$nulls":4},"住房公积金",{"v":8679071,"d":"8,679,071"},{"v":8679071,"d":"8,679,071"}]
[{"$nulls":4},"商品和服务支出",{"v":14642221,"d":"14,642,221"},{"v":3905581,"d":"3,905,581"},null,{"v":86900,"d":"86,900"},null,{"v":10649740,"d":"10,649,740"}]
[{"$nulls":4},"离休费",{"v":266508,"d":"266,508"},{"v":266508,"d":"266,508"}]
[{"$nulls":4},"生活补助",{"v":1227679,"d":"1,227,679"},{"v":1227679,"d":"1,227,679"}]
[{"$nulls":4},"医疗补助",{"v":7560,"d":"7,560"},{"v":7560,"d":"7,560"}]
[{"$nulls":5},{"v":634557589.6850001,"d":"634,557,590"},{"v":542703689.685,"d":"542,703,690"},0,{"v":44626100,"d":"44,626,100"},0,{"v":47227800,"d":"47,227,800"}]

{"sheet":"3部门支出总表","index":4,"n_rows":91,"n_cols":11,"rows_kept":91,"merged":[[1,0,1,10],[2,0,2,3],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["表五"]
["2018年部门支出总表"]
["单位名称：湘乡市教育局",{"$nulls":8},"金额单位：元"]
["科目编码",null,null,"单位名称\n(功能分类科目名称)","项目名称","总计","基本支出","项目支出","上缴上级支出","事业单位经营支出","对下级单位补助支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,6]
["205","02","01","学前教育","基本工资",{"v":1032684,"d":"1,032,684"},{"v":1032684,"d":"1,032,684"}]
[{"$nulls":4},"绩效工资",{"v":634236,"d":"634,236"},{"v":634236,"d":"634,236"}]
[{"$nulls":4},"养老保险",{"v":328920,"d":"328,920"},{"v":328920,"d":"328,920"}]
[{"$nulls":4},"医疗保险",{"v":139791,"d":"139,791"},{"v":139791,"d":"139,791"}]
[{"$nulls":4},"其他社会保障缴费",{"v":49338,"d":"49,338"},{"v":49338,"d":"49,338"}]
[{"$nulls":4},"住房公积金",{"v":166692,"d":"166,692"},{"v":166692,"d":"166,692"}]
[{"$nulls":4},"商品和服务支出",{"v":445011,"d":"445,011"},{"v":445011,"d":"445,011"}]
[205,"01","01","行政运行","基本工资",{"v":876732,"d":"876,732"},{"v":876732,"d":"876,732"}]
[{"$nulls":4},"津贴补贴",{"v":464640,"d":"464,640"},{"v":464640,"d":"464,640"}]
[{"$nulls":4},"奖金",{"v":66765,"d":"66,765"},{"v":66765,"d":"66,765"}]
[{"$nulls":4},"绩效工资",{"v":65028,"d":"65,028"},{"v":65028,"d":"65,028"}]
[{"$nulls":4},"养老保险",{"v":294298,"d":"294,298"},{"v":294298,"d":"294,298"}]
[{"$nulls":4},"医疗保险",{"v":125076,"d":"125,076"},{"v":125076,"d":"125,076"}]
[{"$nulls":4},"其他社会保障缴费",{"v":44144,"d":"44,144"},{"v":44144,"d":"44,144"}]
[{"$nulls":4},"住房公积金",{"v":147317,"d":"147,317"},{"v":147317,"d":"147,317"}]
[{"$nulls":4},"商品和服务支出",{"v":1149692,"d":"1,149,692"},{"v":1149692,"d":"1,149,692"}]
[{"$nulls":4},"教师培训专项支出",{"v":500000,"d":"500,000"},null,{"v":500000,"d":"500,000"}]
[{"$nulls":4},"教研教改专项",{"v":400000,"d":"400,000"},null,{"v":400000,"d":"400,000"}]
[{"$nulls":4},"民办教育发展基金",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"田径运动会专项",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[{"$nulls":4},"奖教奖学专项支出",{"v":350000,"d":"350,000"},null,{"v":350000,"d":"350,000"}]
[{"$nulls":4},"教师招聘考试专项支出",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"职业教育发展基金",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"课题研究专项",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"教代会专项",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[{"$nulls":4},"校车园车管理专项",{"v":300000,"d":"300,000"},null,{"v":300000,"d":"300,000"}]
[{"$nulls":4},"规范民办非学历机构专项支出",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[{"$nulls":4},"学前教育发展基金",{"v":100000,"d":"100,000"},null,{"v":100000,"d":"100,000"}]
[{"$nulls":4},"生活补助",{"v":10200,"d":"10,200"},{"v":10200,"d":"10,200"}]
[205,"01","03","机关服务","基本工资",{"v":4612740,"d":"4,612,740"},{"v":4612740,"d":"4,612,740"}]
[{"$nulls":4},"津贴补贴",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"}]
[{"$nulls":4},"绩效工资",{"v":2074744,"d":"2,074,744"},{"v":2074744,"d":"2,074,744"}]
[{"$nulls":4},"其他工资福利支出",{"v":74320,"d":"74,320"},{"v":74320,"d":"74,320"}]
[{"$nulls":4},"养老保险",{"v":1323125,"d":"1,323,125"},{"v":1323125,"d":"1,323,125"}]
[{"$nulls":4},"医疗保险",{"v":562328,"d":"562,328"},{"v":562328,"d":"562,328"}]
[{"$nulls":4},"其他社会保障缴费",{"v":176631,"d":"176,631"},{"v":176631,"d":"176,631"}]
[{"$nulls":4},"住房公积金",{"v":669108,"d":"669,108"},{"v":669108,"d":"669,108"}]
[{"$nulls":4},"商品和服务支出",{"v":1537099,"d":"1,537,099"},{"v":1537099,"d":"1,537,099"}]
[{"$nulls":4},"离退休办工作经费",{"v":70000,"d":"70,000"},null,{"v":70000,"d":"70,000"}]
[{"$nulls":4},"离休费",{"v":142620,"d":"142,620"},{"v":142620,"d":"142,620"}]
[{"$nulls":4},"生活补助",{"v":103320,"d":"103,320"},{"v":103320,"d":"103,320"}]
[{"$nulls":4},"医疗费",{"v":1080,"d":"1,080"},{"v":1080,"d":"1,080"}]
[205,"03","04","职业教育","基本工资",{"v":4740252,"d":"4,740,252"},{"v":4740252,"d":"4,740,252"}]
[{"$nulls":4},"津贴补贴",0,0]
[{"$nulls":4},"绩效工资",{"v":2793232,"d":"2,793,232"},{"v":2793232,"d":"2,793,232"}]
[{"$nulls":4},"养老保险",{"v":1472047,"d":"1,472,047"},{"v":1472047,"d":"1,472,047"}]
[{"$nulls":4},"医疗保险",{"v":625620,"d":"625,620"},{"v":625620,"d":"625,620"}]
[{"$nulls":4},"其他社会保障缴费",{"v":121695,"d":"121,695"},{"v":121695,"d":"121,695"}]
[{"$nulls":4},"住房公积金",{"v":746152,"d":"746,152"},{"v":746152,"d":"746,152"}]
[{"$nulls":4},"商品和服务支出",{"v":7029400,"d":"7,029,400"},{"v":7029400,"d":"7,029,400"}]
[{"$nulls":4},"离休费",{"v":111864,"d":"111,864"},{"v":111864,"d":"111,864"}]
[{"$nulls":4},"生活补助",{"v":39396,"d":"39,396"},{"v":39396,"d":"39,396"}]
[205,"02","04","高中教育","基本工资",{"v":49919292,"d":"49,919,292"},{"v":49919292,"d":"49,919,292"}]
[{"$nulls":4},"津贴补贴",{"v":762240,"d":"762,240"},{"v":762240,"d":"762,240"}]
[{"$nulls":4},"绩效工资",{"v":28242716,"d":"28,242,716"},{"v":28242716,"d":"28,242,716"}]
[{"$nulls":4},"养老保险",{"v":15330026,"d":"15,330,026"},{"v":15330026,"d":"15,330,026"}]
[{"$nulls":4},"医疗保险",{"v":6515261,"d":"6,515,261"},{"v":6515261,"d":"6,515,261"}]
[{"$nulls":4},"其他社会保障缴费",{"v":1217014,"d":"1,217,014"},{"v":1217014,"d":"1,217,014"}]
[{"$nulls":4},"住房公积金",{"v":7841639,"d":"7,841,639"},{"v":7841639,"d":"7,841,639"}]
[{"$nulls":4},"商品和服务支出",{"v":25453469.685,"d":"25,453,470"},{"v":25453469.685,"d":"25,453,470"}]
[{"$nulls":4},"离休费",{"v":277032,"d":"277,032"},{"v":277032,"d":"277,032"}]
[{"$nulls":4},"生活补助",{"v":285324,"d":"285,324"},{"v":285324,"d":"285,324"}]
["205","02","07","化解普通高中债务支出","债务利息支出",{"v":6400000,"d":"6,400,000"},null,{"v":6400000,"d":"6,400,000"}]
[205,"02","02","小学教育","基本工资",{"v":121530779.99999999,"d":"121,530,780"},{"v":121530779.99999999,"d":"121,530,780"}]
[{"$nulls":4},"津贴补贴",{"v":10275031,"d":"10,275,031"},{"v":10275031,"d":"10,275,031"}]
[{"$nulls":4},"绩效工资",{"v":70705835,"d":"70,705,835"},{"v":70705835,"d":"70,705,835"}]
[{"$nulls":4},"养老保险",{"v":37823389,"d":"37,823,389"},{"v":37823389,"d":"37,823,389"}]
[{"$nulls":4},"医疗保险",{"v":16074939.999999998,"d":"16,074,940"},{"v":16074939.999999998,"d":"16,074,940"}]
[{"$nulls":4},"其他社会保障缴费",{"v":2893343,"d":"2,893,343"},{"v":2893343,"d":"2,893,343"}]
[{"$nulls":4},"住房公积金",{"v":20251164,"d":"20,251,164"},{"v":20251164,"d":"20,251,164"}]
[{"$nulls":4},"商品和服务支出",{"v":42172484,"d":"42,172,484"},{"v":42172484,"d":"42,172,484"}]
[{"$nulls":4},"离休费",{"v":621852,"d":"621,852"},{"v":621852,"d":"621,852"}]
[{"$nulls":4},"生活补助",{"v":2864585,"d":"2,864,585"},{"v":2864585,"d":"2,864,585"}]
[205,"02","03","初中教育","基本工资",{"v":52084620.000000015,"d":"52,084,620"},{"v":52084620.000000015,"d":"52,084,620"}]
[{"$nulls":4},"津贴补贴",{"v":4403585,"d":"4,403,585"},{"v":4403585,"d":"4,403,585"}]
[{"$nulls":4},"绩效工资",{"v":22128704,"d":"22,128,704"},{"v":22128704,"d":"22,128,704"}]
[{"$nulls":4},"养老保险",{"v":16210024,"d":"16,210,024"},{"v":16210024,"d":"16,210,024"}]
[{"$nulls":4},"医疗保险",{"v":6889260.000000002,"d":"6,889,260"},{"v":6889260.000000002,"d":"6,889,260"}]
[{"$nulls":4},"其他社会保障缴费",{"v":1240004,"d":"1,240,004"},{"v":1240004,"d":"1,240,004"}]
[{"$nulls":4},"住房公积金",{"v":8679071,"d":"8,679,071"},{"v":8679071,"d":"8,679,071"}]
[{"$nulls":4},"商品和服务支出",{"v":14642221,"d":"14,642,221"},{"v":14642221,"d":"14,642,221"}]
[{"$nulls":4},"离休费",{"v":266508,"d":"266,508"},{"v":266508,"d":"266,508"}]
[{"$nulls":4},"生活补助",{"v":1227679,"d":"1,227,679"},{"v":1227679,"d":"1,227,679"}]
[{"$nulls":4},"医疗补助",{"v":7560,"d":"7,560"},{"v":7560,"d":"7,560"}]
[{"$nulls":4},"合计",{"v":633157589.6850001,"d":"633,157,590"},{"v":623837589.6850001,"d":"623,837,590"},{"v":9320000,"d":"9,320,000"}]

{"sheet":"4财政拨款收支总表 ","index":5,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[2,0,2,2]],"flags":["formulas_cached_only"]}
["表六"]
["2018年财政拨款收支总表"]
["单位名称：湘乡市教育局",{"$nulls":4},"金额单位:元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["一、本年收入",{"v":541303690,"d":"541,303,690"},"    一、一般公共服务支出",0,0,0]
["（一）一般公共预算拨款",{"v":541303690,"d":"541,303,690"},"    二、外交支出",0,0,0]
["（二）政府性基金预算拨款",null,"    三、国防支出",0,null,0]
[null,null,"    四、公共安全支出",0,null,0]
["二、上年结转",null,"    五、教育支出",{"v":387387249,"d":"387,387,249"},{"v":387387249,"d":"387,387,249"},0]
["（一）一般公共预算拨款",null,"    六、科学技术支出",0,null,0]
["（二）政府性基金预算拨款",null,"    七、文化体育与传媒支出",0,null,0]
[null,null,"    八、社会保障和就业支出",{"v":84483021,"d":"84,483,021"},{"v":84483021,"d":"84,483,021"},0]
[null,null,"    九、医疗卫生与计划生育支出",{"v":30932277,"d":"30,932,277"},{"v":30932277,"d":"30,932,277"},0]
[null,null,"    十、节能环保支出",0,null,0]
[null,null,"    十一、城乡社区支出",0,null,0]
[null,null,"    十二、农林水事务支出",0,null,0]
[null,null,"    十三、交通运输支出",0,null,0]
[null,null,"    十四、资源勘探信息等支出",0,null,0]
[null,null,"    十五、商业服务业等支出",0,null,0]
[null,null,"    十六、金融支出",0,null,0]
[null,null,"    十七、援助其他地区支出",0,null,0]
[null,null,"    十八、国土海洋气象等支出",0,null,0]
[null,null,"    十九、住房保障支出",{"v":38501143,"d":"38,501,143"},{"v":38501143,"d":"38,501,143"},0]
[null,null,"    二十、粮油物资储备支出",0,0,0]
[null,null,"    二十一、预备费",0,0,0]
[null,null,"    二十二、国债还本付息支出",0,0,0]
[null,null,"    二十三、其他支出",0]
[null,null,"    二十四、转移性支出",0]
["本 年 收 入 合 计",{"v":541303690,"d":"541,303,690"},"本　年　支　出　合　计",{"v":541303690,"d":"541,303,690"},{"v":541303690,"d":"541,303,690"},0]

{"sheet":"5一般公共预算支出表（政府预算支出经济分类）","index":6,"n_rows":70,"n_cols":7,"rows_kept":70,"merged":[[1,0,1,6],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["表七"]
["2018年预算支出表(政府预算支出经济分类）"]
["编制单位：湘乡市教育局",{"$nulls":5},"金额单位：元"]
["科目编码",null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
[501,null,"机关工资福利支出 ",{"v":1946421,"d":"1,946,421"},{"v":1946421,"d":"1,946,421"},0]
[null,"01","工资奖金津补贴 ",{"v":1335585,"d":"1,335,585"},{"v":1335585,"d":"1,335,585"}]
[null,"02","社会保障缴费 ",{"v":463519,"d":"463,519"},{"v":463519,"d":"463,519"}]
[null,"03","住房公积金 ",{"v":147317,"d":"147,317"},{"v":147317,"d":"147,317"}]
[null,99,"其他工资福利支出 ",0]
[502,null,"机关商品和服务支出 ",{"v":4069692,"d":"4,069,692"},{"v":1149692,"d":"1,149,692"},{"v":2920000,"d":"2,920,000"}]
[null,"01","办公经费 ",{"v":1968400,"d":"1,968,400"},{"v":683400,"d":"683,400"},{"v":1285000,"d":"1,285,000"}]
[null,"02","会议费 ",{"v":140000,"d":"140,000"},{"v":60000,"d":"60,000"},{"v":80000,"d":"80,000"}]
[null,"03","培训费 ",{"v":130000,"d":"130,000"},{"v":30000,"d":"30,000"},{"v":100000,"d":"100,000"}]
[null,"04","专用材料购置费 ",0]
[null,"05","委托业务费 ",{"v":550000,"d":"550,000"},null,{"v":550000,"d":"550,000"}]
[null,"06","公务接待费 ",{"v":600000,"d":"600,000"},{"v":220000,"d":"220,000"},{"v":380000,"d":"380,000"}]
[null,"07","因公出国（境）费用 ",0]
[502,"08","公务用车运行维护费 ",{"v":190000,"d":"190,000"},{"v":90000,"d":"90,000"},{"v":100000,"d":"100,000"}]
[null,"09","维修（护）费",{"v":200000,"d":"200,000"},null,{"v":200000,"d":"200,000"}]
[null,"99","其他商品和支出",{"v":291292,"d":"291,292"},{"v":66292,"d":"66,292"},{"v":225000,"d":"225,000"},"其中：党建工作经费29463元"]
[503,null,"机关资本性支出（一）",0,0,0]
[null,"01","房屋建筑物构建 ",0]
[null,"02","基础设施建设",0]
[null,"03","公务用车购置 ",0]
[null,"05","土地征迁补尝和安置支出",0]
[null,"06","设备购置 ",0]
[null,"07","大型修缮 ",0]
[null,"99","其他资本性支出",0]
[504,null,"机关资本性支出（二）",0,0,0]
[null,"01","房屋建筑物构建 ",0]
[null,"02","基础设施建设",0]
[null,"03","公务用车购置",0]
[null,"04","设备购置 ",0]
[null,"05","大型修缮 ",0]
[null,"99","其他资本性支出 ",0]
[505,null,"对事业单位经常性补助 ",{"v":614782457,"d":"614,782,457"},{"v":614782457,"d":"614,782,457"},0]
[null,"01","工资福利支出 ",{"v":531056749,"d":"531,056,749"},{"v":531056749,"d":"531,056,749"}]
[null,"02","商品和服务支出 ",{"v":83725708,"d":"83,725,708"},{"v":83725708,"d":"83,725,708"},null,"其中：党建工作经费7670765元"]
[null,"99","其他对事业单位补助 ",0]
[506,null,"对事业单位资本性补助 ",0,0,0]
[null,"01","资本性支出（一） ",0]
[null,"02","资本性支出（二） ",0]
[507,null,"对企业补助 ",0,0,0]
[null,"01","费用补贴 ",0]
[null,"02","利息补贴 ",0]
[null,"99","其他对企业补助 ",0]
[508,null,"对企业资本性支出 ",0,0,0]
[null,"01","对企业资本性支出（一） ",0]
[null,"02","对企业资本性支出（二） ",0]
[509,null,"对个人和家庭的补助 ",{"v":5959020,"d":"5,959,020"},{"v":5959020,"d":"5,959,020"},0]
[null,"01","社会福利和救助 ",{"v":5959020,"d":"5,959,020"},{"v":5959020,"d":"5,959,020"}]
[null,"02","助学金 ",0]
[null,"03","个人农业生产补贴 ",0]
[null,"05","离退休费 ",0]
[null,"99","其他对个人和家庭补助 ",0]
[510,null,"对社会保障基金补助 ",0,0,0]
[null,"02","对社会保险基金补助 ",0]
[null,"03","补充全国社会保障基金 ",0]
[511,null,"债务利息及费用支出",{"v":6400000,"d":"6,400,000"},0,{"v":6400000,"d":"6,400,000"}]
[null,"01","国内债务付息",{"v":6400000,"d":"6,400,000"},null,{"v":6400000,"d":"6,400,000"}]
[null,"02","国外债务付息",0]
[null,"03","国内债务发行费用 ",0]
[null,"04","国外债务发行费用 ",0]
[599,null,"其他支出 ",0,0,0]
[null,"06","赠与 ",0]
[null,"07","国家赔偿费用支出",0]
[null,"08","对民间非营利组织和群众性自治组织补贴",0]
[null,"99","其他支出 ",0]
[null,null,"合   计",{"v":633157590,"d":"633,157,590"},{"v":623837590,"d":"623,837,590"},{"v":9320000,"d":"9,320,000"}]

{"sheet":"6一般公共预算基本支出表 (部门预算支出经济分类)","index":7,"n_rows":112,"n_cols":7,"rows_kept":112,"merged":[[1,0,1,6],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["表八"]
["2018年预算支出表(部门预算支出经济分类）"]
["编制单位：湘乡市教育局",{"$nulls":5},"金额单位：元"]
["科目编码",null,"科目名称","合计","基本支出","项目支出","备注"]
["类","款"]
[301,null,"工资福 利支出 ",{"v":533003170,"d":"533,003,170"},{"v":533003170,"d":"533,003,170"},0]
[null,"01","基本工资 ",{"v":234797100,"d":"234,797,100"},{"v":234797100,"d":"234,797,100"}]
[null,"02 ","津贴补贴 ",{"v":15909096,"d":"15,909,096"},{"v":15909096,"d":"15,909,096"}]
[null,"03","奖金 ",{"v":66765,"d":"66,765"},{"v":66765,"d":"66,765"}]
[null,"06","伙食补助费 ",0]
[null,"07","绩效工资 ",{"v":134238468,"d":"134,238,468"},{"v":134238468,"d":"134,238,468"}]
[null,"08","机关事业单位基本养老保险缴费",{"v":72781829,"d":"72,781,829"},{"v":72781829,"d":"72,781,829"}]
[null,"09","职业年金缴费 ",0]
[null,"10","职工基本医疗保险缴费",{"v":30932277,"d":"30,932,277"},{"v":30932277,"d":"30,932,277"}]
[null,"11","公务员医疗补助缴费",0]
[null,"12","其他社会保障缴费",{"v":5742172,"d":"5,742,172"},{"v":5742172,"d":"5,742,172"}]
[null,"13","住房公积金 ",{"v":38501143,"d":"38,501,143"},{"v":38501143,"d":"38,501,143"}]
[null,"14","医疗费 ",0]
[null,"99","其他工资福利支出",{"v":34320,"d":"34,320"},{"v":34320,"d":"34,320"}]
[302,null,"商 品 和 服务支 出 ",{"v":87795400,"d":"87,795,400"},{"v":84875400,"d":"84,875,400"},{"v":2920000,"d":"2,920,000"}]
[null,"01","办公费 ",{"v":21446049,"d":"21,446,049"},{"v":20611049,"d":"20,611,049"},{"v":835000,"d":"835,000"}]
[null,"02","印刷费 ",{"v":4113280,"d":"4,113,280"},{"v":3913280,"d":"3,913,280"},{"v":200000,"d":"200,000"}]
[null,"03","咨询费 ",{"v":90133,"d":"90,133"},{"v":90133,"d":"90,133"},0]
[null,"04","手续费 ",0,null,0]
[null,"05","水费 ",{"v":2024023,"d":"2,024,023"},{"v":1973523,"d":"1,973,523"},{"v":50500,"d":"50,500"}]
[null,"06","电费 ",{"v":3337850,"d":"3,337,850"},{"v":3233350,"d":"3,233,350"},{"v":104500,"d":"104,500"}]
[null,"07","邮电费 ",{"v":674351,"d":"674,351"},{"v":654351,"d":"654,351"},{"v":20000,"d":"20,000"}]
[null,"08","取暖费 ",0,null,0]
[null,"09","物业管理费 ",{"v":36898,"d":"36,898"},{"v":36898,"d":"36,898"},0]
[null,"11","差旅费 ",{"v":1162360,"d":"1,162,360"},{"v":1057360,"d":"1,057,360"},{"v":105000,"d":"105,000"}]
[null,"12","因公出国（境）费用",0,null,0]
[null,"13","维修(护) 费 ",{"v":9775332,"d":"9,775,332"},{"v":9575332,"d":"9,575,332"},{"v":200000,"d":"200,000"}]
[null,"14","租赁费 ",{"v":60000,"d":"60,000"},{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"}]
[null,"15","会议费 ",{"v":370000,"d":"370,000"},{"v":290000,"d":"290,000"},{"v":80000,"d":"80,000"}]
[null,"16","培训费 ",{"v":2501750,"d":"2,501,750"},{"v":2401750,"d":"2,401,750"},{"v":100000,"d":"100,000"}]
[null,"17","公务接待费 ",{"v":3730000,"d":"3,730,000"},{"v":3350000,"d":"3,350,000"},{"v":380000,"d":"380,000"}]
[null,"18","专用材料费 ",{"v":5007771,"d":"5,007,771"},{"v":5007771,"d":"5,007,771"},0]
[null,"24","被装购置费 ",0,null,0]
[null,"15","专用燃料费 ",0,null,0]
[null,"26","劳务费 ",{"v":4515551,"d":"4,515,551"},{"v":4215551,"d":"4,215,551"},{"v":300000,"d":"300,000"}]
[null,"27","委托业务费 ",{"v":280000,"d":"280,000"},{"v":80000,"d":"80,000"},{"v":200000,"d":"200,000"}]
[302,"28","工会经费 ",{"v":7700229,"d":"7,700,229"},{"v":7700229,"d":"7,700,229"}]
[null,"29","福利费 ",{"v":9625286,"d":"9,625,286"},{"v":9625286,"d":"9,625,286"},0]
[null,"31","公务用车运行维护费",{"v":190000,"d":"190,000"},{"v":90000,"d":"90,000"},{"v":100000,"d":"100,000"}]
[null,"39","其他交通费用",{"v":2250000,"d":"2,250,000"},{"v":2250000,"d":"2,250,000"}]
[null,"40","税金及附加费用 ",0,null,0]
[null,"99","其他商品和服务支出 ",{"v":8904537,"d":"8,904,537"},{"v":8679537,"d":"8,679,537"},{"v":225000,"d":"225,000"},"其中：党建工作经费7700229元"]
[303,null,"对个人和家庭的补助",{"v":5959020,"d":"5,959,020"},{"v":5959020,"d":"5,959,020"},0]
[null,"01","离休费 ",{"v":1419876,"d":"1,419,876"},{"v":1419876,"d":"1,419,876"}]
[null,"02","退休费 ",0]
[null,"03","退职（役）费",0]
[null,"04","抚恤金 ",0]
[null,"05","生活补助 ",{"v":4530504,"d":"4,530,504"},{"v":4530504,"d":"4,530,504"}]
[null,"06","救济费 ",0]
[null,"07","医疗费补助 ",{"v":8640,"d":"8,640"},{"v":8640,"d":"8,640"}]
[303,"08","助学金 ",0]
[null,"09","奖励金 ",0]
[null,"10","个人农业生产补贴 ",0]
[null,"99","其他对个人和家庭的补助 ",0]
[307,null,"债务利息及费用支出 ",{"v":6400000,"d":"6,400,000"},0,{"v":6400000,"d":"6,400,000"}]
[null,"01","国内债务付息 ",{"v":6400000,"d":"6,400,000"},null,{"v":6400000,"d":"6,400,000"}]
[null,"02","国外债务付息 ",0]
[null,"03","国内债务发行费用 ",0]
[null,"04","国外债务发行费用 ",0]
[309,null,"资本性支出（基本建设） ",0,0,0]
[null,"01","房屋建筑物购建 ",0]
[null,"02","办公设备购置 ",0]
[null,"03","专用设备购置 ",0]
[null,"05","基础设施建设 ",0]
[null,"06","大型修缮 ",0]
[null,"07","信息网络及软件购置更新 ",0]
[null,"08","物资储备 ",0]
[309,"13","公务用车购置 ",0]
[null,"19","其他交通工具购置 ",0]
[null,"21","文物和陈列品购置 ",0]
[null,"22","无形资产购置 ",0]
[null,"99","其他基本建设支出 ",0]
[310,null,"资本性支出 ",0,0,0]
[null,"01","房屋建筑物购建 ",0]
[null,"02","办公设备购置 ",0]
[null,"03","专用设备购置 ",0]
[null,"05","基础设施建设 ",0]
[null,"06","大型修缮 ",0]
[null,"07","信息网络及软件购置更新",0]
[null,"08","物资储备 ",0]
[null,"09","土地补偿 ",0]
[null,"10","安置补助 ",0]
[null,"11","地上附着物和青苗补偿 ",0]
[null,"12","拆迁补偿 ",0]
[null,"13","公务用车购置 ",0]
[null,"19","其他交通工具购置 ",0]
[null,"21","文物和陈列品购置 ",0]
[310,"22","无形资产购置 ",0]
[null,"99","其他资本性支出 ",0]
[311,null,"对企业补助（基本建设） ",0,0,0]
[null,"01","资本金注入 ",0]
[null,"99","其他对企业补助 ",0]
[312,null,"对企 业 补助 ",0,0,0]
[null,"01","资本金注入 ",0]
[null,"03","政府投资基 金股权投资",0]
[null,"04","费用补贴 ",0]
[null,"05","利息补贴 ",0]
[null,"99","其他对企业补助 ",0]
[313,null,"对 社会 保障基金补助",0,0,0]
[null,"02","对社会保险基金补助 ",0]
[null,"03","补充全国社保基金",0]
[399,null,"其 他支出 ",0,0,0]
[null,"06","赠与 ",0]
[null,"07","国家赔偿费用支出",0]
[null,"08","对民间非营利组织和群众性自治组织补贴",0]
[null,"99","其他支出 ",0]
[null,null,"合    计",{"v":633157590,"d":"633,157,590"},{"v":623837590,"d":"623,837,590"},{"v":9320000,"d":"9,320,000"}]

{"sheet":"7政府性基金支出表","index":8,"n_rows":15,"n_cols":13,"rows_kept":15,"merged":[[1,0,1,12],[2,0,2,3],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
["表九"]
["2018年部门政府性基金预算支出表"]
["单位名称：湘乡市教育局",{"$nulls":11},"金额单位：元"]
["科目编码",null,null,"单位名称(功能分类科目名称)","项目名称","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","业务性专项","项目性专项"]
["**","**","**","**","**",1,2,3,4,5,6,7,8]
[{"$nulls":4},"此表无数据",0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":5},0,0,{"$nulls":3},0]
[{"$nulls":3},"合计",null,0,0,0,0,0,0,0,0]

{"sheet":"8“三公”经费预算表","index":9,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,6],[3,0,4,0],[3,1,3,3],[3,4,3,6]],"flags":["formulas_cached_only"]}
["表十"]
["2018年公共财政拨款“三公”经费及会议费预算表"]
["编制单位：湘乡市教育局",{"$nulls":5},"金额 单位：元            "]
["项目","2017年预算数",null,null,"2018年预算数"]
[null,"合计","基本支出","项目支出","合计","基本支出","项目支出"]
["合计",{"v":6687800,"d":"6,687,800"},{"v":6117800,"d":"6,117,800"},{"v":570000,"d":"570,000"},{"v":6540000,"d":"6,540,000"},{"v":5980000,"d":"5,980,000"},{"v":560000,"d":"560,000"}]
["1.因公出国（境）费用",{"$nulls":3},0]
["2.公务接待费",{"v":3851000,"d":"3,851,000"},{"v":3451000,"d":"3,451,000"},{"v":400000,"d":"400,000"},{"v":3730000,"d":"3,730,000"},{"v":3350000,"d":"3,350,000"},{"v":380000,"d":"380,000"}]
["3.公务用车费",{"v":2466800,"d":"2,466,800"},{"v":2376800,"d":"2,376,800"},{"v":90000,"d":"90,000"},{"v":2440000,"d":"2,440,000"},{"v":2340000,"d":"2,340,000"},{"v":100000,"d":"100,000"}]
["其中：（1）公务用车运行维护费",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},null,{"v":90000,"d":"90,000"},{"v":90000,"d":"90,000"}]
["      （2）公务用车购置",0,null,null,0]
["4、会议费",{"v":370000,"d":"370,000"},{"v":290000,"d":"290,000"},{"v":80000,"d":"80,000"},{"v":370000,"d":"370,000"},{"v":290000,"d":"290,000"},{"v":80000,"d":"80,000"}]

{"sheet":"9项目支出明细表","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["表十一"]
["专项支出明细表"]
[{"$nulls":5},"金额单位：元"]
["单位名称","功能科目",null,null,"项目名称","金额"]
[]
["**","类","款","项","合   计",{"v":9320000,"d":"9,320,000.00"}]
["教育局","205","01","01","1、教师培训专项支出",{"v":500000,"d":"500,000.00"}]
["教育局","205","01","01","2、教研教改专项",{"v":400000,"d":"400,000.00"}]
["教育局","205","01","01","3、民办教育发展基金",{"v":200000,"d":"200,000.00"}]
["教育局","205","01","01","4、田径运动会专项",{"v":100000,"d":"100,000.00"}]
["教育局","205","01","01","5、奖教奖学专项支出",{"v":350000,"d":"350,000.00"}]
["教育局","205","01","01","6、教师招聘考试专项支出",{"v":200000,"d":"200,000.00"}]
["教育局","205","01","01","7、职业教育发展基金",{"v":200000,"d":"200,000.00"}]
["教育局","205","01","01","8、课题研究专项",{"v":200000,"d":"200,000.00"}]
["教育局","205","01","01","9、教代会专项",{"v":200000,"d":"200,000.00"}]
["教育局","205","01","01","10、校车园车管理专项",{"v":300000,"d":"300,000.00"}]
["教育局","205","01","01","11、规范民办非学历机构专项支出",{"v":100000,"d":"100,000.00"}]
["教育局","205","01","01","12、学前教育发展基金",{"v":100000,"d":"100,000.00"}]
["教育局","205","01","03","13、离退休办工作经费",{"v":70000,"d":"70,000.00"}]
["教育局","205","02","07","14、化解普通高中债务支出",{"v":6400000,"d":"6,400,000.00"}]

{"sheet":"10政府采购预算表","index":11,"n_rows":75,"n_cols":22,"rows_kept":75,"merged":[[1,0,1,21],[3,0,5,0],[3,1,3,2],[3,3,3,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,21],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,8,5,8],[4,9,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[7,0,10,0],[11,0,12,0],[13,0,14,0],[20,0,22,0],[23,0,24,0],[25,0,26,0],[28,0,30,0],[33,0,35,0],[36,0,37,0],[39,0,67,0],[69,0,71,0]],"flags":["formulas_cached_only"]}
["表十二"]
["2018年政府采购预算表"]
["编制单位：湘乡市教育局",{"$nulls":20},"金额单位：元"]
["单位名称","预算科目",null,"项  目",null,"规 格 要 求","数量 ","计量单位","资     金     来     源"]
[null,"代码","名称","采购项目","采购品目",{"$nulls":3},"总计","公共预算财政拨款（补助）",{"$nulls":4},"基金预算财政拨款(补助)","专项收入和成品油税改经费  拨    款","财政代管资金专户 拨    款","事业单位经营服务收入","单位结余","其他收入","上级补助收入","附属单位上缴收入"]
[{"$nulls":9},"小计","预算拨    款补助","罚没款     收  入","行政性收费收入","国有资源有偿使用收入"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["教育局机关",{"$nulls":3},"计算机",null,null,"台",{"v":50000,"d":"50,000"},0,{"$nulls":9},{"v":50000,"d":"50,000"}]
[{"$nulls":4},"打印机",null,null,"台",{"v":20000,"d":"20,000"},0,{"$nulls":9},{"v":20000,"d":"20,000"}]
[{"$nulls":4},"绿化",null,null,"平方米",{"v":100000,"d":"100,000"},0,{"$nulls":9},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"办公桌椅",null,null,"套",{"v":50000,"d":"50,000"},0,{"$nulls":9},{"v":50000,"d":"50,000"}]
["教师发展中心","31002","资本性支出-办公设备购置","电脑打印机",null,null,10,"台",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
[null,"31003","资本性支出-办公设备购置","空调",null,null,5,"台",{"v":26000,"d":"26,000"},{"v":26000,"d":"26,000"},{"v":26000,"d":"26,000"}]
["龙洞中心校","A0103","公共教育基础设施管理与维护","电脑","联想",null,10,"台",{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]
[null,"A0103","公共教育基础设施管理与维护","厨房配套设施",null,null,3,"批",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
["东办中心校",30218,"专用材料费","专用材料","文体卫器材订购",null,1,"批",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000.0"}]
["枚桥中心校",null,null,"办公用品","电脑",null,10,"台",{"v":50000,"d":"50,000"},0,{"$nulls":6},{"v":50000,"d":"50,000.0"}]
["中沙中心校",null,null,"办公用品","电脑",null,10,"台",{"v":50000,"d":"50,000"},0,{"$nulls":6},{"v":50000,"d":"50,000.0"}]
["虞塘中心校","A0103","公共教育基础设施管理与维护","电脑","联想",null,15,"台",{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000.0"}]
["潭市中心校","  ",{"$nulls":5},"件",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000.0"}]
["棋梓中心校",null,"台式电脑",{"$nulls":3},5,null,{"v":30000,"d":"30,000"},0,{"$nulls":8},30000]
[null,null,"笔记本",{"$nulls":3},2,null,{"v":10000,"d":"10,000"},0,{"$nulls":8},10000]
[null,null,"幼儿设备",{"$nulls":3},1,null,{"v":100000,"d":"100,000"},0,{"$nulls":8},100000]
["金薮中心校","A0103","公共教育基础设施管理与维护",null,"空调",null,50,"台",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},300000]
[null,"A0103","公共教育基础设施管理与维护",null,"电脑",null,50,"台",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},200000]
["月山中心校","A0103","公共教育基础设施管理与维护",null,"空调",null,100,"台",{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},300000]
[null,"A0103","公共教育基础设施管理与维护",null,"电脑",null,50,"台",{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},200000]
["育段中心校","31002","办公设备采购","办公电脑办工作等",null,null,1,"批",{"v":200000,"d":"200,000"},0,{"$nulls":10},200000]
["泉塘中心校",null,null,"电脑",null,null,30,"台",{"v":200000,"d":"200,000"},0,{"$nulls":10},200000]
[{"$nulls":3},"一体机",null,null,12,"台",{"v":36000,"d":"36,000"},0,{"$nulls":10},36000]
[{"$nulls":3},"办公桌",null,null,100,"张",{"v":70000,"d":"70,000"},0,{"$nulls":10},70000]
["湘乡市第一教育集团小学",{"$nulls":3},"电脑",null,10,null,{"v":50000,"d":"50,000"},0,{"$nulls":10},50000]
["湘乡市第二教育集团小学",0,{"$nulls":6},0,0]
["湘乡市第三教育集团小学","校内直饮水设备","饮水设备","满足全校师生饮水需求",1,"套",50000,null,{"v":50000,"d":"50,000"},0,{"$nulls":8},50000]
[null,"户外电子显示屏","户外电子显示屏","  3*5㎡左右大小",1,"块",100000,null,{"v":100000,"d":"100,000"},0,{"$nulls":8},100000]
[null,"综合楼办公室空调","空调","立式2P以上",8,"台",50000,null,{"v":50000,"d":"50,000"},0,{"$nulls":8},50000]
["东山学校",null,null,"电教仪器",null,null,"一批 ",null,{"v":500000,"d":"500,000"},0,{"$nulls":10},500000]
[{"$nulls":3},"体育器材",null,null,"一批 ",null,{"v":600000,"d":"600,000"},0,{"$nulls":10},600000]
["一中",null,"专用材料费","办公桌椅",null,null,350,"套",{"v":300000,"d":"300,000"},0,{"$nulls":6},{"v":300000,"d":"300,000.0"}]
["二中",{"$nulls":3},"打印机",{"$nulls":3},{"v":45000,"d":"45,000"},0,{"$nulls":7},{"v":45000,"d":"45,000"}]
[{"$nulls":4},"计算机房",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"图书设备设施",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"书柜、办公桌椅",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"文艺体育器材",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"理化生仪器",{"$nulls":3},{"v":800000,"d":"800,000"},0,{"$nulls":7},{"v":800000,"d":"800,000"}]
[{"$nulls":4},"档案柜",{"$nulls":3},{"v":100000,"d":"100,000"},0,{"$nulls":7},{"v":100000,"d":"100,000"}]
[{"$nulls":4},"学生课桌、床位",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"厨具、餐桌",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"发电机组",{"$nulls":3},{"v":200000,"d":"200,000"},0,{"$nulls":7},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"网络、监控、广播、多媒体设备",{"$nulls":3},{"v":650000,"d":"650,000"},0,{"$nulls":7},{"v":650000,"d":"650,000"}]
[{"$nulls":4},"初中部女生宿舍提质改造",{"$nulls":3},{"v":2000000,"d":"2,000,000"},0,{"$nulls":7},{"v":2000000,"d":"2,000,000"}]
[{"$nulls":4},"初中部男生宿舍提质改造",{"$nulls":3},{"v":1500000,"d":"1,500,000"},0,{"$nulls":7},{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"涟溪楼五楼多功能报告厅提质改造",{"$nulls":3},{"v":600000,"d":"600,000"},0,{"$nulls":7},{"v":600000,"d":"600,000"}]
[{"$nulls":4},"初中部办公楼提质改造",{"$nulls":3},{"v":600000,"d":"600,000"},0,{"$nulls":7},{"v":600000,"d":"600,000"}]
[{"$nulls":4},"涟溪楼网架屋面檐口铝塑板提质改造",{"$nulls":3},{"v":800000,"d":"800,000"},0,{"$nulls":7},{"v":800000,"d":"800,000"}]
[{"$nulls":4},"教室办公室门窗、梯级间扶手、运动场栏杆、通透式围墙、铁艺等油漆",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"校园文化建设",{"$nulls":3},{"v":800000,"d":"800,000"},0,{"$nulls":7},{"v":800000,"d":"800,000"}]
[{"$nulls":4},"消防设备设施改造",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"钟楼景观钟采购",{"$nulls":3},{"v":200000,"d":"200,000"},0,{"$nulls":7},{"v":200000,"d":"200,000"}]
[{"$nulls":4},"校史展览馆提质改造",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"老校区两栋教工宿舍用电分离",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"田径运动场人造草坪改造",{"$nulls":3},{"v":1500000,"d":"1,500,000"},0,{"$nulls":7},{"v":1500000,"d":"1,500,000"}]
[{"$nulls":4},"水电设施维修",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"校庆",{"$nulls":3},{"v":400000,"d":"400,000"},0,{"$nulls":7},{"v":400000,"d":"400,000"}]
[{"$nulls":4},"学生考试改卷系统",{"$nulls":3},{"v":260000,"d":"260,000"},0,{"$nulls":7},{"v":260000,"d":"260,000"}]
[{"$nulls":4},"校园绿化",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
[{"$nulls":4},"校园道路",{"$nulls":3},{"v":300000,"d":"300,000"},0,{"$nulls":7},{"v":300000,"d":"300,000"}]
[{"$nulls":4},"其他零星维修",{"$nulls":3},{"v":500000,"d":"500,000"},0,{"$nulls":7},{"v":500000,"d":"500,000"}]
["四中","  ",null,"教学楼设备",null,null,1,"套",{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"},{"v":4000000,"d":"4,000,000"}]
["一职",null,null,"实习用耗材",{"$nulls":4},{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},400000]
[{"$nulls":3},"技能竞赛用耗材",{"$nulls":4},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},200000]
[{"$nulls":3},"办公耗材",{"$nulls":4},{"v":200000,"d":"200,000"},{"v":200000,"d":"200,000"},200000]
["景云学校",null,"电脑",{"$nulls":3},20,"台",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},100000]
["机关幼儿园",null,null,"空调",null,"壁挂机",4,"台",{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},null,null,16000]
["合计",{"$nulls":7},{"v":25713000,"d":"25,713,000.0"},{"v":7042000,"d":"7,042,000.0"},{"v":7026000,"d":"7,026,000.0"},0,{"v":16000,"d":"16,000.0"},0,0,0,{"v":400000,"d":"400,000.0"},{"v":16055000,"d":"16,055,000.0"},{"v":340000,"d":"340,000.0"},{"v":220000,"d":"220,000.0"},{"v":1656000,"d":"1,656,000.0"},0]

{"sheet":"11非税收入表 ","index":12,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[1,0,1,3],[2,0,2,1],[3,0,3,3]],"flags":["formulas_cached_only"]}
["表十三"]
["2018年非税收入预算表"]
["编制单位：湘乡市教育局",null,null,"金额单位:元"]
["纳入公共财政预算管理的非税收入"]
["项         目","本年预计收入","部门预算中纳入的非税收入","备注"]
["一、纳入公共财政预算管理的非税收入",{"v":64000,"d":"64,000"},{"v":64000,"d":"64,000"},0]
["      （1）专项收入",null,0,0]
["      （2）行政事业性收费收入",null,0,0]
["      （3）罚没收入",null,0,0]
["      （4）国有资本经营收入",null,0,0]
["      （5）国有资源（资产）有偿使用收入",{"v":64000,"d":"64,000"},{"v":64000,"d":"64,000"},0]
["      （6）其他收入",null,0,0]
["二、政府性基金收入",null,0,0]
["三、纳入财政专户管理的收入",{"v":44626100,"d":"44,626,100"},{"v":44626100,"d":"44,626,100"},0]
["    1.教育收费收入",{"v":43829200,"d":"43,829,200"},{"v":43829200,"d":"43,829,200"},0]
["    2.其他收入",{"v":796900,"d":"796,900"},{"v":796900,"d":"796,900"},0]
["四、未纳入财政专户管理的收入",0,0,0]
["    1.事业收入",null,0,0]
["    2.经营收入",null,0,0]
["    3.其他收入",null,0,0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[]
[]
["本 年 收 入 合 计",{"v":43893200,"d":"43,893,200"},{"v":43893200,"d":"43,893,200"},0]

{"sheet":"12非税收入安排的支出表","index":13,"n_rows":29,"n_cols":3,"rows_kept":29,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
["表十四"]
["2018年部门预算中非税收入安排的支出表"]
["编制单位：湘乡市教育局",null,"金额单位:元"]
["项         目","数额","备注"]
["    一、一般公共服务支出",null,0]
["    二、外交支出",null,0]
["    三、国防支出",null,0]
["    四、公共安全支出",null,0]
["    五、教育支出",{"v":43893200,"d":"43,893,200"},0]
["    六、科学技术支出",null,0]
["    七、文化体育与传媒支出",null,0]
["    八、社会保障和就业支出",null,0]
["    九、医疗卫生与计划生育支出",null,0]
["    十、节能环保支出",null,0]
["    十一、城乡社区支出",null,0]
["    十二、农林水事务支出",null,0]
["    十三、交通运输支出",null,0]
["    十四、资源勘探信息等支出",null,0]
["    十五、商业服务业等支出",null,0]
["    十六、金融支出",null,0]
["    十七、援助其他地区支出",null,0]
["    十八、国土海洋气象等支出",null,0]
["    十九、住房保障支出",null,0]
["    二十、粮油物资储备支出",null,0]
["    二十一、预备费",null,0]
["    二十二、国债还本付息支出",null,0]
["    二十三、其他支出"]
["    二十四、转移性支出"]
["本　年　支　出　合　计",{"v":43893200,"d":"43,893,200"},0]

{"sheet":"13政府购买服务预算表","index":14,"n_rows":9,"n_cols":16,"rows_kept":9,"merged":[[1,0,1,15],[2,14,2,15],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,15],[4,7,5,7],[4,8,4,10],[4,11,5,11],[4,13,4,14],[4,15,5,15]],"flags":["formulas_cached_only"]}
["表十五"]
["政府购买服务项目支出（预算）表"]
["编制单位：湘乡市教育局",{"$nulls":13},"金额单位：元"]
["单位名称","单位代码","支出功能科目名称","支出功能科目  编码","采购品目名称","采购品目代码","购买服务内容","购买服务金额"]
[{"$nulls":7},"合计","一般公共预算拨款",null,null,"政府性基  金","专户","上级财政补助",null,"其他资金"]
[{"$nulls":8},"小计","经费拨款","纳入一般公共预算管理的非税收入",null,"管理的非税收  入","公共财政补助","政府性基金补  助"]
["教育局",null,"行政运行",2050101,null,null,"审计服务",400000,{"$nulls":7},400000]
["教育局",null,"行政运行",2050101,null,null,"电视报道",400000,{"$nulls":7},400000]
["合计",null,"行政运行",2050101,{"$nulls":3},800000,{"$nulls":7},800000]