{"text_format":"2","workbook":"xls","n_sheets":8,"sheets":["财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算\"三公\"经费支出表","政府性基金预算支出表","部门收支总表","部门收入总表","部门支出总表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,null,null,"部门公开表1"]
["财政拨款收支总表"]
["200024-湘潭医卫职业技术学院",null,null,"单位：万元"]
[" 收  入",null,"    支   出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",6833.24,"一、本年支出",6833.24]
["   经费拨款",6833.24,"(一)一般公共服务支出"]
["   纳入一般公共预算管理的非税收入拨款",null,"(二)国防支出"]
["二、政府性基金收入",null,"(三)公共安全支出"]
[null,null,"(四)教育支出",6833.24]
[null,null,"(五)科学技术支出"]
[null,null,"(六)文化体育与传媒支出"]
[null,null,"(七)社会保障和就业支出"]
[null,null,"(八)卫生健康支出"]
[null,null,"(九)节能环保支出"]
[null,null,"(十)城乡社区支出"]
[null,null,"(十一)农林水支出"]
[null,null,"(十二)交通运输支出"]
[null,null,"(十三)资源勘探信息等支出"]
[null,null,"(十四)商业服务业等支出"]
[null,null,"(十五)金融支出"]
[null,null,"(十六)自然资源海洋气象等支出"]
[null,null,"(十七)住房保障支出"]
[null,null,"(十八)粮油物资储备支出"]
[null,null,"(十九)灾害防治及应急管理支出"]
[null,null,"(二十)其他支出"]
["收 入 总计",6833.24,"支 出 总 计",6833.24]

{"sheet":"一般公共预算支出表","index":1,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,0,1,6],[2,0,2,3],[3,0,3,3],[3,4,3,6],[4,0,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表2"]
["一般公共预算支出表"]
["200024-湘潭医卫职业技术学院",{"$nulls":5},"单位：万元"]
["功能分类科目",null,null,null,"2021年预算数"]
["科目编码",null,null,"科目名称","小计","基本支出","项目支出"]
["**","**","**","**",1,2,3]
["","","","合计",6833.24,5628.24,1205]
[null,null,"200024","湘潭医卫职业技术学院",6833.24,5628.24,1205]
["205","03","05","高等职业教育",6833.24,5628.24,1205]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门预算公开表3"]
["一般公共预算基本支出表"]
["200024-湘潭医卫职业技术学院",null,null,null,"单位：万元"]
["经济分类科目",null,"2021年预算数"]
["科目编码","科目名称","合计","人员经费","公用经费"]
["**","**","1","2","3"]
["","合计",5628.24,5410.39,217.85]
["200024","湘潭医卫职业技术学院",5628.24,5410.39,217.85]
["301","工资福利支出",5173.49,5173.49]
["30101","基本工资",2142.48,2142.48]
["30102","津贴补贴",0.24,0.24]
["30103","奖金",178.54,178.54]
["30107","绩效工资",1341,1341]
["30108","机关事业单位基本养老保险缴费",557.36,557.36]
["30110","职工基本医疗保险缴费",366.65,366.65]
["30112","其他社会保障缴费",24.38,24.38]
["30112","其他社会保障缴费",27.87,27.87]
["30113","住房公积金",534.97,534.97]
["302","商品和服务支出",217.85,null,217.85]
["30228","工会经费",41.8,null,41.8]
["30229","福利费",87.09,null,87.09]
["30231","公务用车运行维护费",6.4,null,6.4]
["30239","其他交通费用",12.79,null,12.79]
["30299","其他商品和服务支出",69.67,null,69.67]
["30299","其他商品和服务支出",0.1,null,0.1]
["303","对个人和家庭的补助",236.9,236.9]
["30301","离休费",26.1,26.1]
["30302","退休费",197.81,197.81]
["30305","生活补助",1.66,1.66]
["30309","奖励金",11.33,11.33]

{"sheet":"一般公共预算\"三公\"经费支出表","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"部门公开表4"]
["一般公共预算\"三公\"经费支出表"]
["200024-湘潭医卫职业技术学院",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","2021年预算数"]
[null,null,"合计","因公出国(境)费","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["**","**",1,2,3,4,5,6]
["","合计",6.4,null,6.4,null,6.4]
["200024","湘潭医卫职业技术学院",6.4,null,6.4,null,6.4]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":6,"n_cols":5,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,0,1,4],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"部门公开表5"]
["政府性基金预算支出表"]
["200024-湘潭医卫职业技术学院",null,null,null,"单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"部门收支总表","index":5,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,null,null,"部门公开表6"]
["部门收支总表"]
["200024-湘潭医卫职业技术学院",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算拨款",6833.24,"一、一般公共服务支出"]
["    经费拨款",6833.24,"二、公共安全支出"]
["   纳入一般公共预算管理的非税收入拨款",null,"三、教育支出",14031.47]
["二、政府性基金拨款",null,"四、科学技术支出"]
["三、国有资本经营预算",null,"五、文化体育与传媒支出"]
["四、财政专户管理资金收入",7198.23,"六、社会保障和就业支出"]
["五、上级财政补助",null,"七、卫生健康支出"]
["六、其他收入",null,"八、节能环保支出"]
[null,null,"九、城乡社区支出"]
[null,null,"十、农林水支出"]
[null,null,"十一、交通运输支出"]
[null,null,"十二、资源勘探信息等支出"]
[null,null,"十三、商业服务业等支出"]
[null,null,"十四、金融支出"]
[null,null,"十五、自然资源海洋气象等支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十八、粮油物资储备支出"]
[null,null,"十九、灾害防治及应急管理支出"]
[null,null,"二十、其他支出"]
["    收入总计",14031.47,"        支出总计",14031.47]

{"sheet":"部门收入总表","index":6,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,0,1,12],[2,0,2,3],[3,0,3,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[4,0,4,2],[3,4,4,4],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"部门公开表7"]
["部门收入总表"]
["200024-湘潭医卫职业技术学院",{"$nulls":11},"单位：万元"]
["科目",null,null,null,"合计","一般公共预算拨款",null,null,"财政专户管理资金收入","政府性基金拨款","国有资本经营预算","上级专款","其他拨款"]
["科目编码",null,null,"科目名称",null,"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
["**","**","**","**",1,2,3,4,5,6,7,8,9]
["","","","合计",14031.47,6833.24,6833.24,null,7198.23]
[null,null,"200024","湘潭医卫职业技术学院",14031.47,6833.24,6833.24,null,7198.23]
["205","03","05","高等职业教育",14031.47,6833.24,6833.24,null,7198.23]

{"sheet":"部门支出总表","index":7,"n_rows":8,"n_cols":7,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,0,1,6],[2,0,2,1],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"部门公开表8"]
["部门支出总表"]
["200024-湘潭医卫职业技术学院",{"$nulls":5},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出"]
["**","**","**","**",1,2,3]
["","","","合计",14031.47,5953.19,8078.28]
[null,null,"200024","湘潭医卫职业技术学院",14031.47,5953.19,8078.28]
["205","03","05","高等职业教育",14031.47,5953.19,8078.28]