{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","1收入支出","2收入决算表","3支出决算表","4财政拨款收入支出","5一般公共预算财政拨款支出","6一般公共预算财政拨款基本支出","8政府性基金预算财政拨款收入支出","7一般公共预算财政拨款“三公”经费支出决算表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[4,0,4,7],[5,0,5,7],[6,1,6,2],[7,1,7,2],[15,0,15,7]],"flags":["formulas_cached_only"]}
["附件："]
[]
[]
[]
[]
["2016年度部门决算公开表"]
[null,"预算代码：",null,"080000"]
[null,"部门名称：",null,"黑龙江幼儿师范高等专科学校"]

{"sheet":"1收入支出","index":1,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[3,0,3,2],[3,3,3,5],[37,0,37,5]],"flags":["formulas_cached_only"]}
[null,null,"收入支出总表"]
[]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":4},"金额单位：元"]
["收入",null,null,"支出"]
["项目","行次","金额","项目","行次","金额"]
["栏次","","1","栏次","","2"]
["一、财政拨款收入","1",{"v":4916.62,"d":"4,916.62"},"一、一般公共服务支出","30"]
["　　其中：政府性基金预算财政拨款","2",null,"二、外交支出","31"]
["二、上级补助收入","3",null,"三、国防支出","32"]
["三、事业收入","4",{"v":2761.3,"d":"2,761.30"},"四、公共安全支出","33"]
["四、经营收入","5",null,"五、教育支出","34",{"v":7639.89,"d":"7,639.89"}]
["五、附属单位上缴收入","6",null,"六、科学技术支出","35"]
["六、其他收入","7",5.32,"七、文化体育与传媒支出","36"]
["","8",null,"八、社会保障和就业支出","37",{"v":10.4,"d":"10.40"}]
["","9",null,"九、医疗卫生与计划生育支出","38",{"v":5.3,"d":"5.30"}]
["","10",null,"十、节能环保支出","39"]
["","11",null,"十一、城乡社区支出","40"]
["","12",null,"十二、农林水支出","41"]
["","13",null,"十三、交通运输支出","42"]
["","14",null,"十四、资源勘探信息等支出","43"]
["","15",null,"十五、商业服务业等支出","44"]
["","16",null,"十六、金融支出","45"]
["","17",null,"十七、援助其他地区支出","46"]
["","18",null,"十八、国土海洋气象等支出","47"]
["","19",null,"十九、住房保障支出","48",61.73]
["","20",null,"二十、粮油物资储备支出","49"]
["","21",null,"二十一、其他支出","50"]
["本年收入合计","22",{"v":7683.24,"d":"7,683.24"},"本年支出合计","51",{"v":7717.32,"d":"7,717.32"}]
["用事业基金弥补收支差额","23",null,"结余分配","52"]
["年初结转和结余","24",875.18,"  其中：提取职工福利基金","53"]
["  其中：项目支出结转和结余","25",750.88,"        转入事业基金","54"]
["","26",null,"年末结转和结余","55",{"v":841.1,"d":"841.10"}]
["","27",null,"  其中：项目支出结转和结余","56",827.15]
["","28",null,"","57"]
["总计","29",{"v":8558.42,"d":"8,558.42"},"总计","58",{"v":8558.42,"d":"8,558.42"}]
[]
[]
[]
[]
[null,null,"— 1 —"]

{"sheet":"2收入决算表","index":2,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[1,0,1,10],[3,0,3,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
[]
["收入决算表"]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":9},"金额单位：万元"]
["科目编码",null,null,"科目名称","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\n上缴收入","其他收入"]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":7683.24,"d":"7,683.24"},{"v":4916.62,"d":"4,916.62"},null,{"v":2761.3,"d":"2,761.30"},null,null,5.32]
["205",null,null,"教育支出",{"v":7605.81,"d":"7,605.81"},{"v":4839.19,"d":"4,839.19"},null,{"v":2761.3,"d":"2,761.30"},null,null,5.32]
["20502",null,null,"普通教育",509.83,509.83]
[2050201,null,null,"  学前教育",240.63,240.63]
["2050205",null,null,"  高等教育",{"v":269.2,"d":"269.20"},{"v":269.2,"d":"269.20"}]
["20503",null,null,"职业教育",{"v":7095.98,"d":"7,095.98"},{"v":4329.36,"d":"4,329.36"},null,{"v":2761.3,"d":"2,761.30"},null,null,5.32]
["2050302",null,null,"  中专教育",50.57,50.57]
["2050305",null,null,"  高等职业教育",{"v":7045.41,"d":"7,045.41"},{"v":4278.79,"d":"4,278.79"},null,{"v":2761.3,"d":"2,761.30"},null,null,5.32]
["208",null,null,"社会保障和就业支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
["20808",null,null,"抚恤",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
["2080801",null,null,"  死亡抚恤",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
[21005,null,null,"医疗保障",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
[2100502,null,null,"  事业单位医疗",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
["221",null,null,"住房保障支出",61.73,61.73]
["22102","","","住房改革支出",61.73,61.73]
[2210201,null,null,"  住房公积金",9.06,9.06]
["2210202",null,null,"  提租补贴",52.67,52.67]

{"sheet":"3支出决算表","index":3,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[1,0,1,9],[4,0,4,2],[5,0,6,0],[5,1,6,1],[5,2,6,2],[7,0,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
[]
["支出决算表"]
[]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":8},"金额单位：万元"]
["科目编码",null,null,"科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["类","款","项","栏次","1","2","3","4","5","6"]
[{"$nulls":3},"合计",{"v":7717.32,"d":"7,717.32"},{"v":6668.57,"d":"6,668.57"},{"v":1048.74,"d":"1,048.74"}]
["205",null,null,"教育支出",{"v":7639.89,"d":"7,639.89"},{"v":6591.14,"d":"6,591.14"},{"v":1048.74,"d":"1,048.74"}]
["20502",null,null,"普通教育",{"v":554.9,"d":"554.90"},{"v":534.9,"d":"534.90"},{"v":20,"d":"20.00"}]
[2050201,null,null,"  学前教育",{"v":285.7,"d":"285.70"},{"v":265.7,"d":"265.70"},{"v":20,"d":"20.00"}]
["2050205",null,null,"  高等教育",{"v":269.2,"d":"269.20"},{"v":269.2,"d":"269.20"}]
["20503",null,null,"职业教育",{"v":7084.99,"d":"7,084.99"},{"v":6056.24,"d":"6,056.24"},{"v":1028.74,"d":"1,028.74"}]
["2050302",null,null,"  中专教育",50.57,50.57]
["2050305",null,null,"  高等职业教育",{"v":7034.43,"d":"7,034.43"},{"v":6005.68,"d":"6,005.68"},{"v":1028.74,"d":"1,028.74"}]
["208",null,null,"社会保障和就业支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
["20808",null,null,"抚恤",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
["2080801",null,null,"  死亡抚恤",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
[21005,null,null,"医疗保障",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
[2100502,null,null,"  事业单位医疗",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
["221",null,null,"住房保障支出",61.73,61.73]
["22102","","","住房改革支出",61.73,61.73]
[2210201,null,null,"  住房公积金",9.06,9.06]
["2210202",null,null,"  提租补贴",52.67,52.67]

{"sheet":"4财政拨款收入支出","index":4,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
[]
["财政拨款收入支出决算总表"]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":6},"金额单位：万元"]
["收  入",null,null,"支  出"]
["项    目","行次","金额","项    目","行次","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,"1","栏    次",null,2,3,4]
["一、一般公共预算财政拨款","1",{"v":4916.62,"d":"4,916.62"},"一、一般公共服务支出","28"]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","29"]
["","3",null,"三、国防支出","30"]
["","4",null,"四、公共安全支出","31"]
["","5",null,"五、教育支出","32",{"v":4680.3,"d":"4,680.30"},{"v":4680.3,"d":"4,680.30"}]
["","6",null,"六、科学技术支出","33"]
["","7",null,"七、文化体育与传媒支出","34"]
["","8",null,"八、社会保障和就业支出","35",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}]
["","9",null,"九、医疗卫生与计划生育支出","36",{"v":5.3,"d":"5.30"},{"v":5.3,"d":"5.30"}]
["","10",null,"十、节能环保支出","37"]
["","11",null,"十一、城乡社区支出","38"]
["","12",null,"十二、农林水支出","39"]
["","13",null,"十三、交通运输支出","40"]
["","14",null,"十四、资源勘探信息等支出","41"]
["","15",null,"十五、商业服务业等支出","42"]
["","16",null,"十六、金融支出","43"]
["","17",null,"十七、援助其他地区支出","44"]
["","18",null,"十八、国土海洋气象等支出","45"]
["","19",null,"十九、住房保障支出","46",61.73,61.73]
["","20",null,"二十、粮油物资储备支出","47"]
["","21",null,"二十一、其他支出","48"]
["本年收入合计","22",{"v":4916.62,"d":"4,916.62"},"本年支出合计","49",{"v":4757.73,"d":"4,757.73"},{"v":4757.73,"d":"4,757.73"}]
["年初财政拨款结转和结余","23",{"v":124.3,"d":"124.30"},"年末财政拨款结转和结余","50",283.19,283.19]
["  一般公共预算财政拨款","24",{"v":124.3,"d":"124.30"},"","51"]
["  政府性基金预算财政拨款","25",null,"","52"]
["","26",null,"","53"]
["总计","27",{"v":5040.92,"d":"5,040.92"},"总计","54",{"v":5040.92,"d":"5,040.92"},{"v":5040.92,"d":"5,040.92"}]

{"sheet":"5一般公共预算财政拨款支出","index":5,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,0,1,6],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[5,0,6,0],[5,1,6,1],[5,2,6,2],[7,0,7,2],[8,0,8,2],[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],[24,0,24,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算财政拨款支出决算表"]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":5},"金额单位：万元"]
["科目编码",null,null,"科目名称","本年支出合计","基本\n支出","项目\n支出"]
[]
["类","款","项","栏次",1,2,3]
[{"$nulls":3},"合计",4757.73,4149.59,608.14]
["205",null,null,"教育支出",4680.3,4072.16,608.14]
["20502",null,null,"普通教育",554.9,534.9,20]
[2050201,null,null,"  学前教育",285.7,265.7,20]
["2050205",null,null,"  高等教育",269.2,269.2]
["20503",null,null,"职业教育",4125.41,3537.27,588.14]
["2050302",null,null,"  中专教育",50.57,50.7]
["2050305",null,null,"  高等职业教育",4074.84,3486.7,588.14]
["208",null,null,"社会保障和就业支出",10.4,10.4]
["20808",null,null,"抚恤",10.4,10.4]
["2080801",null,null,"  死亡抚恤",10.4,10.4]
[210,null,null,"医疗卫生与计划生育支出",5.3,5.3]
[21005,null,null,"医疗保障",5.3,5.3]
[2100502,null,null,"  事业单位医疗",5.3,5.3]
["221",null,null,"住房保障支出",61.73,61.73]
["22102","","","住房改革支出",61.73,61.73]
[2210201,null,null,"  住房公积金",9.06,9.06]
["2210202",null,null,"  提租补贴",52.67,52.67]

{"sheet":"6一般公共预算财政拨款基本支出","index":6,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,8],[2,0,2,2],[2,3,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[33,0,33,1],[33,3,33,7],[34,0,34,8],[35,0,35,8]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表"]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":7},"金额单位：万元"]
["人员经费","","","公用经费","","","","",""]
["科目\n编码","科目名称","金额","科目\n编码","科目名称","金额","科目\n编码","科目名称","金额"]
["","","","","","","","",""]
["301","工资福利支出",{"v":1952.22,"d":"1,952.22"},"302","商品和服务支出",519.54,"310","其他资本性支出",83.19]
["30101","  基本工资",{"v":1145.9,"d":"1,145.90"},"30201","  办公费",6.11,"31001","  房屋建筑物购建"]
["30102","  津贴补贴",561.34,"30202","  印刷费",10.02,"31002","  办公设备购置",83.19]
["30103","  奖金",185.59,"30203","  咨询费",null,"31003","  专用设备购置"]
["30104","  其他社会保障缴费",12.37,"30204","  手续费",0.42,"31005","  基础设施建设"]
["30106","  伙食补助费",null,"30205","  水费",53.49,"31006","  大型修缮"]
["30107","  绩效工资",null,"30206","  电费",33.56,"31007","  信息网络及软件购置更新"]
["30108","  机关事业单位基本养老保险缴费",7.71,"30207","  邮电费",5.35,"31008","  物资储备"]
["30109","  职业年金缴费",null,"30208","  取暖费",121.16,"31009","  土地补偿"]
["30199","  其他工资福利支出",{"v":39.3,"d":"39.30"},"30209","  物业管理费",29.01,"31010","  安置补助"]
["303","对个人和家庭的补助",{"v":1594.65,"d":"1,594.65"},"30211","  差旅费",25.93,"31011","  地上附着物和青苗补偿"]
["30301","  离休费",19.66,"30212","  因公出国（境）费用",null,"31012","  拆迁补偿"]
["30302","  退休费",936.21,"30213","  维修(护)费",115.62,"31013","  公务用车购置"]
["30303","  退职（役）费",null,"30214","  租赁费",null,"31019","  其他交通工具购置"]
["30304","  抚恤金",10.47,"30215","  会议费",0.16,"31020","  产权参股"]
["30305","  生活补助",5.28,"30216","  培训费",3.96,"31099","  其他资本性支出"]
["30306","  救济费",null,"30217","  公务接待费",0.02,"304","对企事业单位的补贴"]
["30307","  医疗费",null,"30218","  专用材料费",{"v":35.8,"d":"35.80"},"30401","  企业政策性补贴"]
["30308","  助学金",436.18,"30224","  被装购置费",null,"30402","  事业单位补贴"]
["30309","  奖励金",0.13,"30225","  专用燃料费",null,"30403","  财政贴息"]
["30310","  生产补贴",null,"30226","  劳务费",13.93,"30499","  其他对企事业单位的补贴"]
["30311","  住房公积金",9.06,"30227","  委托业务费",28.38,"307","债务利息支出"]
["30312","  提租补贴",52.67,"30228","  工会经费",17.52,"30701","  国内债务付息"]
["30313","  购房补贴",null,"30229","  福利费",3.72,"30707","  国外债务付息"]
["30314","  采暖补贴",119.51,"30231","  公务用车运行维护费",null,"399","其他支出"]
["30315","  物业服务补贴",null,"30239","  其他交通费用",0.49,"39906","  赠与"]
["30399","  其他对个人和家庭的补助支出",5.49,"30240","  税金及附加费用",null,"",""]
["","","","30299","  其他商品和服务支出",14.87,"",""]
["人员经费合计","",{"v":3546.87,"d":"3,546.87"},"公用经费合计","","","","",602.73]

{"sheet":"8政府性基金预算财政拨款收入支出","index":7,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[1,0,1,16],[4,0,6,2],[4,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,5,16],[7,0,8,0],[7,1,8,1],[7,2,8,2],[15,0,15,16]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算财政拨款收入支出决算表"]
[]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":15},"金额单位：万元"]
["科目编码",null,null,"科目名称","年初结转和结余",null,null,"本年收入",null,null,"本年支出",null,null,"年末结转和结余"]
[{"$nulls":4},"合计","基本支出结转","项目支出结转和结余","合计","基本\n支出","项目\n支出","合计","基本\n支出","项目\n支出","合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":15},"项目支出结转","项目支出结余"]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":3},"合计"]

{"sheet":"7一般公共预算财政拨款“三公”经费支出决算表","index":8,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[0,0,0,11],[2,0,2,5],[2,6,2,11],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,10],[3,11,4,11],[7,0,8,11]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款“三公”经费支出决算表"]
["部门：黑龙江幼儿师范高等专科学校",{"$nulls":10},"单位：万元"]
["2016年度预算数",{"$nulls":5},"2016年度决算数"]
["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","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"]
[null,null,"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[0.27,{"$nulls":4},0.27,0.02,{"$nulls":4},0.02]