{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["收支1","收入2","支出汇总3（按功能科目）","财政拨款支出明细表"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"收支1","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[3,0,3,1],[3,2,3,5]]}
["收 支 预 算 总 表 "]
["",{"$nulls":4},"预算公开01表"]
[{"$nulls":5},"单位:万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类） ","预算数 ","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":29285,"d":"29285.00"},"一、基本支出",{"v":49924,"d":"49924.00"},"一般公共服务支出",{"v":0,"d":"0.00"}]
["二、中央“六费”收入返还数",{"v":0,"d":"0.00"},"　1、工资福利支出",{"v":25560,"d":"25560.00"},"外交支出",{"v":0,"d":"0.00"}]
["三、中央提前告知转移支付资金",{"v":3380,"d":"3380.00"},"　2、商品和服务支出",{"v":12804,"d":"12804.00"},"国防支出",{"v":0,"d":"0.00"}]
["四、纳入预算管理的行政事业性收费等非税收入",{"v":1146,"d":"1146.00"},"　3、对个人和家庭的补助",{"v":11560,"d":"11560.00"},"公共安全支出",{"v":0,"d":"0.00"}]
["五、纳入政府性基金预算管理收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":7048,"d":"7048.00"},"教育支出",{"v":47850,"d":"47850.00"}]
["六、纳入专户管理的行政事业性收费等非税收入",{"v":22261,"d":"22261.00"},"　1、工资福利支出",{"v":0,"d":"0.00"},"科学技术支出",{"v":0,"d":"0.00"}]
["七、上级补助收入",{"v":0,"d":"0.00"},"　2、商品和服务支出",{"v":3200,"d":"3200.00"},"文化体育与传媒支出",{"v":0,"d":"0.00"}]
["八、附属单位上缴收入",{"v":0,"d":"0.00"},"　3、对个人和家庭的补助",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":7346,"d":"7346.00"}]
["九、其他收入",{"v":900,"d":"900.00"},"  4、对企事业单位的补贴",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["十、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"  5、转移性支出",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":739,"d":"739.00"}]
[null,null,"  6、债务利息支出",{"v":808,"d":"808.00"},"节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  7、基本建设支出",{"v":0,"d":"0.00"},"城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  8、其他资本性支出",{"v":0,"d":"0.00"},"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  9、其他支出",{"v":3040,"d":"3040.00"},"交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",{"v":1037,"d":"1037.00"}]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计 ",{"$f":"SUM(B6:B15)","v":{"v":56972,"d":"56972.00"}},"本年支出合计 ",{"$f":"SUM(D6)+SUM(D10)","v":{"v":56972,"d":"56972.00"}},"本年支出合计 ",{"$f":"SUM(F6:F33)","v":{"v":56972,"d":"56972.00"}}]
["十一、上年结转",null,"　　结转下年",{"$f":"SUM(B40)-SUM(D34)","v":{"v":0,"d":"0.00"}},"　　结转下年",{"$f":"SUM(B40)-SUM(F34)","v":{"v":0,"d":"0.00"}}]
["　　纳入预算管理的行政事业性收费等非税收入结转",{"v":0,"d":"0.00"}]
["　　纳入政府性基金预算管理收入结转",{"v":0,"d":"0.00"}]
["　　纳入专户管理的行政事业性收费等非税收入结转",{"v":0,"d":"0.00"}]
["　　其他结转",{"v":0,"d":"0.00"}]
["收    入    总    计 ",{"$f":"B34+SUM(B36:B39)","v":{"v":56972,"d":"56972.00"}},"支    出    总    计 ",{"$f":"SUM(D34)+SUM(D35)","v":{"v":56972,"d":"56972.00"}},"支    出    总    计 ",{"$f":"SUM(F34)+SUM(F35)","v":{"v":56972,"d":"56972.00"}}]

{"sheet":"收入2","index":1,"n_rows":6,"n_cols":16,"rows_kept":6,"merged":[[0,0,0,15],[3,0,4,0],[3,1,4,1],[3,2,3,8],[3,9,3,10],[3,11,3,14],[3,15,4,15]]}
["收  入  预  算  总  表"]
[{"$nulls":15},"预算公开02表"]
[{"$nulls":15},"单位:万元"]
["部门/单位名称","合计","部门当年收入",{"$nulls":6},"转移性收入",null,"上年结转",{"$nulls":3},"用事业基金弥补收支差额"]
[null,null,"财政拨款","中央“六费”收入返还数","中央提前告知转移支付资金","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入","纳入专户管理的行政事业性收费等非税收入","其他收入","上级补助收入","附属单位上缴收入","纳入预算管理的行政事业性收费等非税收入结转","纳入政府性基金预算管理收入结转","纳入专户管理的行政事业性收费等非税收入结转","其他结转"]
["  沈阳师范大学",{"$f":"SUM(C6:P6)","v":{"v":56972,"d":"56,972.00"}},{"v":29285,"d":"29,285.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":1146,"d":"1,146.00"},{"v":0,"d":"0.00"},{"v":22261,"d":"22,261.00"},{"v":900,"d":"900.00"},{"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"}]

{"sheet":"支出汇总3（按功能科目）","index":2,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[3,3,4,3],[3,4,4,4],[3,18,4,18]]}
["支 出 预 算 汇 总 表（按功能科目）"]
[{"$nulls":18},"预算公开03表"]
[{"$nulls":18},"单位:万元"]
["科目编码",null,null,"科目名称（类/款/项）","合计","部门当年收入",{"$nulls":6},"转移性收入",null,"上年结转",{"$nulls":3},"用事业基金弥补收支差额"]
["类","款","项",null,null,"财政拨款","中央“六费”收入返还数","中央提前告知转移支付资金","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入","纳入专户管理的行政事业性收费等非税收入","其他收入","上级补助收入","附属单位上缴收入","纳入预算管理的行政事业性收费等非税收入结转","纳入政府性基金预算管理收入结转","纳入专户管理的行政事业性收费等非税收入结转","其他结转"]
[{"$nulls":4},{"v":56972,"d":"56,972.00"},{"v":29285,"d":"29,285.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":1146,"d":"1,146.00"},{"v":0,"d":"0.00"},{"v":22261,"d":"22,261.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[205,null,null,"教育支出",{"v":47850,"d":"47,850.00"},{"v":22398,"d":"22,398.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":1146,"d":"1,146.00"},{"v":0,"d":"0.00"},{"v":20026,"d":"20,026.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"02",null,"  普通教育",{"v":47850,"d":"47,850.00"},{"v":22398,"d":"22,398.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":1146,"d":"1,146.00"},{"v":0,"d":"0.00"},{"v":20026,"d":"20,026.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[205,"  02","05","    高等教育",{"v":47850,"d":"47,850.00"},{"v":22398,"d":"22,398.00"},{"v":0,"d":"0.00"},{"v":3380,"d":"3,380.00"},{"v":1146,"d":"1,146.00"},{"v":0,"d":"0.00"},{"v":20026,"d":"20,026.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,null,null,"社会保障和就业支出",{"v":7346,"d":"7,346.00"},{"v":5469,"d":"5,469.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1877,"d":"1,877.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"05",null,"  行政事业单位离退休",{"v":7346,"d":"7,346.00"},{"v":5469,"d":"5,469.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1877,"d":"1,877.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,"  05","02","    事业单位离退休",{"v":7346,"d":"7,346.00"},{"v":5469,"d":"5,469.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1877,"d":"1,877.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":739,"d":"739.00"},{"v":519,"d":"519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"05",null,"  医疗保障",{"v":739,"d":"739.00"},{"v":519,"d":"519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[210,"  05","02","    事业单位医疗",{"v":739,"d":"739.00"},{"v":519,"d":"519.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[221,null,null,"住房保障支出",{"v":1037,"d":"1,037.00"},{"v":899,"d":"899.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"02",null,"  住房改革支出",{"v":1037,"d":"1,037.00"},{"v":899,"d":"899.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[221,"  02","01","    住房公积金",{"v":1037,"d":"1,037.00"},{"v":899,"d":"899.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138,"d":"138.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"财政拨款支出明细表","index":3,"n_rows":11,"n_cols":28,"rows_kept":11,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,11],[3,12,3,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,4,11],[4,12,5,12],[4,13,5,13],[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],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
["财 政 拨 款 支 出 明 细 表"]
[{"$nulls":27},"预算公开04表"]
[{"$nulls":27},"单位：万元"]
["科目编码",null,null,"部门/单位/科目名称","合  计","基本支出",{"$nulls":6},"项目支出",{"$nulls":12},"对附属单位补助支出","上缴上级支出","事业单位经营支出"]
["类","款","项",null,null,"小计","工资福利支出","商品和服务支出",null,"对个人和家庭的补助",null,null,"小计","工资福利支出","商品服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","贷款转贷及产权参股","其他支出"]
[{"$nulls":7},"金额","其中：个人取暖费","金额","其中：离休费支出","退休费支出"]
[{"$nulls":3},"  沈阳师范大学",{"v":29285,"d":"29285.00"},{"v":29285,"d":"29285.00"},{"v":12212,"d":"12212.00"},{"v":8458,"d":"8458.00"},{"v":0,"d":"0.00"},{"v":8615,"d":"8615.00"},{"v":721,"d":"721.00"},{"v":4306,"d":"4306.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","02","05","    高等教育",{"v":22398,"d":"22398.00"},{"v":22398,"d":"22398.00"},{"v":11706,"d":"11706.00"},{"v":8344,"d":"8344.00"},{"v":0,"d":"0.00"},{"v":2348,"d":"2348.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","    事业单位离退休",{"v":5469,"d":"5469.00"},{"v":5469,"d":"5469.00"},{"v":0,"d":"0.00"},{"v":114,"d":"114.00"},{"v":0,"d":"0.00"},{"v":5355,"d":"5355.00"},{"v":721,"d":"721.00"},{"v":4306,"d":"4306.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","05","02","    事业单位医疗",{"v":519,"d":"519.00"},{"v":519,"d":"519.00"},{"v":506,"d":"506.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    住房公积金",{"v":899,"d":"899.00"},{"v":899,"d":"899.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":899,"d":"899.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]