{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["（决表1）收入支出决算总表","（决表2）收入决算表","（决表3）支出决算表","（决表4）财政拨款收入支出决算总表","（决表5）一般公共预算财政拨款支出决算表（功能分类）","（决表6）一般公共预算财政拨款支出决算表（经济分类）","（决表7）一般公共预算财政拨款“三公”经费支出决算表","（决表8）政府性基金预算财政拨款收入支出决算表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"（决表1）收入支出决算总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"决算表1"]
["收入支出决算总表"]
["单位名称：",{"$nulls":4},"单位：万元"]
["收入","","","支出","",""]
["项目","行次","决算数","项目(按功能分类)","行次","决算数"]
["栏次","",1,"栏次","",2]
["一、财政拨款收入","1",{"v":70726.340578,"d":"70,726.34"},"一、一般公共服务支出",29,{"v":0,"d":"0.00"}]
["　　其中：政府性基金","2",{"v":0,"d":"0.00"},"二、外交支出",30,{"v":0,"d":"0.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},"三、国防支出",31,{"v":0,"d":"0.00"}]
["三、事业收入","4",{"v":1548.441375,"d":"1,548.44"},"四、公共安全支出",32,{"v":0,"d":"0.00"}]
["四、经营收入","5",{"v":0,"d":"0.00"},"五、教育支出",33,{"v":42736.208468,"d":"42,736.21"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},"六、科学技术支出",34,{"v":687.128813,"d":"687.13"}]
["六、其他收入","7",{"v":120.23936299999998,"d":"120.24"},"七、文化体育与传媒支出",35,{"v":0,"d":"0.00"}]
["","8",null,"八、社会保障和就业支出",36,{"v":0,"d":"0.00"}]
["","9",null,"九、医疗卫生与计划生育支出",37,{"v":0,"d":"0.00"}]
["","10",null,"十、节能环保支出",38,{"v":39.0228,"d":"39.02"}]
["","11",null,"十一、城乡社区支出",39,{"v":0,"d":"0.00"}]
["","12",null,"十二、农林水支出",40,{"v":30,"d":"30.00"}]
["","13",null,"十三、交通运输支出",41,{"v":0,"d":"0.00"}]
["","14",null,"十四、资源勘探信息等支出",42,{"v":0,"d":"0.00"}]
["","15",null,"十五、商业服务业等支出",43,{"v":0,"d":"0.00"}]
["","16",null,"十六、金融支出",44,{"v":0,"d":"0.00"}]
["","17",null,"十七、援助其他地区支出",45,{"v":0,"d":"0.00"}]
["","18",null,"十八、国土海洋气象等支出",46,{"v":0,"d":"0.00"}]
["","19",null,"十九、住房保障支出",47,{"v":745.9442,"d":"745.94"}]
["","20",null,"二十、粮油物资储备支出",48,{"v":0,"d":"0.00"}]
["","21",null,"二十一、国债还本付息支出",49,{"v":0,"d":"0.00"}]
["","22",null,"二十二、其他支出",50,{"v":0,"d":"0.00"}]
["","23",null,"",51]
["本年收入合计","24",{"v":72395.021316,"d":"72,395.02"},"     本年支出合计",52,{"v":44238.304281,"d":"44,238.30"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},"    结余分配",53,{"v":0,"d":"0.00"}]
["    年初结转和结余","26",{"v":5105.380665,"d":"5,105.38"},"    年末结转和结余",54,{"v":33262.0977,"d":"33,262.10"}]
["","27",null,null,55]
["总计","28",{"v":77500.40198099999,"d":"77,500.40"},"总计",56,{"v":77500.40198099999,"d":"77,500.40"}]

{"sheet":"（决表2）收入决算表","index":1,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[1,0,1,10],[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],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"决算表2"]
["收入决算表"]
["单位名称：",{"$nulls":9},"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","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":72395.021316,"d":"72,395.02"},{"v":70726.340578,"d":"70,726.34"},{"v":0,"d":"0.00"},{"v":1548.441375,"d":"1,548.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.23936299999998,"d":"120.24"}]
["205","","","教育支出",{"v":70788.394413,"d":"70,788.39"},{"v":69119.713675,"d":"69,119.71"},{"v":0,"d":"0.00"},{"v":1548.441375,"d":"1,548.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.23936299999998,"d":"120.24"}]
["20501","","","教育管理事务",{"v":14.95612,"d":"14.96"},{"v":14.95612,"d":"14.96"},{"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"}]
["2050199","","","  其他教育管理事务支出",{"v":14.95612,"d":"14.96"},{"v":14.95612,"d":"14.96"},{"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"}]
["20502","","","普通教育",{"v":70766.438293,"d":"70,766.44"},{"v":69097.75755499999,"d":"69,097.76"},{"v":0,"d":"0.00"},{"v":1548.441375,"d":"1,548.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.23936299999998,"d":"120.24"}]
["2050205","","","  高等教育",{"v":70766.438293,"d":"70,766.44"},{"v":69097.75755499999,"d":"69,097.76"},{"v":0,"d":"0.00"},{"v":1548.441375,"d":"1,548.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120.23936299999998,"d":"120.24"}]
["20509","","","教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"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"}]
["2050999","","","  其他教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"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"}]
["206","","","科学技术支出",{"v":791.659903,"d":"791.66"},{"v":791.659903,"d":"791.66"},{"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"}]
["20602","","","基础研究",{"v":38.615574,"d":"38.62"},{"v":38.615574,"d":"38.62"},{"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"}]
["2060203","","","  自然科学基金",{"v":35.74625,"d":"35.75"},{"v":35.74625,"d":"35.75"},{"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"}]
["2060299","","","  其他基础研究支出",{"v":2.869324,"d":"2.87"},{"v":2.869324,"d":"2.87"},{"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"}]
["20603","","","应用研究",{"v":12.18052,"d":"12.18"},{"v":12.18052,"d":"12.18"},{"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"}]
["2060302","","","  社会公益研究",{"v":0.9635,"d":"0.96"},{"v":0.9635,"d":"0.96"},{"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"}]
["2060303","","","  高技术研究",{"v":11.21702,"d":"11.22"},{"v":11.21702,"d":"11.22"},{"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"}]
["20604","","","技术研究与开发",{"v":149.270092,"d":"149.27"},{"v":149.270092,"d":"149.27"},{"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"}]
["2060402","","","  应用技术研究与开发",{"v":67.107302,"d":"67.11"},{"v":67.107302,"d":"67.11"},{"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"}]
["2060403","","","  产业技术研究与开发",{"v":15.746,"d":"15.75"},{"v":15.746,"d":"15.75"},{"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"}]
["2060499","","","  其他技术研究与开发支出",{"v":66.41679,"d":"66.42"},{"v":66.41679,"d":"66.42"},{"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"}]
["20605","","","科技条件与服务",{"v":19.845353,"d":"19.85"},{"v":19.845353,"d":"19.85"},{"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"}]
["2060502","","","  技术创新服务体系",{"v":19.845353,"d":"19.85"},{"v":19.845353,"d":"19.85"},{"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"}]
["20607","","","科学技术普及",{"v":13.938995000000002,"d":"13.94"},{"v":13.938995000000002,"d":"13.94"},{"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"}]
["2060703","","","  青少年科技活动",{"v":13.938995000000002,"d":"13.94"},{"v":13.938995000000002,"d":"13.94"},{"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"}]
["20609","","","科技重大专项",{"v":522.176476,"d":"522.18"},{"v":522.176476,"d":"522.18"},{"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"}]
["2060901","","","  科技重大专项",{"v":522.176476,"d":"522.18"},{"v":522.176476,"d":"522.18"},{"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"}]
["20699","","","其他科学技术支出",{"v":35.632893,"d":"35.63"},{"v":35.632893,"d":"35.63"},{"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"}]
["2069901","","","  科技奖励",{"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"}]
["2069999","","","  其他科学技术支出",{"v":30.632893,"d":"30.63"},{"v":30.632893,"d":"30.63"},{"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"}]
["211","","","节能环保支出",{"v":39.0228,"d":"39.02"},{"v":39.0228,"d":"39.02"},{"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"}]
["21110","","","能源节约利用",{"v":19.488,"d":"19.49"},{"v":19.488,"d":"19.49"},{"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"}]
["2111001","","","  能源节约利用",{"v":19.488,"d":"19.49"},{"v":19.488,"d":"19.49"},{"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"}]
["21199","","","其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":19.5348,"d":"19.53"},{"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"}]
["2119901","","","  其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":19.5348,"d":"19.53"},{"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"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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","","","住房保障支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"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"}]
["22102","","","住房改革支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"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"}]
["2210201","","","  住房公积金",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"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":"（决表3）支出决算表","index":2,"n_rows":48,"n_cols":10,"rows_kept":48,"merged":[[1,0,1,9],[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],[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],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"决算表3"]
["支出决算表"]
["单位名称：",{"$nulls":8},"单位：万元"]
["项目","","","","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"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":44238.304281,"d":"44,238.30"},{"v":26250.570034,"d":"26,250.57"},{"v":17987.734247,"d":"17,987.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":42736.208468,"d":"42,736.21"},{"v":25499.625834,"d":"25,499.63"},{"v":17236.582634000002,"d":"17,236.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20501","","","教育管理事务",{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050199","","","  其他教育管理事务支出",{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":42714.252348,"d":"42,714.25"},{"v":25492.625834,"d":"25,492.63"},{"v":17221.626514,"d":"17,221.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":42700.781273,"d":"42,700.78"},{"v":25492.625834,"d":"25,492.63"},{"v":17208.155439,"d":"17,208.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":13.471075,"d":"13.47"},{"v":0,"d":"0.00"},{"v":13.471075,"d":"13.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20509","","","教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050999","","","  其他教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":687.128813,"d":"687.13"},{"v":5,"d":"5.00"},{"v":682.128813,"d":"682.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20602","","","基础研究",{"v":38.615574,"d":"38.62"},{"v":0,"d":"0.00"},{"v":38.615574,"d":"38.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060203","","","  自然科学基金",{"v":35.74625,"d":"35.75"},{"v":0,"d":"0.00"},{"v":35.74625,"d":"35.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060299","","","  其他基础研究支出",{"v":2.869324,"d":"2.87"},{"v":0,"d":"0.00"},{"v":2.869324,"d":"2.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20603","","","应用研究",{"v":12.18052,"d":"12.18"},{"v":0,"d":"0.00"},{"v":12.18052,"d":"12.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060302","","","  社会公益研究",{"v":0.9635,"d":"0.96"},{"v":0,"d":"0.00"},{"v":0.9635,"d":"0.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060303","","","  高技术研究",{"v":11.21702,"d":"11.22"},{"v":0,"d":"0.00"},{"v":11.21702,"d":"11.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":120.505482,"d":"120.51"},{"v":0,"d":"0.00"},{"v":120.505482,"d":"120.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":67.107302,"d":"67.11"},{"v":0,"d":"0.00"},{"v":67.107302,"d":"67.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060403","","","  产业技术研究与开发",{"v":15.746,"d":"15.75"},{"v":0,"d":"0.00"},{"v":15.746,"d":"15.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":37.65218,"d":"37.65"},{"v":0,"d":"0.00"},{"v":37.65218,"d":"37.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20605","","","科技条件与服务",{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060502","","","  技术创新服务体系",{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20607","","","科学技术普及",{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060703","","","  青少年科技活动",{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20609","","","科技重大专项",472.84,{"v":0,"d":"0.00"},472.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060901","","","  科技重大专项",472.84,{"v":0,"d":"0.00"},472.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":9.202889,"d":"9.20"},{"v":5,"d":"5.00"},{"v":4.202889,"d":"4.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2069901","","","  科技奖励",{"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"}]
["2069999","","","  其他科学技术支出",{"v":4.202889,"d":"4.20"},{"v":0,"d":"0.00"},{"v":4.202889,"d":"4.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["211","","","节能环保支出",{"v":39.0228,"d":"39.02"},{"v":0,"d":"0.00"},{"v":39.0228,"d":"39.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21110","","","能源节约利用",{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2111001","","","  能源节约利用",{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21199","","","其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2119901","","","  其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"（决表4）财政拨款收入支出决算总表","index":3,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"决算表4"]
["财政拨款收入支出决算总表"]
["单位名称：",{"$nulls":6},"单位：万元"]
["收入","","","支出",""]
["项目","行次","决算数","项目(按功能分类)","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","",1,"栏次","",2,3,4]
["一、一般公共预算财政拨款","1",{"v":70726.340578,"d":"70,726.34"},"一、一般公共服务支出",30,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},"二、外交支出",31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"3",null,"三、国防支出",32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"4",null,"四、公共安全支出",33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"5",null,"五、教育支出",34,{"v":40670.98,"d":"40,670.98"},{"v":40670.98,"d":"40,670.98"},{"v":0,"d":"0.00"}]
[null,"6",null,"六、科学技术支出",35,687.13,687.13,{"v":0,"d":"0.00"}]
[null,"7",null,"七、文化体育与传媒支出",36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8",null,"八、社会保障和就业支出",37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","九、医疗卫生与计划生育支出",38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","十、节能环保支出",39,39.02,39.02,{"v":0,"d":"0.00"}]
["","11","","十一、城乡社区支出",40,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","12","","十二、农林水支出",41,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["","13","","十三、交通运输支出",42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","14","","十四、资源勘探信息等支出",43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","15","","十五、商业服务业等支出",44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","16","","十六、金融支出",45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","十七、援助其他地区支出",46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","18","","十八、国土海洋气象等支出",47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","19","","十九、住房保障支出",48,745.94,745.94,{"v":0,"d":"0.00"}]
["","20","","二十、粮油物资储备支出",49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","21","","二十一、国债还本付息支出",50,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22","","二十二、其他支出",51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","23","","",52]
["本年收入合计","24",{"v":70726.340578,"d":"70,726.34"},"     本年支出合计",53,{"v":42173.0724,"d":"42,173.07"},{"v":42173.0724,"d":"42,173.07"},{"v":0,"d":"0.00"}]
["    年初结转和结余","25",{"v":2988.507093,"d":"2,988.51"},"     年末结转和结余",54,{"v":31541.775271,"d":"31,541.78"},{"v":31541.775271,"d":"31,541.78"},{"v":0,"d":"0.00"}]
["      一般公共预算财政拨款","26",{"v":2988.507093,"d":"2,988.51"},null,55]
["      政府性基金预算财政拨款","27",{"v":0,"d":"0.00"},null,56]
["","28",null,null,57]
["总计","29",{"v":73714.84767100001,"d":"73,714.85"},"总计",58,{"v":73714.84767100001,"d":"73,714.85"},{"v":73714.85,"d":"73,714.85"},{"v":0,"d":"0.00"}]

{"sheet":"（决表5）一般公共预算财政拨款支出决算表（功能分类）","index":4,"n_rows":48,"n_cols":7,"rows_kept":48,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[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],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"决算表5"]
["一般公共预算财政拨款支出决算表（功能分类）"]
["单位名称：",{"$nulls":5},"单位：万元"]
["项目","","","","本年支出","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","",""]
["","","","",""]
["类","款","项","栏次",1,2,3]
["","","","合计",{"v":42173.0724,"d":"42,173.07"},{"v":26250.570034,"d":"26,250.57"},{"v":15922.502365999999,"d":"15,922.50"}]
["205","","","教育支出",{"v":40670.976587,"d":"40,670.98"},{"v":25499.625834,"d":"25,499.63"},{"v":15171.350753,"d":"15,171.35"}]
["20501","","","教育管理事务",{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":14.95612,"d":"14.96"}]
["2050199","","","  其他教育管理事务支出",{"v":14.95612,"d":"14.96"},{"v":0,"d":"0.00"},{"v":14.95612,"d":"14.96"}]
["20502","","","普通教育",{"v":40649.020467,"d":"40,649.02"},{"v":25492.625834,"d":"25,492.63"},{"v":15156.394633000002,"d":"15,156.39"}]
["2050205","","","  高等教育",{"v":40635.549392,"d":"40,635.55"},{"v":25492.625834,"d":"25,492.63"},{"v":15142.923558,"d":"15,142.92"}]
["2050299","","","  其他普通教育支出",{"v":13.471075,"d":"13.47"},{"v":0,"d":"0.00"},{"v":13.471075,"d":"13.47"}]
["20509","","","教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
["2050999","","","  其他教育费附加安排的支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":687.128813,"d":"687.13"},{"v":5,"d":"5.00"},{"v":682.128813,"d":"682.13"}]
["20602","","","基础研究",{"v":38.615574,"d":"38.62"},{"v":0,"d":"0.00"},{"v":38.615574,"d":"38.62"}]
["2060203","","","  自然科学基金",{"v":35.74625,"d":"35.75"},{"v":0,"d":"0.00"},{"v":35.74625,"d":"35.75"}]
["2060299","","","  其他基础研究支出",{"v":2.869324,"d":"2.87"},{"v":0,"d":"0.00"},{"v":2.869324,"d":"2.87"}]
["20603","","","应用研究",{"v":12.18052,"d":"12.18"},{"v":0,"d":"0.00"},{"v":12.18052,"d":"12.18"}]
["2060302","","","  社会公益研究",{"v":0.9635,"d":"0.96"},{"v":0,"d":"0.00"},{"v":0.9635,"d":"0.96"}]
["2060303","","","  高技术研究",{"v":11.21702,"d":"11.22"},{"v":0,"d":"0.00"},{"v":11.21702,"d":"11.22"}]
["20604","","","技术研究与开发",{"v":120.505482,"d":"120.51"},{"v":0,"d":"0.00"},{"v":120.505482,"d":"120.51"}]
["2060402","","","  应用技术研究与开发",{"v":67.107302,"d":"67.11"},{"v":0,"d":"0.00"},{"v":67.107302,"d":"67.11"}]
["2060403","","","  产业技术研究与开发",{"v":15.746,"d":"15.75"},{"v":0,"d":"0.00"},{"v":15.746,"d":"15.75"}]
["2060499","","","  其他技术研究与开发支出",{"v":37.65218,"d":"37.65"},{"v":0,"d":"0.00"},{"v":37.65218,"d":"37.65"}]
["20605","","","科技条件与服务",{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":19.845353,"d":"19.85"}]
["2060502","","","  技术创新服务体系",{"v":19.845353,"d":"19.85"},{"v":0,"d":"0.00"},{"v":19.845353,"d":"19.85"}]
["20607","","","科学技术普及",{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":13.938995000000002,"d":"13.94"}]
["2060703","","","  青少年科技活动",{"v":13.938995000000002,"d":"13.94"},{"v":0,"d":"0.00"},{"v":13.938995000000002,"d":"13.94"}]
["20609","","","科技重大专项",472.84,{"v":0,"d":"0.00"},472.84]
["2060901","","","  科技重大专项",472.84,{"v":0,"d":"0.00"},472.84]
["20699","","","其他科学技术支出",{"v":9.202889,"d":"9.20"},{"v":5,"d":"5.00"},{"v":4.202889,"d":"4.20"}]
["2069901","","","  科技奖励",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":4.202889,"d":"4.20"},{"v":0,"d":"0.00"},{"v":4.202889,"d":"4.20"}]
["211","","","节能环保支出",{"v":39.0228,"d":"39.02"},{"v":0,"d":"0.00"},{"v":39.0228,"d":"39.02"}]
["21110","","","能源节约利用",{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":19.488,"d":"19.49"}]
["2111001","","","  能源节约利用",{"v":19.488,"d":"19.49"},{"v":0,"d":"0.00"},{"v":19.488,"d":"19.49"}]
["21199","","","其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":19.5348,"d":"19.53"}]
["2119901","","","  其他节能环保支出",{"v":19.5348,"d":"19.53"},{"v":0,"d":"0.00"},{"v":19.5348,"d":"19.53"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["221","","","住房保障支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":745.9442,"d":"745.94"},{"v":745.9442,"d":"745.94"},{"v":0,"d":"0.00"}]

{"sheet":"（决表6）一般公共预算财政拨款支出决算表（经济分类）","index":5,"n_rows":107,"n_cols":7,"rows_kept":107,"merged":[[1,0,1,6],[3,0,3,2],[3,3,6,3],[3,4,4,5],[3,6,6,6],[4,0,6,1],[4,2,6,2],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[84,0,84,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"决算表6"]
["一般公共预算财政拨款支出决算表（经济分类）"]
["单位名称：",{"$nulls":5},"单位：万元"]
["项目","","","本年支出合计","基本支出",null,"项目支出"]
["经济分类科目编码","","科目名称"]
["","","",null,"人员经费","公用经费"]
["","",""]
["类","款","栏次","4=1+2+3",1,2,3]
["","","合计",{"v":42173.0724,"d":"42,173.07"},{"v":26250.570034,"d":"26,250.57"},null,{"v":15922.502365999999,"d":"15,922.50"}]
[301,null,"工资福利支出",{"v":20387.764387,"d":"20,387.76"},{"v":20387.764387,"d":"20,387.76"},null,{"v":0,"d":"0.00"}]
[30101,null,"基本工资",{"v":1698.518,"d":"1,698.52"},{"v":1698.518,"d":"1,698.52"},null,{"v":0,"d":"0.00"}]
[30102,null,"津贴补贴",{"v":4420.624755,"d":"4,420.62"},{"v":4420.624755,"d":"4,420.62"},null,{"v":0,"d":"0.00"}]
[30103,null,"奖金",{"v":862.6155289999999,"d":"862.62"},{"v":862.6155289999999,"d":"862.62"},null,{"v":0,"d":"0.00"}]
[30104,null,"社会保障缴费",{"v":568.906344,"d":"568.91"},{"v":568.906344,"d":"568.91"},null,{"v":0,"d":"0.00"}]
[30106,null,"伙食补助费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30107,null,"绩效工资",{"v":6726.858305,"d":"6,726.86"},{"v":6726.858305,"d":"6,726.86"},null,{"v":0,"d":"0.00"}]
[30199,null,"其他工资福利支出",{"v":6110.241454,"d":"6,110.24"},{"v":6110.241454,"d":"6,110.24"},null,{"v":0,"d":"0.00"}]
[302,null,"商品和服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30201,null,"办公费",{"v":256.376852,"d":"256.38"},{"v":0,"d":"0.00"},null,{"v":256.376852,"d":"256.38"}]
[30202,null,"印刷费",{"v":56.4929,"d":"56.49"},{"v":0,"d":"0.00"},null,{"v":56.4929,"d":"56.49"}]
[30203,null,"咨询费",{"v":41.712,"d":"41.71"},{"v":0,"d":"0.00"},null,{"v":41.712,"d":"41.71"}]
[30204,null,"手续费",{"v":2.01994,"d":"2.02"},{"v":0,"d":"0.00"},null,{"v":2.01994,"d":"2.02"}]
[30205,null,"水费",{"v":474.45619000000005,"d":"474.46"},{"v":0,"d":"0.00"},null,{"v":474.45619000000005,"d":"474.46"}]
[30206,null,"电费",{"v":1282.8927390000001,"d":"1,282.89"},{"v":0,"d":"0.00"},null,{"v":1282.8927390000001,"d":"1,282.89"}]
[30207,null,"邮电费",{"v":26.28943,"d":"26.29"},{"v":0,"d":"0.00"},null,{"v":26.28943,"d":"26.29"}]
[30208,null,"取暖费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30209,null,"物业管理费",{"v":1599.7651859999999,"d":"1,599.77"},{"v":0,"d":"0.00"},null,{"v":1599.7651859999999,"d":"1,599.77"}]
[30211,null,"差旅费",{"v":630.233258,"d":"630.23"},{"v":0,"d":"0.00"},null,{"v":630.233258,"d":"630.23"}]
[30212,null,"因公出国（境）费用",{"v":33.058856,"d":"33.06"},{"v":0,"d":"0.00"},null,{"v":33.058856,"d":"33.06"}]
[30213,null,"维修(护)费",{"v":1215.3497439999999,"d":"1,215.35"},{"v":0,"d":"0.00"},null,{"v":1215.3497439999999,"d":"1,215.35"}]
[30214,null,"租赁费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30215,null,"会议费",{"v":47.518570000000004,"d":"47.52"},{"v":0,"d":"0.00"},null,{"v":47.518570000000004,"d":"47.52"}]
[30216,null,"培训费",{"v":177.277412,"d":"177.28"},{"v":0,"d":"0.00"},null,{"v":177.277412,"d":"177.28"}]
[30217,null,"公务接待费",51.32,{"v":0,"d":"0.00"},null,51.32]
[30218,null,"专用材料费",{"v":661.6308339999999,"d":"661.63"},{"v":0,"d":"0.00"},null,{"v":661.6308339999999,"d":"661.63"}]
[30224,null,"被装购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30225,null,"专用燃料费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30226,null,"劳务费",{"v":1165.502565,"d":"1,165.50"},{"v":0,"d":"0.00"},null,{"v":1165.502565,"d":"1,165.50"}]
[30227,null,"委托业务费",{"v":178.9508,"d":"178.95"},{"v":0,"d":"0.00"},null,{"v":178.9508,"d":"178.95"}]
[30228,null,"工会经费",{"v":230.636975,"d":"230.64"},{"v":0,"d":"0.00"},null,{"v":230.636975,"d":"230.64"}]
[30229,null,"福利费",{"v":453.65895,"d":"453.66"},{"v":0,"d":"0.00"},null,{"v":453.65895,"d":"453.66"}]
[30231,null,"公务用车运行维护费",64.29,{"v":0,"d":"0.00"},null,64.29]
[30239,null,"其他交通费用",{"v":312.376297,"d":"312.38"},{"v":0,"d":"0.00"},null,{"v":312.376297,"d":"312.38"}]
[30240,null,"税金及附加费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30299,null,"其他商品和服务支出",{"v":1427.729595,"d":"1,427.73"},{"v":0,"d":"0.00"},null,{"v":1427.729595,"d":"1,427.73"}]
[303,null,"对个人和家庭的补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30301,null,"离休费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30302,null,"退休费",{"v":1335.962728,"d":"1,335.96"},{"v":1335.962728,"d":"1,335.96"},null,{"v":0,"d":"0.00"}]
[30303,null,"退职（役）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30304,null,"抚恤金",{"v":5.213,"d":"5.21"},{"v":5.213,"d":"5.21"},null,{"v":0,"d":"0.00"}]
[30305,null,"生活补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30306,null,"救济费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30307,null,"医疗费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30308,null,"助学金",{"v":1178.030169,"d":"1,178.03"},{"v":1178.030169,"d":"1,178.03"},null,{"v":0,"d":"0.00"}]
[30309,null,"奖励金",{"v":388.603,"d":"388.60"},{"v":388.603,"d":"388.60"},null,{"v":0,"d":"0.00"}]
[30310,null,"生产补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30311,null,"住房公积金",{"v":1261.2135,"d":"1,261.21"},{"v":1261.2135,"d":"1,261.21"},null,{"v":0,"d":"0.00"}]
[30312,null,"提租补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30313,null,"购房补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30314,null,"采暖补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30315,null,"物业服务补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30399,null,"其他对个人和家庭的补助支出",{"v":1693.78325,"d":"1,693.78"},{"v":1693.78325,"d":"1,693.78"},null,{"v":0,"d":"0.00"}]
[304,null,"对企事业单位的补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30401,null,"企业政策性补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30402,null,"事业单位补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30403,null,"财政贴息",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30499,null,"其他对企事业单位的补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[305,null,"转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30501,null,"不同级政府间转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30502,null,"同级政府间转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[307,null,"债务利息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30701,null,"国内债务利息",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30707,null,"国外债务利息",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[309,null,"基本建设支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30901,null,"房屋建筑物购建",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30902,null,"办公设备购置",{"v":1102.89109,"d":"1,102.89"},{"v":0,"d":"0.00"},null,{"v":1102.89109,"d":"1,102.89"}]
[30903,null,"专用设备购置",{"v":3624.7020479999996,"d":"3,624.70"},{"v":0,"d":"0.00"},null,{"v":3624.7020479999996,"d":"3,624.70"}]
[30905,null,"基础设施建设",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30906,null,"大型修缮",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30907,null,"信息网络及软件购置更新",19.26,{"v":0,"d":"0.00"},null,19.26]
[30908,null,"物资储备",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30913,null,"公务用车购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30919,null,"其他交通工具购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30999,null,"其他基本建设支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[310,null,"其他资本性支出",{"v":786.110135,"d":"786.11"},{"v":0,"d":"0.00"},null,{"v":786.110135,"d":"786.11"}]
[31001,null,"房屋建筑物购建",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31002,null,"办公设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31003,null,"专用设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31005,null,"基础设施建设",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31006,null,"大型修缮",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31007,null,"信息网络及软件购置更新",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31008,null,"物资储备",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31009,null,"土地补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31010,null,"安置补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31011,null,"地上附着物和青苗补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31012,null,"拆迁补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31013,null,"公务用车购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31019,null,"其他交通工具购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31020,null,"产权参股",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[31099,null,"其他资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[399,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39901,null,"预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39902,null,"预留",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39903,null,"补充全国社会保障基金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39906,null,"赠与",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39907,null,"贷款转贷",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[39999,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"（决表7）一般公共预算财政拨款“三公”经费支出决算表","index":6,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[3,0,3,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"决算表7"]
["一般公共预算财政拨款“三公”经费支出决算表"]
["单位名称：",{"$nulls":10},"单位：万元"]
["2015年度预算数",{"$nulls":5},"2015年度决算数"]
["合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公车购置费","公车运行维护费",{"$nulls":3},"小计","公车购置费","公车运行维护费"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[{"v":217,"d":"217.00"},{"v":50,"d":"50.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":97,"d":"97.00"},{"v":148.668856,"d":"148.67"},{"v":33.058856,"d":"33.06"},64.29,{"v":0,"d":"0.00"},64.29,51.32]

{"sheet":"（决表8）政府性基金预算财政拨款收入支出决算表","index":7,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,0,0,5],[1,0,1,9],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,3,8],[3,9,5,9],[4,0,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[6,0,7,0],[6,1,7,1],[6,2,7,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"决算表8"]
["政府性基金预算财政拨款收入支出决算表"]
["单位名称：",{"$nulls":8},"单位：万元"]
["项目",{"$nulls":3},"上年结转","本年收入","本年支出",null,null,"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称",null,null,"小计","基本支出","项目支出"]
[]
["类","款","项","栏次",1,2,3,4,5,6]
["","","","合计"]