{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["附表1收入支出决算总表","附表2收入决算表","附表3支出决算表","附表4财政拨款收入支出决算总表","附表5一般公共预算财政拨款收入支出决算表","附表6一般公共预算财政拨款基本支出决算表","附表7政府性基金预算财政拨款收入支出决算表","附表8财政专户管理资金收入支出决算表","附表9“三公”经费、行政参公单位机关运行经费情况表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附表1收入支出决算总表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[1,0,1,5],[2,4,2,5],[3,4,3,5],[4,0,4,2],[4,3,4,5],[38,0,38,5]],"flags":["formulas_cached_only"]}
[]
["收入支出决算总表"]
[{"$nulls":4},"公开01表"]
["编制单位：云南中医学院",{"$nulls":3},"单位：万元"]
["收     入",null,null,"支     出"]
["项    目","行次","金额","项    目","行次","金额"]
["栏    次",null,"1","栏    次",null,"2"]
["一、财政拨款收入","1",{"v":30278.23315,"d":"30,278.23"},"一、一般公共服务支出","32",{"v":0,"d":"0.00"}]
["  其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},"二、外交支出","33",{"v":0,"d":"0.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},"三、国防支出","34",{"v":0,"d":"0.00"}]
["三、事业收入","4",{"v":9397.949348999999,"d":"9,397.95"},"四、公共安全支出","35",{"v":0,"d":"0.00"}]
["四、经营收入","5",{"v":336.538911,"d":"336.54"},"五、教育支出","36",{"v":42882.520892,"d":"42,882.52"}]
["五、附属单位上缴收入","6",{"v":253.5,"d":"253.50"},"六、科学技术支出","37",{"v":268.92975099999995,"d":"268.93"}]
["六、其他收入","7",{"v":1304.433445,"d":"1,304.43"},"七、文化体育与传媒支出","38",{"v":0,"d":"0.00"}]
[null,"8",null,"八、社会保障和就业支出","39",{"v":247.659312,"d":"247.66"}]
[null,"9",null,"九、医疗卫生与计划生育支出","40",{"v":156.140407,"d":"156.14"}]
[null,"10",null,"十、节能环保支出","41",{"v":0,"d":"0.00"}]
[null,"11",null,"十一、城乡社区支出","42",{"v":0,"d":"0.00"}]
[null,"12",null,"十二、农林水支出","43",31.68]
[null,"13",null,"十三、交通运输支出","44",{"v":0,"d":"0.00"}]
[null,"14",null,"十四、资源勘探信息等支出","45",{"v":0,"d":"0.00"}]
[null,"15",null,"十五、商业服务业等支出","46",{"v":0,"d":"0.00"}]
[null,"16",null,"十六、金融支出","47",{"v":0,"d":"0.00"}]
[null,"17",null,"十七、援助其他地区支出","48",{"v":0,"d":"0.00"}]
[null,"18",null,"十八、国土海洋气象等支出","49",{"v":0,"d":"0.00"}]
[null,"19",null,"十九、住房保障支出","50",{"v":0,"d":"0.00"}]
[null,"20",null,"二十、粮油物资储备支出","51",{"v":0,"d":"0.00"}]
[null,"21",null,"二十一、其他支出","52",{"v":0,"d":"0.00"}]
[null,"22",null,"二十二、债务还本支出","53",{"v":0,"d":"0.00"}]
[null,"23",null,"二十三、债务付息支出","54",{"v":0,"d":"0.00"}]
["本年收入合计","24",{"v":41570.654855,"d":"41,570.65"},"本年支出合计","55",{"v":43586.930362,"d":"43,586.93"}]
["用事业基金弥补收支差额","25",{"v":1144.491232,"d":"1,144.49"},"结余分配","56"]
["年初结转和结余","26",{"v":13175.502772,"d":"13,175.50"},"  其中：提取职工福利基金","57"]
["  其中：项目支出结转和结余","27",{"v":13159.351558,"d":"13,159.35"},"        转入事业基金","58"]
[null,"28",null,"年末结转和结余","59",{"v":12303.718497,"d":"12,303.72"}]
[null,"29",null,"  其中：项目支出结转和结余","60",{"v":12308.160214,"d":"12,308.16"}]
[null,"30",null,null,"61"]
["总计","31",{"v":55890.648859,"d":"55,890.65"},"总计","62",{"v":55890.648859,"d":"55,890.65"}]
["注：本表反映部门本年度的总收支和年初、年末结转结余情况。"]

{"sheet":"附表2收入决算表","index":1,"n_rows":33,"n_cols":11,"rows_kept":33,"merged":[[0,0,0,2],[1,0,1,10],[3,0,3,3],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[5,0,5,2],[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],[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],[32,0,32,10]],"flags":["formulas_cached_only"]}
[]
["收入决算表"]
[{"$nulls":10},"公开02表"]
["编制单位：云南中医学院",{"$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","","","",null,"",""]
["类","款","项","栏次","1","2","3","4",5,6,7]
["","","","合计",{"v":41570.654855,"d":"41,570.65"},{"v":30278.23315,"d":"30,278.23"},null,{"v":9397.949348999999,"d":"9,397.95"},{"v":336.538911,"d":"336.54"},{"v":253.5,"d":"253.50"},{"v":1304.433445,"d":"1,304.43"}]
["205","","","教育支出",{"v":40893.323565,"d":"40,893.32"},{"v":29600.90186,"d":"29,600.90"},null,{"v":9397.949348999999,"d":"9,397.95"},{"v":336.538911,"d":"336.54"},{"v":253.5,"d":"253.50"},{"v":1304.433445,"d":"1,304.43"}]
["20502","","","普通教育",{"v":40890.323565,"d":"40,890.32"},{"v":29597.90186,"d":"29,597.90"},null,{"v":9397.949348999999,"d":"9,397.95"},{"v":336.538911,"d":"336.54"},{"v":253.5,"d":"253.50"},{"v":1304.433445,"d":"1,304.43"}]
["2050205","","","  高等教育",{"v":40890.323565,"d":"40,890.32"},{"v":29597.90186,"d":"29,597.90"},null,{"v":9397.949348999999,"d":"9,397.95"},{"v":336.538911,"d":"336.54"},{"v":253.5,"d":"253.50"},{"v":1304.433445,"d":"1,304.43"}]
["20599","","","其他教育支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["2059999","","","  其他教育支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["206","","","科学技术支出",{"v":436.5,"d":"436.50"},{"v":436.5,"d":"436.50"}]
["20602","","","基础研究",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
["2060206","","","  专项基础科研",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
["20604","","","技术研究与开发",{"v":317,"d":"317.00"},{"v":317,"d":"317.00"}]
["2060403","","","  产业技术研究与开发",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
["20605","","","科技条件与服务",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["2060599","","","  其他科技条件与服务支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["20608","","","科技交流与合作",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["2060899","","","  其他科技交流与合作支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["20699","","","其他科学技术支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["2069999","","","  其他科学技术支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["208","","","社会保障和就业支出",{"v":237.83129,"d":"237.83"},{"v":237.83129,"d":"237.83"}]
["20805","","","行政事业单位离退休",{"v":237.83129,"d":"237.83"},{"v":237.83129,"d":"237.83"}]
["2080502","","","  事业单位离退休",{"v":168.02428999999998,"d":"168.02"},{"v":168.02428999999998,"d":"168.02"}]
["2080599","","","  其他行政事业单位离退休支出",{"v":69.807,"d":"69.81"},{"v":69.807,"d":"69.81"}]
["210","","","医疗卫生与计划生育支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["21006","","","中医药",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["2100601","","","  中医（民族医）药专项",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["注：本表反映部门本年度取得的各项收入情况。"]

{"sheet":"附表3支出决算表","index":2,"n_rows":42,"n_cols":10,"rows_kept":42,"merged":[[0,0,0,2],[1,0,1,9],[3,0,3,3],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[5,0,5,2],[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],[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],[41,0,41,9]],"flags":["formulas_cached_only"]}
[]
["支出决算表"]
[{"$nulls":9},"公开03表"]
["编制单位：云南中医学院",{"$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":43586.930362,"d":"43,586.93"},{"v":18824.363532,"d":"18,824.36"},{"v":24415.26301,"d":"24,415.26"},{"v":0,"d":"0.00"},{"v":347.30382000000003,"d":"347.30"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":42882.520892,"d":"42,882.52"},{"v":18576.70422,"d":"18,576.70"},{"v":23958.512852,"d":"23,958.51"},{"v":0,"d":"0.00"},{"v":347.30382000000003,"d":"347.30"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":42867.350062,"d":"42,867.35"},{"v":18576.70422,"d":"18,576.70"},{"v":23943.342022,"d":"23,943.34"},{"v":0,"d":"0.00"},{"v":347.30382000000003,"d":"347.30"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":42867.350062,"d":"42,867.35"},{"v":18576.70422,"d":"18,576.70"},{"v":23943.342022,"d":"23,943.34"},{"v":0,"d":"0.00"},{"v":347.30382000000003,"d":"347.30"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20599","","","其他教育支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2059999","","","  其他教育支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":268.92975099999995,"d":"268.93"},{"v":0,"d":"0.00"},{"v":268.92975099999995,"d":"268.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20602","","","基础研究",{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060206","","","  专项基础科研",{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":110.7141,"d":"110.71"},{"v":0,"d":"0.00"},{"v":110.7141,"d":"110.71"},{"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":70.07916999999999,"d":"70.08"},{"v":0,"d":"0.00"},{"v":70.07916999999999,"d":"70.08"},{"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":40.63493,"d":"40.63"},{"v":0,"d":"0.00"},{"v":40.63493,"d":"40.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20607","","","科学技术普及",{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060702","","","  科普活动",{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20608","","","科技交流与合作",{"v":27.985069,"d":"27.99"},{"v":0,"d":"0.00"},{"v":27.985069,"d":"27.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060801","","","  国际交流与合作",{"v":5.150546,"d":"5.15"},{"v":0,"d":"0.00"},{"v":5.150546,"d":"5.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060899","","","  其他科技交流与合作支出",{"v":22.834523,"d":"22.83"},{"v":0,"d":"0.00"},{"v":22.834523,"d":"22.83"},{"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":12.61215,"d":"12.61"},{"v":0,"d":"0.00"},{"v":12.61215,"d":"12.61"},{"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":12.61215,"d":"12.61"},{"v":0,"d":"0.00"},{"v":12.61215,"d":"12.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":247.659312,"d":"247.66"},{"v":247.659312,"d":"247.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":247.659312,"d":"247.66"},{"v":247.659312,"d":"247.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":177.852312,"d":"177.85"},{"v":177.852312,"d":"177.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080599","","","  其他行政事业单位离退休支出",{"v":69.807,"d":"69.81"},{"v":69.807,"d":"69.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":156.140407,"d":"156.14"},{"v":0,"d":"0.00"},{"v":156.140407,"d":"156.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21004","","","公共卫生",34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100409","","","  重大公共卫生专项",34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21006","","","中医药",{"v":121.680407,"d":"121.68"},{"v":0,"d":"0.00"},{"v":121.680407,"d":"121.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100601","","","  中医（民族医）药专项",{"v":66.382728,"d":"66.38"},{"v":0,"d":"0.00"},{"v":66.382728,"d":"66.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100699","","","  其他中医药支出",{"v":55.297679,"d":"55.30"},{"v":0,"d":"0.00"},{"v":55.297679,"d":"55.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["213","","","农林水支出",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21301","","","农业",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130199","","","  其他农业支出",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：本表反映部门本年度各项支出情况。"]

{"sheet":"附表4财政拨款收入支出决算总表","index":3,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[4,0,4,2],[4,3,4,7],[36,0,36,7]],"flags":["formulas_cached_only"]}
[]
["财政拨款收入支出决算总表"]
[{"$nulls":7},"公开04表"]
["编制单位：",{"$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":30278.23315,"d":"30,278.23"},"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",0,"二、外交支出",31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","3",null,"三、国防支出",32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","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"}]
["","5",null,"五、教育支出",34,{"v":31730.344052999997,"d":"31,730.34"},{"v":31730.344052999997,"d":"31,730.34"},{"v":0,"d":"0.00"}]
["","6",null,"六、科学技术支出",35,{"v":268.92975099999995,"d":"268.93"},{"v":268.92975099999995,"d":"268.93"},{"v":0,"d":"0.00"}]
["","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":247.659312,"d":"247.66"},{"v":247.659312,"d":"247.66"},{"v":0,"d":"0.00"}]
["","9",null,"九、医疗卫生与计划生育支出",38,{"v":156.140407,"d":"156.14"},{"v":156.140407,"d":"156.14"},{"v":0,"d":"0.00"}]
["","10",null,"十、节能环保支出",39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","11",null,"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",null,"十二、农林水支出",41,31.68,31.68,{"v":0,"d":"0.00"}]
["","13",null,"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",null,"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",null,"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",null,"十六、金融支出",45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17",null,"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",null,"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",null,"十九、住房保障支出",48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","20",null,"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",null,"二十一、其他支出",50,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22",null,"二十二、债务还本支出",51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","23",null,"二十三、债务付息支出",52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计","24",{"v":30278.23315,"d":"30,278.23"},"本年支出合计",53,{"v":32434.753523000003,"d":"32,434.75"},{"v":32434.753523000003,"d":"32,434.75"},{"v":0,"d":"0.00"}]
["年初财政拨款结转和结余","25",{"v":9899.213845999999,"d":"9,899.21"},"年末财政拨款结转和结余",54,{"v":7742.69,"d":"7,742.69"},{"v":7742.693473,"d":"7,742.69"},{"v":0,"d":"0.00"}]
["    一般公共预算财政拨款","26",{"v":9899.213845999999,"d":"9,899.21"},null,55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    政府性基金预算财政拨款","27",0,null,56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","28",null,"",57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["合计","29",{"v":40177.446996,"d":"40,177.45"},"合计",58,{"v":40177.446996,"d":"40,177.45"},{"v":40177.446996,"d":"40,177.45"},{"v":0,"d":"0.00"}]
["注：本表反映部门本年度一般公共预算财政拨款和政府性基金预算财政拨款的总收支和年初、年末结转结余情况。"]

{"sheet":"附表5一般公共预算财政拨款收入支出决算表","index":4,"n_rows":50,"n_cols":17,"rows_kept":50,"merged":[[0,0,0,3],[1,0,1,16],[2,15,2,16],[3,0,3,2],[3,11,3,12],[3,15,3,16],[4,0,4,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,13,4,16],[5,0,6,2],[5,3,6,3],[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],[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],[48,0,48,2],[49,0,49,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算财政拨款收入支出决算表"]
[{"$nulls":15},"公开05表"]
["编制单位：",{"$nulls":14},"单位：万元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",null,null,"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$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",{"v":9899.213845999999,"d":"9,899.21"},{"v":16.151214000000003,"d":"16.15"},{"v":9883.062632,"d":"9,883.06"},{"v":30278.23315,"d":"30,278.23"},{"v":9477.83129,"d":"9,477.83"},{"v":20800.401859999998,"d":"20,800.40"},{"v":32434.753523000003,"d":"32,434.75"},{"v":9487.659312,"d":"9,487.66"},{"v":22947.094211,"d":"22,947.09"},{"v":7742.693473,"d":"7,742.69"},{"v":6.323192,"d":"6.32"},{"v":7736.370281,"d":"7,736.37"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":9379.879807,"d":"9,379.88"},{"v":0,"d":"0.00"},{"v":9379.879807,"d":"9,379.88"},{"v":29600.90186,"d":"29,600.90"},{"v":9240,"d":"9,240.00"},{"v":20360.901859999998,"d":"20,360.90"},{"v":31730.344052999997,"d":"31,730.34"},{"v":9240,"d":"9,240.00"},{"v":22490.344053,"d":"22,490.34"},{"v":7250.437614,"d":"7,250.44"},{"v":0,"d":"0.00"},{"v":7250.437614,"d":"7,250.44"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":9363.279806999999,"d":"9,363.28"},{"v":0,"d":"0.00"},{"v":9363.279806999999,"d":"9,363.28"},{"v":29597.90186,"d":"29,597.90"},{"v":9240,"d":"9,240.00"},{"v":20357.901859999998,"d":"20,357.90"},{"v":31715.173223,"d":"31,715.17"},{"v":9240,"d":"9,240.00"},{"v":22475.173222999998,"d":"22,475.17"},{"v":7246.008444,"d":"7,246.01"},{"v":0,"d":"0.00"},{"v":7246.008444,"d":"7,246.01"},{"v":0,"d":"0.00"}]
["2050205","","","  高等教育",{"v":9359.360507,"d":"9,359.36"},{"v":0,"d":"0.00"},{"v":9359.360507,"d":"9,359.36"},{"v":29597.90186,"d":"29,597.90"},{"v":9240,"d":"9,240.00"},{"v":20357.901859999998,"d":"20,357.90"},{"v":31715.173223,"d":"31,715.17"},{"v":9240,"d":"9,240.00"},{"v":22475.173222999998,"d":"22,475.17"},{"v":7242.089144,"d":"7,242.09"},{"v":0,"d":"0.00"},{"v":7242.089144,"d":"7,242.09"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":3.9193,"d":"3.92"},{"v":0,"d":"0.00"},{"v":3.9193,"d":"3.92"},{"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":3.9193,"d":"3.92"},{"v":0,"d":"0.00"},{"v":3.9193,"d":"3.92"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":4.42917,"d":"4.43"},{"v":0,"d":"0.00"},{"v":4.42917,"d":"4.43"},{"v":0,"d":"0.00"}]
["2050305","","","  高等职业教育",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":0,"d":"0.00"},{"v":12.17083,"d":"12.17"},{"v":4.42917,"d":"4.43"},{"v":0,"d":"0.00"},{"v":4.42917,"d":"4.43"},{"v":0,"d":"0.00"}]
["20599","","","其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2059999","","","  其他教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"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":225.140546,"d":"225.14"},{"v":0,"d":"0.00"},{"v":225.140546,"d":"225.14"},{"v":436.5,"d":"436.50"},{"v":0,"d":"0.00"},{"v":436.5,"d":"436.50"},{"v":268.92975099999995,"d":"268.93"},{"v":0,"d":"0.00"},{"v":268.92975099999995,"d":"268.93"},{"v":392.710795,"d":"392.71"},{"v":0,"d":"0.00"},{"v":392.710795,"d":"392.71"},{"v":0,"d":"0.00"}]
["20602","","","基础研究",{"v":86.82038100000001,"d":"86.82"},{"v":0,"d":"0.00"},{"v":86.82038100000001,"d":"86.82"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":115.732032,"d":"115.73"},{"v":43.088349,"d":"43.09"},{"v":0,"d":"0.00"},{"v":43.088349,"d":"43.09"},{"v":0,"d":"0.00"}]
["2060206","","","  专项基础科研",{"v":86.82038100000001,"d":"86.82"},{"v":0,"d":"0.00"},{"v":86.82038100000001,"d":"86.82"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":115.732032,"d":"115.73"},{"v":0,"d":"0.00"},{"v":115.732032,"d":"115.73"},{"v":43.088349,"d":"43.09"},{"v":0,"d":"0.00"},{"v":43.088349,"d":"43.09"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":85.26550300000001,"d":"85.27"},{"v":0,"d":"0.00"},{"v":85.26550300000001,"d":"85.27"},{"v":317,"d":"317.00"},{"v":0,"d":"0.00"},{"v":317,"d":"317.00"},{"v":110.7141,"d":"110.71"},{"v":0,"d":"0.00"},{"v":110.7141,"d":"110.71"},{"v":291.551403,"d":"291.55"},{"v":0,"d":"0.00"},{"v":291.551403,"d":"291.55"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":76.113703,"d":"76.11"},{"v":0,"d":"0.00"},{"v":76.113703,"d":"76.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70.07916999999999,"d":"70.08"},{"v":0,"d":"0.00"},{"v":70.07916999999999,"d":"70.08"},{"v":6.034533000000001,"d":"6.03"},{"v":0,"d":"0.00"},{"v":6.034533000000001,"d":"6.03"},{"v":0,"d":"0.00"}]
["2060403","","","  产业技术研究与开发",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":9.1518,"d":"9.15"},{"v":0,"d":"0.00"},{"v":9.1518,"d":"9.15"},{"v":47,"d":"47.00"},{"v":0,"d":"0.00"},{"v":47,"d":"47.00"},{"v":40.63493,"d":"40.63"},{"v":0,"d":"0.00"},{"v":40.63493,"d":"40.63"},{"v":15.51687,"d":"15.52"},{"v":0,"d":"0.00"},{"v":15.51687,"d":"15.52"},{"v":0,"d":"0.00"}]
["20605","","","科技条件与服务",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["2060599","","","  其他科技条件与服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["20607","","","科学技术普及",{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060702","","","  科普活动",{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":1.8864,"d":"1.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20608","","","科技交流与合作",{"v":38.010262,"d":"38.01"},{"v":0,"d":"0.00"},{"v":38.010262,"d":"38.01"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":27.985069,"d":"27.99"},{"v":0,"d":"0.00"},{"v":27.985069,"d":"27.99"},{"v":11.525193,"d":"11.53"},{"v":0,"d":"0.00"},{"v":11.525193,"d":"11.53"},{"v":0,"d":"0.00"}]
["2060801","","","  国际交流与合作",{"v":11.675473,"d":"11.68"},{"v":0,"d":"0.00"},{"v":11.675473,"d":"11.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.150546,"d":"5.15"},{"v":0,"d":"0.00"},{"v":5.150546,"d":"5.15"},{"v":6.524927,"d":"6.52"},{"v":0,"d":"0.00"},{"v":6.524927,"d":"6.52"},{"v":0,"d":"0.00"}]
["2060899","","","  其他科技交流与合作支出",{"v":26.334789,"d":"26.33"},{"v":0,"d":"0.00"},{"v":26.334789,"d":"26.33"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"},{"v":22.834523,"d":"22.83"},{"v":0,"d":"0.00"},{"v":22.834523,"d":"22.83"},{"v":5.000266000000001,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5.000266000000001,"d":"5.00"},{"v":0,"d":"0.00"}]
["20699","","","其他科学技术支出",{"v":13.158,"d":"13.16"},{"v":0,"d":"0.00"},{"v":13.158,"d":"13.16"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":12.61215,"d":"12.61"},{"v":0,"d":"0.00"},{"v":12.61215,"d":"12.61"},{"v":6.54585,"d":"6.55"},{"v":0,"d":"0.00"},{"v":6.54585,"d":"6.55"},{"v":0,"d":"0.00"}]
["2069999","","","  其他科学技术支出",{"v":13.158,"d":"13.16"},{"v":0,"d":"0.00"},{"v":13.158,"d":"13.16"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":12.61215,"d":"12.61"},{"v":0,"d":"0.00"},{"v":12.61215,"d":"12.61"},{"v":6.54585,"d":"6.55"},{"v":0,"d":"0.00"},{"v":6.54585,"d":"6.55"},{"v":0,"d":"0.00"}]
["207","","","文化体育与传媒支出",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"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":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"}]
["20701","","","文化",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"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":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"}]
["2070111","","","  文化创作与保护",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"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":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":16.151214000000003,"d":"16.15"},{"v":16.151214000000003,"d":"16.15"},{"v":0,"d":"0.00"},{"v":237.83129,"d":"237.83"},{"v":237.83129,"d":"237.83"},{"v":0,"d":"0.00"},{"v":247.659312,"d":"247.66"},{"v":247.659312,"d":"247.66"},{"v":0,"d":"0.00"},{"v":6.323192,"d":"6.32"},{"v":6.323192,"d":"6.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":16.151214000000003,"d":"16.15"},{"v":16.151214000000003,"d":"16.15"},{"v":0,"d":"0.00"},{"v":237.83129,"d":"237.83"},{"v":237.83129,"d":"237.83"},{"v":0,"d":"0.00"},{"v":247.659312,"d":"247.66"},{"v":247.659312,"d":"247.66"},{"v":0,"d":"0.00"},{"v":6.323192,"d":"6.32"},{"v":6.323192,"d":"6.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":16.151214000000003,"d":"16.15"},{"v":16.151214000000003,"d":"16.15"},{"v":0,"d":"0.00"},{"v":168.02428999999998,"d":"168.02"},{"v":168.02428999999998,"d":"168.02"},{"v":0,"d":"0.00"},{"v":177.852312,"d":"177.85"},{"v":177.852312,"d":"177.85"},{"v":0,"d":"0.00"},{"v":6.323192,"d":"6.32"},{"v":6.323192,"d":"6.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080599","","","  其他行政事业单位离退休支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69.807,"d":"69.81"},{"v":69.807,"d":"69.81"},{"v":0,"d":"0.00"},{"v":69.807,"d":"69.81"},{"v":69.807,"d":"69.81"},{"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","","","医疗卫生与计划生育支出",{"v":230.362279,"d":"230.36"},{"v":0,"d":"0.00"},{"v":230.362279,"d":"230.36"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":156.140407,"d":"156.14"},{"v":0,"d":"0.00"},{"v":156.140407,"d":"156.14"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"}]
["21004","","","公共卫生",34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100409","","","  重大公共卫生专项",34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},34.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21006","","","中医药",{"v":195.902279,"d":"195.90"},{"v":0,"d":"0.00"},{"v":195.902279,"d":"195.90"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":121.680407,"d":"121.68"},{"v":0,"d":"0.00"},{"v":121.680407,"d":"121.68"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"}]
["2100601","","","  中医（民族医）药专项",{"v":140.6046,"d":"140.60"},{"v":0,"d":"0.00"},{"v":140.6046,"d":"140.60"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":66.382728,"d":"66.38"},{"v":0,"d":"0.00"},{"v":66.382728,"d":"66.38"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"},{"v":77.22187199999999,"d":"77.22"},{"v":0,"d":"0.00"}]
["2100699","","","  其他中医药支出",{"v":55.297679,"d":"55.30"},{"v":0,"d":"0.00"},{"v":55.297679,"d":"55.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":55.297679,"d":"55.30"},{"v":0,"d":"0.00"},{"v":55.297679,"d":"55.30"},{"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",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21301","","","农业",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130199","","","  其他农业支出",31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},31.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：本表反映部门本年度一般公共预算财政拨款的收支和年初、年末结转结余情况。"]

{"sheet":"附表6一般公共预算财政拨款基本支出决算表","index":5,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[1,0,1,8],[2,7,2,8],[3,7,3,8],[4,0,4,2],[4,3,4,8],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[35,0,35,1],[35,3,35,7],[36,0,36,8],[37,0,37,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算财政拨款基本支出决算表"]
[{"$nulls":7},"公开06表"]
["编制单位：",{"$nulls":6},"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":5526.335111,"d":"5,526.34"},"302","商品和服务支出",{"v":3077.1048379999997,"d":"3,077.10"},"310","其他资本性支出",{"v":116.18746200000001,"d":"116.19"}]
["30101","  基本工资",{"v":2059.15095,"d":"2,059.15"},"30201","  办公费",{"v":153.946643,"d":"153.95"},"31001","  房屋建筑物购建"]
["30102","  津贴补贴",{"v":932.94405,"d":"932.94"},"30202","  印刷费",{"v":129.840959,"d":"129.84"},"31002","  办公设备购置",{"v":29.323262,"d":"29.32"}]
["30103","  奖金",{"v":0,"d":"0.00"},"30203","  咨询费",{"v":5.8576,"d":"5.86"},"31003","  专用设备购置",86.58]
["30104","  其他社会保障缴费",{"v":33.747111,"d":"33.75"},"30204","  手续费",null,"31005","  基础设施建设"]
["30106","  伙食补助费",{"v":0,"d":"0.00"},"30205","  水费",{"v":94.65406,"d":"94.65"},"31006","  大型修缮"]
["30107","  绩效工资",{"v":1297.7725,"d":"1,297.77"},"30206","  电费",{"v":118.99989599999999,"d":"119.00"},"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",{"v":1202,"d":"1,202.00"},"30207","  邮电费",{"v":80.213298,"d":"80.21"},"31008","  物资储备"]
["30109","  职业年金缴费",{"v":0,"d":"0.00"},"30208","  取暖费",null,"31009","  土地补偿"]
["30199","  其他工资福利支出",{"v":0.7205,"d":"0.72"},"30209","  物业管理费",{"v":336.373181,"d":"336.37"},"31010","  安置补助"]
["303","对个人和家庭的补助",{"v":768.031901,"d":"768.03"},"30211","  差旅费",{"v":250.584999,"d":"250.58"},"31011","  地上附着物和青苗补偿"]
["30301","  离休费",{"v":194.58229,"d":"194.58"},"30212","  因公出国（境）费用",5.64,"31012","  拆迁补偿"]
["30302","  退休费",null,"30213","  维修(护)费",{"v":437.858593,"d":"437.86"},"31013","  公务用车购置"]
["30303","  退职（役）费",null,"30214","  租赁费",{"v":4.156,"d":"4.16"},"31019","  其他交通工具购置"]
["30304","  抚恤金",{"v":24.059,"d":"24.06"},"30215","  会议费",{"v":10.688,"d":"10.69"},"31020","  产权参股"]
["30305","  生活补助",{"v":0.9579,"d":"0.96"},"30216","  培训费",{"v":51.66945,"d":"51.67"},"31099","  其他资本性支出",{"v":0.2842,"d":"0.28"}]
["30306","  救济费",null,"30217","  公务接待费",{"v":6.6053,"d":"6.61"},"304","对企事业单位的补贴"]
["30307","  医疗费",null,"30218","  专用材料费",{"v":368.219337,"d":"368.22"},"30401","  企业政策性补贴"]
["30308","  助学金",{"v":118.3141,"d":"118.31"},"30224","  被装购置费",null,"30402","  事业单位补贴"]
["30309","  奖励金",{"v":34.978,"d":"34.98"},"30225","  专用燃料费",null,"30403","  财政贴息"]
["30310","  生产补贴",null,"30226","  劳务费",{"v":279.299794,"d":"279.30"},"30499","  其他对企事业单位的补贴"]
["30311","  住房公积金",{"v":387.124531,"d":"387.12"},"30227","  委托业务费",{"v":312.37742799999995,"d":"312.38"},"307","债务利息支出"]
["30312","  提租补贴",null,"30228","  工会经费",{"v":98.909273,"d":"98.91"},"30701","  国内债务付息"]
["30313","  购房补贴",null,"30229","  福利费",null,"30707","  国外债务付息"]
["30314","  采暖补贴",null,"30231","  公务用车运行维护费",{"v":39.614464,"d":"39.61"},"399","其他支出"]
["30315","  物业服务补贴",null,"30239","  其他交通费用",{"v":54.211552000000005,"d":"54.21"},"39906","  赠与"]
["30399","  其他对个人和家庭的补助支出",{"v":8.01608,"d":"8.02"},"30240","  税金及附加费用",null,"",""]
["","","","30299","  其他商品和服务支出",{"v":237.385011,"d":"237.39"},"",""]
["人员经费合计","",{"v":6294.37,"d":"6,294.37"},"公用经费合计","","","","",{"v":3193.29,"d":"3,193.29"}]
["注：1.本表反映部门本年度一般公共预算财政拨款基本支出经济分类支出情况。"]

{"sheet":"附表7政府性基金预算财政拨款收入支出决算表","index":6,"n_rows":18,"n_cols":17,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,16],[3,0,3,3],[4,0,4,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,13,4,16],[5,0,6,2],[5,3,6,3],[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],[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],[17,0,17,13]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":16},"公开07表"]
["编制单位：",{"$nulls":15},"单位：万元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",null,null,"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$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"]
["","","","合计","","","","","","","","","",""]
[]
[]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["注：本表反映部门本年度政府性基金预算财政拨款的收支和年初、年末结转结余情况。"]

{"sheet":"附表8财政专户管理资金收入支出决算表","index":7,"n_rows":15,"n_cols":18,"rows_kept":15,"merged":[[1,0,1,17],[3,0,3,3],[4,0,4,3],[4,4,4,6],[4,7,4,9],[4,10,4,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[5,0,5,2],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[12,0,12,2],[13,0,13,2],[14,0,14,17]],"flags":["formulas_cached_only"]}
[]
["财政专户管理资金收入支出决算表"]
[{"$nulls":17},"公开08表"]
["编制单位：",{"$nulls":16},"单位：万元"]
["项目",{"$nulls":3},"年初结转和结余",null,null,"本年收入",null,null,"本年支出",null,null,"用事业基金弥补收支差额","结余分配","年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","项目支出",null,null,"合计","基本支出结转","项目支出结转和结余"]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14"]
["","","","合计",0,0,0,{"v":8435.413193,"d":"8,435.41"},{"v":7530.49984,"d":"7,530.50"},{"v":904.9133529999999,"d":"904.91"},{"v":7683.806334000001,"d":"7,683.81"},{"v":7530.49984,"d":"7,530.50"},{"v":153.306494,"d":"153.31"},0,0,{"v":751.606859,"d":"751.61"},null,{"v":751.606859,"d":"751.61"}]
["205",null,null,"教育支出",0,0,0,{"v":8435.413193,"d":"8,435.41"},{"v":7530.49984,"d":"7,530.50"},{"v":904.9133529999999,"d":"904.91"},{"v":7683.806334000001,"d":"7,683.81"},{"v":7530.49984,"d":"7,530.50"},{"v":153.306494,"d":"153.31"},0,0,{"v":751.606859,"d":"751.61"},null,{"v":751.606859,"d":"751.61"}]
["20502",null,null,"普通教育",0,0,0,{"v":8435.413193,"d":"8,435.41"},{"v":7530.49984,"d":"7,530.50"},{"v":904.9133529999999,"d":"904.91"},{"v":7683.806334000001,"d":"7,683.81"},{"v":7530.49984,"d":"7,530.50"},{"v":153.306494,"d":"153.31"},0,0,{"v":751.606859,"d":"751.61"},null,{"v":751.606859,"d":"751.61"}]
["2050205",null,null,"  高等教育",0,0,0,{"v":8435.413193,"d":"8,435.41"},{"v":7530.49984,"d":"7,530.50"},{"v":904.9133529999999,"d":"904.91"},{"v":7683.806334000001,"d":"7,683.81"},{"v":7530.49984,"d":"7,530.50"},{"v":153.306494,"d":"153.31"},0,0,{"v":751.606859,"d":"751.61"},null,{"v":751.606859,"d":"751.61"}]
[]
[]
["","","","","","","","","","","","","",null,null,""]
["注：本表反映部门本年度财政专户管理资金的收支和年初、年末结转结余情况。"]

{"sheet":"附表9“三公”经费、行政参公单位机关运行经费情况表","index":8,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[4,1,5,1],[30,0,30,3],[31,0,31,3]],"flags":["formulas_cached_only"]}
[]
["“三公”经费、行政参公单位机关运行经费情况表"]
[{"$nulls":3},"公开09表"]
["编制单位：",null,null,"单位：万元"]
["项  目","行次","预算数","决算统计数"]
["栏  次","","1",2]
["一、“三公”经费支出",1,"—","—"]
["（一）支出合计",2,71,122.21]
["  1．因公出国（境）费",3,0,70.07]
["  2．公务用车购置及运行维护费",4,36,41.61]
["    （1）公务用车购置费",5,0,0]
["    （2）公务用车运行维护费",6,36,41.61]
["  3．公务接待费",7,35,10.52]
["    （1）国内接待费",8,"—",10.52]
["         其中：外事接待费",9,"—",3.03]
["    （2）国（境）外接待费",10,"—",0]
["（二）相关统计数",11,"—","—"]
["  1．因公出国（境）团组数（个）",12,"—",12]
["  2．因公出国（境）人次数（人）",13,"—",27]
["  3．公务用车购置数（辆）",14,"—",0]
["  4．公务用车保有量（辆）",15,"—",25]
["  5．国内公务接待批次（个）",16,"—",50]
["     其中：外事接待批次（个）",17,"—",7]
["  6．国内公务接待人次（人）",18,"—",593]
["     其中：外事接待人次（人）",19,"—",70]
["  7．国（境）外公务接待批次（个）",20,"—",0]
["  8．国（境）外公务接待人次（人）",21,"—",0]
["二、机关运行经费",22,"—",{"v":0,"d":"0.00"}]
["（一）行政单位",23,"—",{"v":0,"d":"0.00"}]
["（二）参照公务员法管理事业单位",24,"—",{"v":0,"d":"0.00"}]
["注：1．“三公”经费为单位使用一般公共预算财政拨款安排的支出，包括当年一般公共预算财政拨款和以前年度一般公共预算财政拨款结转结余资金安排的实际支出。“三公”经费相关统计数同此口径。","",""]
["    2．“机关运行经费”为行政单位和参照公务员法管理的事业单位使用一般公共预算财政拨款安排的基本支出中的日常公用经费支出。","",""]