{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["收支决算总表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支决算总表","index":0,"n_rows":43,"n_cols":15,"rows_kept":43,"merged":[[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收支决算总表"]
[]
[{"$nulls":14},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":255654023.45,"d":"255,654,023.45"},{"v":296308216.35,"d":"296,308,216.35"},{"v":296308216.35,"d":"296,308,216.35"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"一、基本支出","60",{"v":238619365.6,"d":"238,619,365.60"},{"v":259765059.78,"d":"259,765,059.78"},{"v":263069605.75,"d":"263,069,605.75"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":101661844,"d":"101,661,844.00"},{"v":121535276,"d":"121,535,276.00"},{"v":143671264.24,"d":"143,671,264.24"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":136957521.6,"d":"136,957,521.60"},{"v":138229783.78,"d":"138,229,783.78"},{"v":119398341.51,"d":"119,398,341.51"}]
["三、事业收入","4",{"v":37081500,"d":"37,081,500.00"},{"v":37529332.43,"d":"37,529,332.43"},{"v":37529332.43,"d":"37,529,332.43"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":94751819.97,"d":"94,751,819.97"},{"v":128965212.87,"d":"128,965,212.87"},{"v":145130271.03,"d":"145,130,271.03"}]
["四、经营收入","5",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":333571185.57,"d":"333,571,185.57"},{"v":388730272.65,"d":"388,730,272.65"},{"v":408199876.78,"d":"408,199,876.78"},"    基本建设类项目","64",{"v":29424982,"d":"29,424,982.00"},{"v":29424982,"d":"29,424,982.00"},{"v":29424982,"d":"29,424,982.00"}]
["五、附属单位上缴收入","6",{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"},{"v":550000,"d":"550,000.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":65326837.97,"d":"65,326,837.97"},{"v":99540230.87,"d":"99,540,230.87"},{"v":115705289.03,"d":"115,705,289.03"}]
["六、其他收入","7",{"v":1200000,"d":"1,200,000.00"},{"v":2024429.75,"d":"2,024,429.75"},{"v":2024429.75,"d":"2,024,429.75"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、经营支出","67",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":408199876.78,"d":"408,199,876.78"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":101692650.02,"d":"101,692,650.02"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":100579883.82,"d":"100,579,883.82"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":42488825.42,"d":"42,488,825.42"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":29424982,"d":"29,424,982.00"}]
["","19","","","","十九、住房保障支出","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","78","—","—",{"v":134013535.52,"d":"134,013,535.52"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":294685523.45,"d":"294,685,523.45"},{"v":336411978.53,"d":"336,411,978.53"},{"v":336411978.53,"d":"336,411,978.53"},"本年支出合计","","","","","","83",{"v":333571185.57,"d":"333,571,185.57"},{"v":388730272.65,"d":"388,730,272.65"},{"v":408199876.78,"d":"408,199,876.78"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4735954.65,"d":"4,735,954.65"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26","38,885,662.12","52,318,294.12",{"v":133765405.69,"d":"133,765,405.69"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":0,"d":"0.00"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":133765405.69,"d":"133,765,405.69"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66713462.09,"d":"66,713,462.09"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":510964.16,"d":"510,964.16"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":66202497.93,"d":"66,202,497.93"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":333571185.57,"d":"333,571,185.57"},{"v":388730272.65,"d":"388,730,272.65"},{"v":474913338.87,"d":"474,913,338.87"},"总计","","","","","","95",{"v":333571185.57,"d":"333,571,185.57"},{"v":388730272.65,"d":"388,730,272.65"},{"v":474913338.87,"d":"474,913,338.87"}]
[{"$nulls":5},"","","","","","","","","",""]