{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收入支出决算总表","财政拨款收入支出总表","收入支出决算表","收入决算表","支出决算表","支出决算明细表","基本支出决算明细表","公共预算财政拨款收入支出决算表","公共预算财政拨款基本支出决算明细表","政府性基金预算财政拨款收入支出决算表","“三公”经费"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入支出决算总表","index":0,"n_rows":39,"n_cols":12,"rows_kept":39,"flags":["formulas_cached_only"]}
["收入",{"$nulls":3},"支出"]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次",null,1,2,"栏次",null,3,4,"栏次",null,5,6]
["一、财政拨款收入",1,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},"一、一般公共服务支出",37,{"v":25809791.51,"d":"25,809,791.51"},{"v":25399791.51,"d":"25,399,791.51"},"一、基本支出",60,{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"}]
["　　其中：政府性基金",2,null,null,"二、外交支出",38,null,null,"    人员经费",61,{"v":13270362.39,"d":"13,270,362.39"},{"v":13270362.39,"d":"13,270,362.39"}]
["二、上级补助收入",3,null,null,"三、国防支出",39,null,null,"    日常公用经费",62,{"v":1061029.12,"d":"1,061,029.12"},{"v":1061029.12,"d":"1,061,029.12"}]
["三、事业收入",4,null,null,"四、公共安全支出",40,null,null,"二、项目支出",63,{"v":11478400,"d":"11,478,400.00"},{"v":11068400,"d":"11,068,400.00"}]
["四、经营收入",5,null,null,"五、教育支出",41,null,null,"    基本建设类项目",64]
["五、附属单位上缴收入",6,null,null,"六、科学技术支出",42,null,null,"    行政事业类项目",65,{"v":11478400,"d":"11,478,400.00"},{"v":11068400,"d":"11,068,400.00"}]
["六、其他收入",7,null,null,"七、文化体育与传媒支出",43,null,null,"三、上缴上级支出",66]
[null,8,null,null,"八、社会保障和就业支出",44,null,null,"四、经营支出",67]
[null,9,null,null,"九、医疗卫生与计划生育支出",45,null,null,"五、对附属单位补助支出",68]
[null,10,null,null,"十、节能环保支出",46,{"$nulls":3},69]
[null,11,null,null,"十一、城乡社区支出",47,null,null,"支出经济分类",70,"—","—"]
[null,12,null,null,"十二、农林水支出",48,null,null,"基本支出和项目支出合计",71,"—",{"v":25399791.51,"d":"25,399,791.51"}]
[null,13,null,null,"十三、交通运输支出",49,null,null,"  工资福利支出",72,"—",{"v":8851601.79,"d":"8,851,601.79"}]
[null,14,null,null,"十四、资源勘探信息等支出",50,null,null,"  商品和服务支出",73,"—",{"v":11131188.12,"d":"11,131,188.12"}]
[null,15,null,null,"十五、商业服务业等支出",51,null,null,"  对个人和家庭的补助",74,"—",{"v":4418760.6,"d":"4,418,760.60"}]
[null,16,null,null,"十六、金融支出",52,null,null,"  对企事业单位的补贴",75,"—"]
[null,17,null,null,"十七、援助其他地区支出",53,null,null,"  赠与",76,"—"]
[null,18,null,null,"十八、国土海洋气象等支出",54,null,null,"  债务利息支出",77,"—"]
[null,19,null,null,"十九、住房保障支出",55,null,null,"  基本建设支出",78,"—"]
[null,20,null,null,"二十、粮油物资储备支出",56,null,null,"  其他资本性支出",79,"—",{"v":998241,"d":"998,241.00"}]
[null,21,null,null,"二十一、国债还本付息支出",57,null,null,"  贷款转贷及产权参股",80,"—"]
[null,22,null,null,"二十二、其他支出",58,null,null,"  其他支出",81,"—"]
[null,23,{"$nulls":3},59,{"$nulls":3},82]
["本年收入合计",24,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},"本年支出合计",{"$nulls":4},83,{"v":25809791.51,"d":"25,809,791.51"},{"v":25399791.51,"d":"25,399,791.51"}]
["    用事业基金弥补收支差额",25,null,null,"    结余分配",{"$nulls":4},84,"—"]
["    年初结转和结余",26,null,null,"      交纳所得税",{"$nulls":4},85,"—"]
["      基本支出结转",27,"—",null,"      提取职工福利基金",{"$nulls":4},86,"—"]
["      项目支出结转和结余",28,"—",null,"      转入事业基金",{"$nulls":4},87,"—"]
["      经营结余",29,"—",null,"      其他",{"$nulls":4},88,"—"]
[null,30,null,null,"    年末结转和结余",{"$nulls":4},89,null,{"v":410000,"d":"410,000.00"}]
[null,31,null,null,"      基本支出结转",{"$nulls":4},90,"—"]
[null,32,null,null,"      项目支出结转和结余",{"$nulls":4},91,"—",{"v":410000,"d":"410,000.00"}]
[null,33,null,null,"      经营结余",{"$nulls":4},92,"—"]
[null,34,{"$nulls":7},93]
[null,35,{"$nulls":7},94]
["总计",36,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},"总计",{"$nulls":4},95,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"}]

{"sheet":"财政拨款收入支出总表","index":1,"n_rows":34,"n_cols":16,"rows_kept":34,"flags":["formulas_cached_only"]}
["支     出",{"$nulls":7},"支     出"]
["项目（按功能分类）","行次","年初预算数",null,null,"决算数",null,null,"项目（按功能分类）","行次","年初预算数",null,null,"决算数"]
[null,null,"小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款",null,null,"小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,3,4,5,6,7,8,"栏    次",null,9,10,11,12,13,14]
["一、一般公共服务支出",31,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},null,{"v":25399791.51,"d":"25,399,791.51"},{"v":25399791.51,"d":"25,399,791.51"},null,"一、基本支出",54,{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"},null,{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"}]
["二、外交支出",32,{"$nulls":6},"    人员经费",55,{"v":13270362.39,"d":"13,270,362.39"},{"v":13270362.39,"d":"13,270,362.39"},null,{"v":13270362.39,"d":"13,270,362.39"},{"v":13270362.39,"d":"13,270,362.39"}]
["三、国防支出",33,{"$nulls":6},"    日常公用经费",56,{"v":1061029.12,"d":"1,061,029.12"},{"v":1061029.12,"d":"1,061,029.12"},null,{"v":1061029.12,"d":"1,061,029.12"},{"v":1061029.12,"d":"1,061,029.12"}]
["四、公共安全支出",34,{"$nulls":6},"二、项目支出",57,{"v":11478400,"d":"11,478,400.00"},{"v":11478400,"d":"11,478,400.00"},null,{"v":11068400,"d":"11,068,400.00"},{"v":11068400,"d":"11,068,400.00"}]
["五、教育支出",35,{"$nulls":6},"    基本建设类项目",58]
["六、科学技术支出",36,{"$nulls":6},"    行政事业类项目",59,{"v":11478400,"d":"11,478,400.00"},{"v":11478400,"d":"11,478,400.00"},null,{"v":11068400,"d":"11,068,400.00"},{"v":11068400,"d":"11,068,400.00"}]
["七、文化体育与传媒支出",37,{"$nulls":7},60]
["八、社会保障和就业支出",38,{"$nulls":7},61]
["九、医疗卫生支出",39,{"$nulls":7},62]
["十、节能环保支出",40,{"$nulls":7},63]
["十一、城乡社区支出",41,{"$nulls":6},"支出经济分类",64,"—","—","—","—","—","—"]
["十二、农林水支出",42,{"$nulls":6},"    工资福利支出",65,"—","—","—",{"v":8851601.79,"d":"8,851,601.79"},{"v":8851601.79,"d":"8,851,601.79"}]
["十三、交通运输支出",43,{"$nulls":6},"    商品和服务支出",66,"—","—","—",{"v":11131188.12,"d":"11,131,188.12"},{"v":11131188.12,"d":"11,131,188.12"}]
["十四、资源勘探信息等支出",44,{"$nulls":6},"    对个人和家庭的补助",67,"—","—","—",{"v":4418760.6,"d":"4,418,760.60"},{"v":4418760.6,"d":"4,418,760.60"}]
["十五、商业服务业等支出",45,{"$nulls":6},"    对企事业单位的补贴",68,"—","—","—"]
["十六、金融支出",46,{"$nulls":6},"    赠与",69,"—","—","—"]
["十七、援助其他地区支出",47,{"$nulls":6},"    债务利息支出",70,"—","—","—"]
["十八、国土海洋气象等支出",48,{"$nulls":6},"    基本建设支出",71,"—","—","—"]
["十九、住房保障支出",49,{"$nulls":6},"    其他资本性支出",72,"—","—","—",{"v":998241,"d":"998,241.00"},{"v":998241,"d":"998,241.00"}]
["二十、粮油物资储备支出",50,{"$nulls":6},"    贷款转贷及产权参股",73,"—","—","—"]
["二十一、国债还本付息支出",51,{"$nulls":6},"    其他支出",74,"—","—","—"]
["二十二、其他支出",52,{"$nulls":7},75]
[null,53,{"$nulls":7},76]
["本年支出合计",{"$nulls":8},77,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},null,{"v":25399791.51,"d":"25,399,791.51"},{"v":25399791.51,"d":"25,399,791.51"}]
[{"$nulls":9},78]
["年末财政拨款结转和结余",{"$nulls":8},79,{"$nulls":3},{"v":410000,"d":"410,000.00"},{"v":410000,"d":"410,000.00"}]
["基本支出结转",{"$nulls":8},80]
["     项目支出结转和结余",{"$nulls":8},81,{"$nulls":3},{"v":410000,"d":"410,000.00"},{"v":410000,"d":"410,000.00"}]
[{"$nulls":9},82]
["支出总计",{"$nulls":8},83,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"},null,{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"}]

{"sheet":"收入支出决算表","index":2,"n_rows":11,"n_cols":26,"rows_kept":11,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":4},"本年收入","本年支出","收支结余",{"$nulls":3},"用事业基金弥补收支差额","结余分配",{"$nulls":4},"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",null,"经营结余",null,null,"合计","基本支出结转","项目支出结转和结余","经营结余",null,"合计","交纳所得税","提取职工福利基金","转入事业基金","其他","合计","基本支出结转","项目支出结转和结余",null,"经营结余"]
[{"$nulls":6},"小计","其中：基本建设资金结转和结余",{"$nulls":15},"小计","其中：基本建设资金结转和结余"]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":3},"合计",{"$nulls":5},{"v":25809791.51,"d":"25,809,791.51"},{"v":25399791.51,"d":"25,399,791.51"},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"},{"$nulls":7},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[201,null,null,"一般公共服务支出",{"$nulls":5},{"v":25809791.51,"d":"25,809,791.51"},{"v":25399791.51,"d":"25,399,791.51"},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"},{"$nulls":7},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[20108,null,null,"审计事务",{"$nulls":5},{"v":25809791.51,"d":"25,809,791.51"},{"v":25399791.51,"d":"25,399,791.51"},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"},{"$nulls":7},{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[2010801,null,null,"  行政运行",{"$nulls":5},{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"}]
[2010802,null,null,"  一般行政管理事务",{"$nulls":5},{"v":1128400,"d":"1,128,400.00"},{"v":828400,"d":"828,400.00"},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"},{"$nulls":7},{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"}]
[2010804,null,null,"  审计业务",{"$nulls":5},{"v":10350000,"d":"10,350,000.00"},{"v":10240000,"d":"10,240,000.00"},{"v":110000,"d":"110,000.00"},null,{"v":110000,"d":"110,000.00"},{"$nulls":7},{"v":110000,"d":"110,000.00"},null,{"v":110000,"d":"110,000.00"}]

{"sheet":"收入决算表","index":3,"n_rows":11,"n_cols":13,"rows_kept":11,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码",null,null,"科目名称",{"$nulls":6},"小计","其中："]
[{"$nulls":11},"本级横向财政拨款","非本级财政拨款"]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"}]
[201,null,null,"一般公共服务支出",{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"}]
[20108,null,null,"审计事务",{"v":25809791.51,"d":"25,809,791.51"},{"v":25809791.51,"d":"25,809,791.51"}]
[2010801,null,null,"  行政运行",{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"}]
[2010802,null,null,"  一般行政管理事务",{"v":1128400,"d":"1,128,400.00"},{"v":1128400,"d":"1,128,400.00"}]
[2010804,null,null,"  审计业务",{"v":10350000,"d":"10,350,000.00"},{"v":10350000,"d":"10,350,000.00"}]

{"sheet":"支出决算表","index":4,"n_rows":11,"n_cols":10,"rows_kept":11,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11068400,"d":"11,068,400.00"}]
[201,null,null,"一般公共服务支出",{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11068400,"d":"11,068,400.00"}]
[20108,null,null,"审计事务",{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11068400,"d":"11,068,400.00"}]
[2010801,null,null,"  行政运行",{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"}]
[2010802,null,null,"  一般行政管理事务",{"v":828400,"d":"828,400.00"},null,{"v":828400,"d":"828,400.00"}]
[2010804,null,null,"  审计业务",{"v":10240000,"d":"10,240,000.00"},null,{"v":10240000,"d":"10,240,000.00"}]

{"sheet":"支出决算明细表","index":5,"n_rows":14,"n_cols":103,"rows_kept":14,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":14},"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":14},"对企事业单位的补贴",{"$nulls":4},"债务利息支出",{"$nulls":6},"赠与",null,null,"贷款转贷及产权参股",{"$nulls":3},"其他支出"]
["支出功能分类科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[{"$nulls":3},"合计",{"v":25399791.51,"d":"25,399,791.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":11131188.12,"d":"11,131,188.12"},{"v":862141.32,"d":"862,141.32"},{"v":138524,"d":"138,524.00"},{"v":467005,"d":"467,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},null,null,{"v":2070508.56,"d":"2,070,508.56"},null,{"v":15350,"d":"15,350.00"},{"v":1250900,"d":"1,250,900.00"},{"v":562720,"d":"562,720.00"},{"v":526163,"d":"526,163.00"},{"v":13937,"d":"13,937.00"},{"$nulls":3},{"v":2944505.3,"d":"2,944,505.30"},null,{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":1190831.24,"d":"1,190,831.24"},null,null,{"v":633115,"d":"633,115.00"},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},{"$nulls":11},{"v":998241,"d":"998,241.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":3},{"v":791796,"d":"791,796.00"}]
[201,null,null,"一般公共服务支出",{"v":25399791.51,"d":"25,399,791.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":11131188.12,"d":"11,131,188.12"},{"v":862141.32,"d":"862,141.32"},{"v":138524,"d":"138,524.00"},{"v":467005,"d":"467,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},null,null,{"v":2070508.56,"d":"2,070,508.56"},null,{"v":15350,"d":"15,350.00"},{"v":1250900,"d":"1,250,900.00"},{"v":562720,"d":"562,720.00"},{"v":526163,"d":"526,163.00"},{"v":13937,"d":"13,937.00"},{"$nulls":3},{"v":2944505.3,"d":"2,944,505.30"},null,{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":1190831.24,"d":"1,190,831.24"},null,null,{"v":633115,"d":"633,115.00"},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},{"$nulls":11},{"v":998241,"d":"998,241.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":3},{"v":791796,"d":"791,796.00"}]
[20108,null,null,"审计事务",{"v":25399791.51,"d":"25,399,791.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":11131188.12,"d":"11,131,188.12"},{"v":862141.32,"d":"862,141.32"},{"v":138524,"d":"138,524.00"},{"v":467005,"d":"467,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},null,null,{"v":2070508.56,"d":"2,070,508.56"},null,{"v":15350,"d":"15,350.00"},{"v":1250900,"d":"1,250,900.00"},{"v":562720,"d":"562,720.00"},{"v":526163,"d":"526,163.00"},{"v":13937,"d":"13,937.00"},{"$nulls":3},{"v":2944505.3,"d":"2,944,505.30"},null,{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":1190831.24,"d":"1,190,831.24"},null,null,{"v":633115,"d":"633,115.00"},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},{"$nulls":11},{"v":998241,"d":"998,241.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":3},{"v":791796,"d":"791,796.00"}]
[2010801,null,null,"  行政运行",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},{"$nulls":11},{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"}]
[2010802,null,null,"  一般行政管理事务",{"v":828400,"d":"828,400.00"},{"$nulls":5},"—",{"$nulls":3},{"v":624500,"d":"624,500.00"},{"$nulls":9},{"v":506000,"d":"506,000.00"},{"$nulls":4},{"v":118500,"d":"118,500.00"},{"$nulls":38},{"v":203900,"d":"203,900.00"},{"$nulls":5},{"v":203900,"d":"203,900.00"}]
[2010804,null,null,"  审计业务",{"v":10240000,"d":"10,240,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":9652104,"d":"9,652,104.00"},{"v":800000,"d":"800,000.00"},{"v":88692.14,"d":"88,692.14"},{"v":400000,"d":"400,000.00"},{"$nulls":6},{"v":1564508.56,"d":"1,564,508.56"},null,null,{"v":1250900,"d":"1,250,900.00"},{"v":562720,"d":"562,720.00"},{"v":407663,"d":"407,663.00"},{"$nulls":4},{"v":2944505.3,"d":"2,944,505.30"},{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},null,null,{"v":633115,"d":"633,115.00"},{"$nulls":26},{"v":587896,"d":"587,896.00"},{"$nulls":5},{"v":587896,"d":"587,896.00"}]
[{"$nulls":10},"—"]
[{"$nulls":10},"—"]
[{"$nulls":10},"—"]

{"sheet":"基本支出决算明细表","index":6,"n_rows":14,"n_cols":103,"rows_kept":14,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":14},"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":14},"对企事业单位的补贴",{"$nulls":4},"债务利息支出",{"$nulls":6},"赠与",null,null,"贷款转贷及产权参股",{"$nulls":3},"其他支出"]
["支出功能分类科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[{"$nulls":3},"合计",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[201,null,null,"一般公共服务支出",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[20108,null,null,"审计事务",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[2010801,null,null,"  行政运行",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]

{"sheet":"公共预算财政拨款收入支出决算表","index":7,"n_rows":11,"n_cols":22,"rows_kept":11,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":3},"本年收入",{"$nulls":3},"本年支出",{"$nulls":5},"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",null,"合计","基本支出","项目支出",null,"合计","基本支出",null,null,"项目支出",null,"合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":6},"小计","其中：基本建设资金结转和结余",null,null,"小计","其中：基本建设资金收入",null,"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出",null,null,"小计","其中：基本建设资金结转和结余"]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":3},"合计",{"$nulls":4},{"v":25809791.51,"d":"25,809,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11478400,"d":"11,478,400.00"},null,{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":13270362.39,"d":"13,270,362.39"},{"v":1061029.12,"d":"1,061,029.12"},{"v":11068400,"d":"11,068,400.00"},null,{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[201,null,null,"一般公共服务支出",{"$nulls":4},{"v":25809791.51,"d":"25,809,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11478400,"d":"11,478,400.00"},null,{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":13270362.39,"d":"13,270,362.39"},{"v":1061029.12,"d":"1,061,029.12"},{"v":11068400,"d":"11,068,400.00"},null,{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[20108,null,null,"审计事务",{"$nulls":4},{"v":25809791.51,"d":"25,809,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":11478400,"d":"11,478,400.00"},null,{"v":25399791.51,"d":"25,399,791.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":13270362.39,"d":"13,270,362.39"},{"v":1061029.12,"d":"1,061,029.12"},{"v":11068400,"d":"11,068,400.00"},null,{"v":410000,"d":"410,000.00"},null,{"v":410000,"d":"410,000.00"}]
[2010801,null,null,"  行政运行",{"$nulls":4},{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"},null,null,{"v":14331391.51,"d":"14,331,391.51"},{"v":14331391.51,"d":"14,331,391.51"},{"v":13270362.39,"d":"13,270,362.39"},{"v":1061029.12,"d":"1,061,029.12"}]
[2010802,null,null,"  一般行政管理事务",{"$nulls":4},{"v":1128400,"d":"1,128,400.00"},null,{"v":1128400,"d":"1,128,400.00"},null,{"v":828400,"d":"828,400.00"},{"$nulls":3},{"v":828400,"d":"828,400.00"},null,{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"}]
[2010804,null,null,"  审计业务",{"$nulls":4},{"v":10350000,"d":"10,350,000.00"},null,{"v":10350000,"d":"10,350,000.00"},null,{"v":10240000,"d":"10,240,000.00"},{"$nulls":3},{"v":10240000,"d":"10,240,000.00"},null,{"v":110000,"d":"110,000.00"},null,{"v":110000,"d":"110,000.00"}]

{"sheet":"公共预算财政拨款基本支出决算明细表","index":8,"n_rows":14,"n_cols":103,"rows_kept":14,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":14},"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":14},"对企事业单位的补贴",{"$nulls":4},"债务利息支出",{"$nulls":6},"赠与",null,null,"贷款转贷及产权参股",{"$nulls":3},"其他支出"]
["支出功能分类科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[{"$nulls":3},"合计",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[201,null,null,"一般公共服务支出",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[20108,null,null,"审计事务",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[2010801,null,null,"  行政运行",{"v":14331391.51,"d":"14,331,391.51"},{"v":8851601.79,"d":"8,851,601.79"},{"v":2833473.89,"d":"2,833,473.89"},{"v":5568123.55,"d":"5,568,123.55"},{"v":450004.35,"d":"450,004.35"},null,"—",{"$nulls":3},{"v":854584.12,"d":"854,584.12"},{"v":62141.32,"d":"62,141.32"},{"v":49831.86,"d":"49,831.86"},{"v":67005,"d":"67,005.00"},215.8,null,null,{"v":90252.42,"d":"90,252.42"},{"$nulls":4},{"v":15350,"d":"15,350.00"},{"$nulls":3},{"v":13937,"d":"13,937.00"},{"$nulls":5},{"v":188635.97,"d":"188,635.97"},{"v":176383.51,"d":"176,383.51"},{"v":190831.24,"d":"190,831.24"},{"$nulls":3},{"v":4418760.6,"d":"4,418,760.60"},{"v":64959,"d":"64,959.00"},{"v":3280287.72,"d":"3,280,287.72"},null,{"v":108322,"d":"108,322.00"},{"v":15500,"d":"15,500.00"},{"$nulls":5},{"v":892661.88,"d":"892,661.88"},null,null,{"v":57030,"d":"57,030.00"},"—","—","—","—","—","—","—","—","—","—","—",{"v":206445,"d":"206,445.00"},null,{"v":206445,"d":"206,445.00"},{"$nulls":27},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":10},"—",{"$nulls":46},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]

{"sheet":"政府性基金预算财政拨款收入支出决算表","index":9,"n_rows":6,"n_cols":22,"rows_kept":6,"flags":["formulas_cached_only"]}
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":3},"本年收入",{"$nulls":3},"本年支出",{"$nulls":5},"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",null,"合计","基本支出","项目支出",null,"合计","基本支出",null,null,"项目支出",null,"合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":6},"小计","其中：基本建设资金结转和结余",null,null,"小计","其中：基本建设资金收入",null,"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出",null,null,"小计","其中：基本建设资金结转和结余"]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":3},"合计",0]

{"sheet":"“三公”经费","index":10,"n_rows":4,"n_cols":8,"rows_kept":4,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,4],[0,5,1,5],[0,6,1,6],[0,7,1,7]],"flags":["formulas_cached_only"]}
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","会议费","培训费"]
[null,null,"小计","公务用车\n购置费","公务用车\n运行费"]
[1,2,3,4,5,6,7,8]
[null,0,119.08,0,119.08,1.39,56.27,49.1]