{"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","（决表6）一般公共预算财政拨款基本支出决算表","（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"]}
[{"$nulls":5},"决算表1"]
["收入支出决算总表"]
["时间：2014年部门决算",{"$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":38943.69094,"d":"38,943.69"},"一、一般公共服务支出",29]
["　　其中：政府性基金","2",null,"二、外交支出",30]
["二、上级补助收入","3",null,"三、国防支出",31]
["三、事业收入","4",{"v":2670.310714,"d":"2,670.31"},"四、公共安全支出",32]
["四、经营收入","5",null,"五、教育支出",33,{"v":39261.019924,"d":"39,261.02"}]
["五、附属单位上缴收入","6",null,"六、科学技术支出",34,{"v":727.296383,"d":"727.30"}]
["六、其他收入","7",null,"七、文化体育与传媒支出",35]
["","8",null,"八、社会保障和就业支出",36]
["","9",null,"九、医疗卫生与计划生育支出",37]
["","10",null,"十、节能环保支出",38]
["","11",null,"十一、城乡社区支出",39]
["","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]
["","14",null,"十四、资源勘探信息等支出",42]
["","15",null,"十五、商业服务业等支出",43]
["","16",null,"十六、金融支出",44]
["","17",null,"十七、援助其他地区支出",45]
["","18",null,"十八、国土海洋气象等支出",46]
["","19",null,"十九、住房保障支出",47,{"v":745.6946,"d":"745.69"}]
["","20",null,"二十、粮油物资储备支出",48]
["","21",null,"二十一、国债还本付息支出",49]
["","22",null,"二十二、其他支出",50]
["","23",null,"",51]
["本年收入合计","24",{"v":41614.00165400001,"d":"41,614.00"},"本年支出合计",52]
["    用事业基金弥补收支差额","25",null,"    结余分配",53]
["    年初结转和结余","26",{"v":4255.389918,"d":"4,255.39"},"    年末结转和结余",54,5105.38]
["","27",null,null,55]
["总计","28",{"v":45869.39157200001,"d":"45,869.39"},"总计",56,{"v":45869.39157200001,"d":"45,869.39"}]

{"sheet":"（决表2）收入决算表","index":1,"n_rows":28,"n_cols":11,"rows_kept":28,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"决算表2"]
["收入决算表"]
["时间：2014年部门决算",{"$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":41614.00165400001,"d":"41,614.00"},{"v":38943.69094,"d":"38,943.69"},null,{"v":2670.310714,"d":"2,670.31"}]
["205","","","教育支出",{"v":40111.010671,"d":"40,111.01"},{"v":37440.699957000004,"d":"37,440.70"},null,{"v":2670.310714,"d":"2,670.31"}]
["20502","","","普通教育",{"v":40111.010671,"d":"40,111.01"},{"v":37440.699957000004,"d":"37,440.70"},null,{"v":2670.310714,"d":"2,670.31"}]
["2050205","","","  高等教育",{"v":40079.948622,"d":"40,079.95"},{"v":37409.637908,"d":"37,409.64"},null,{"v":2670.310714,"d":"2,670.31"}]
["2050299","","","  其他普通教育支出",{"v":31.062049000000002,"d":"31.06"},{"v":31.062049000000002,"d":"31.06"}]
["206","","","科学技术支出",{"v":727.296383,"d":"727.30"},{"v":727.296383,"d":"727.30"}]
["20602","","","基础研究",{"v":7.361946000000001,"d":"7.36"},{"v":7.361946000000001,"d":"7.36"}]
["2060203","","","  自然科学基金",{"v":7.361946000000001,"d":"7.36"},{"v":7.361946000000001,"d":"7.36"}]
["20604","","","技术研究与开发",{"v":650.036024,"d":"650.04"},{"v":650.036024,"d":"650.04"}]
["2060403","","","  产业技术研究与开发",{"v":621.386024,"d":"621.39"},{"v":621.386024,"d":"621.39"}]
["2060499","","","  其他技术研究与开发支出",28.65,28.65]
["20699","","","其他科学技术支出",{"v":69.898413,"d":"69.90"},{"v":69.898413,"d":"69.90"}]
["2069901","","","  科技奖励",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["2069999","","","  其他科学技术支出",{"v":49.898413000000005,"d":"49.90"},{"v":49.898413000000005,"d":"49.90"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["221","","","住房保障支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["22102","","","住房改革支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["2210201","","","  住房公积金",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]

{"sheet":"（决表3）支出决算表","index":2,"n_rows":28,"n_cols":10,"rows_kept":28,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"决算表3"]
["支出决算表"]
["时间：2014年部门决算",{"$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":40764.010907,"d":"40,764.01"},{"v":17956.911066,"d":"17,956.91"},{"v":22807.099841,"d":"22,807.10"}]
["205","","","教育支出",{"v":39261.019924,"d":"39,261.02"},{"v":17211.216466,"d":"17,211.22"},{"v":22049.803458000002,"d":"22,049.80"}]
["20502","","","普通教育",{"v":39261.019924,"d":"39,261.02"},{"v":17211.216466,"d":"17,211.22"},{"v":22049.803458000002,"d":"22,049.80"}]
["2050205","","","  高等教育",{"v":39243.42895,"d":"39,243.43"},{"v":17211.216466,"d":"17,211.22"},{"v":22032.212484,"d":"22,032.21"}]
["2050299","","","  其他普通教育支出",{"v":17.590974,"d":"17.59"},null,{"v":17.590974,"d":"17.59"}]
["206","","","科学技术支出",{"v":727.296383,"d":"727.30"},null,{"v":727.296383,"d":"727.30"}]
["20602","","","基础研究",{"v":7.361946000000001,"d":"7.36"},null,{"v":7.361946000000001,"d":"7.36"}]
["2060203","","","  自然科学基金",{"v":7.361946000000001,"d":"7.36"},null,{"v":7.361946000000001,"d":"7.36"}]
["20604","","","技术研究与开发",{"v":650.036024,"d":"650.04"},null,{"v":650.036024,"d":"650.04"}]
["2060403","","","  产业技术研究与开发",{"v":621.386024,"d":"621.39"},null,{"v":621.386024,"d":"621.39"}]
["2060499","","","  其他技术研究与开发支出",28.65,null,28.65]
["20699","","","其他科学技术支出",{"v":69.898413,"d":"69.90"},null,{"v":69.898413,"d":"69.90"}]
["2069901","","","  科技奖励",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["2069999","","","  其他科学技术支出",{"v":49.898413000000005,"d":"49.90"},null,{"v":49.898413000000005,"d":"49.90"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["221","","","住房保障支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["22102","","","住房改革支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["2210201","","","  住房公积金",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]

{"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"]}
[{"$nulls":7},"决算表4"]
["财政拨款收入支出决算总表"]
["时间：2014年部门决算",{"$nulls":6},"单位：万元"]
["收入","","","支出","",null,null,""]
["项目","行次","决算数","项目(按功能分类)","行次","一般公共预算财政拨款","政府性基金预算财政拨款","决算数"]
["栏次","",1,"栏次","",2,3,4]
["一、一般公共预算财政拨款","1",{"v":38943.69094,"d":"38,943.69"},"一、一般公共服务支出",30]
["二、政府性基金预算财政拨款","2",null,"二、外交支出",31]
[null,"3",null,"三、国防支出",32]
[null,"4",null,"四、公共安全支出",33]
[null,"5",null,"五、教育支出",34,{"v":38707.582782,"d":"38,707.58"},null,{"v":38707.582782,"d":"38,707.58"}]
[null,"6",null,"六、科学技术支出",35,{"v":727.296383,"d":"727.30"},null,{"v":727.296383,"d":"727.30"}]
[null,"7",null,"七、文化体育与传媒支出",36]
["","8",null,"八、社会保障和就业支出",37]
["","9",null,"九、医疗卫生与计划生育支出",38]
["","10",null,"十、节能环保支出",39]
["","11",null,"十一、城乡社区支出",40]
["","12",null,"十二、农林水支出",41,{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["","13",null,"十三、交通运输支出",42]
["","14",null,"十四、资源勘探信息等支出",43]
["","15",null,"十五、商业服务业等支出",44]
["","16",null,"十六、金融支出",45]
["","17",null,"十七、援助其他地区支出",46]
["","18",null,"十八、国土海洋气象等支出",47]
["","19",null,"十九、住房保障支出",48,{"v":745.6946,"d":"745.69"},null,{"v":745.6946,"d":"745.69"}]
["","20",null,"二十、粮油物资储备支出",49]
["","21",null,"二十一、国债还本付息支出",50]
["","22",null,"二十二、其他支出",51]
["","23",null,"",52]
["本年收入合计","24",{"v":38943.69094,"d":"38,943.69"},"本年支出合计",53,{"v":40210.573765,"d":"40,210.57"},null,{"v":40210.573765,"d":"40,210.57"}]
["    年初结转和结余","25",null,"    年末结转和结余",54,{"v":2988.507093,"d":"2,988.51"},null,{"v":2988.507093,"d":"2,988.51"}]
["      一般公共预算财政拨款","26",{"v":4255.389918,"d":"4,255.39"},null,55]
["      政府性基金预算财政拨款","27",null,null,56]
["","28",null,null,57]
["总计","29",{"v":43199.080858,"d":"43,199.08"},"总计",58,{"v":43199.080858,"d":"43,199.08"},null,{"v":43199.080858,"d":"43,199.08"}]

{"sheet":"（决表5）一般公共预算财政拨款支出决算表","index":4,"n_rows":28,"n_cols":7,"rows_kept":28,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"决算表5"]
["一般公共预算财政拨款支出决算表"]
["时间：2014年部门决算",{"$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":40210.573765,"d":"40,210.57"},{"v":17956.911066,"d":"17,956.91"},{"v":22253.662699,"d":"22,253.66"}]
["205","","","教育支出",{"v":38707.582782,"d":"38,707.58"},{"v":17211.216466,"d":"17,211.22"},{"v":21496.366316,"d":"21,496.37"}]
["20502","","","普通教育",{"v":38707.582782,"d":"38,707.58"},{"v":17211.216466,"d":"17,211.22"},{"v":21496.366316,"d":"21,496.37"}]
["2050205","","","  高等教育",{"v":38689.991808,"d":"38,689.99"},{"v":17211.216466,"d":"17,211.22"},{"v":21478.775342,"d":"21,478.78"}]
["2050299","","","  其他普通教育支出",{"v":17.590974,"d":"17.59"},null,{"v":17.590974,"d":"17.59"}]
["206","","","科学技术支出",{"v":727.296383,"d":"727.30"},null,{"v":727.296383,"d":"727.30"}]
["20602","","","基础研究",{"v":7.361946000000001,"d":"7.36"},null,{"v":7.361946000000001,"d":"7.36"}]
["2060203","","","  自然科学基金",{"v":7.361946000000001,"d":"7.36"},null,{"v":7.361946000000001,"d":"7.36"}]
["20604","","","技术研究与开发",{"v":650.036024,"d":"650.04"},null,{"v":650.036024,"d":"650.04"}]
["2060403","","","  产业技术研究与开发",{"v":621.386024,"d":"621.39"},null,{"v":621.386024,"d":"621.39"}]
["2060499","","","  其他技术研究与开发支出",28.65,null,28.65]
["20699","","","其他科学技术支出",{"v":69.898413,"d":"69.90"},null,{"v":69.898413,"d":"69.90"}]
["2069901","","","  科技奖励",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["2069999","","","  其他科学技术支出",{"v":49.898413000000005,"d":"49.90"},null,{"v":49.898413000000005,"d":"49.90"}]
["213","","","农林水支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["21305","","","扶贫",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["2130599","","","  其他扶贫支出",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["221","","","住房保障支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["22102","","","住房改革支出",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]
["2210201","","","  住房公积金",{"v":745.6946,"d":"745.69"},{"v":745.6946,"d":"745.69"}]

{"sheet":"（决表6）一般公共预算财政拨款基本支出决算表","index":5,"n_rows":23,"n_cols":4,"rows_kept":23,"merged":[[1,0,1,3],[3,0,3,2],[3,3,6,3],[4,0,6,1],[4,2,6,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"决算表6"]
["一般公共预算财政拨款基本支出决算表"]
["时间：2014年部门决算公开",null,null,"单位：万元"]
["项目","","","2014年决算数"]
["经济分类科目编码","","科目名称"]
["","",""]
["","",""]
["类","款","栏次",1]
["","","合计",{"v":17956.911066,"d":"17,956.91"}]
[301,null,"工资福利支出",{"v":14874.246569,"d":"14,874.25"}]
[30101,null,"基本工资",{"v":1115.3482000000001,"d":"1,115.35"}]
[30102,null,"津贴补贴",{"v":5288.094010000001,"d":"5,288.09"}]
[30103,null,"奖金",{"v":167.072977,"d":"167.07"}]
[30104,null,"社会保障缴费",{"v":1033.293901,"d":"1,033.29"}]
[30106,null,"伙食补助费",{"v":16.5,"d":"16.50"}]
[30107,null,"绩效工资",{"v":2806.964382,"d":"2,806.96"}]
[30199,null,"其他工资福利支出",{"v":4446.973099000001,"d":"4,446.97"}]
[303,null,"对个人和家庭的补助",{"v":3082.664497,"d":"3,082.66"}]
[30302,null,"退休费",{"v":1040.898997,"d":"1,040.90"}]
[30309,null,"奖励金",{"v":533.847,"d":"533.85"}]
[30311,null,"住房公积金",{"v":1237.228,"d":"1,237.23"}]
[30313,null,"购房补贴",{"v":134.371,"d":"134.37"}]
[30399,null,"其他对个人和家庭的补助支出",{"v":136.3195,"d":"136.32"}]

{"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":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"决算表7"]
["一般公共预算财政拨款“三公”经费支出决算表"]
["时间：2014年部门决算公开",{"$nulls":4},"单位：万元"]
[null,"小计","因公出国（境）费用","公车购置费","公车运行维护费","公务接待费"]
["2014年预算数",232.47,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},70.05,112.42]
["2014年决算数",191.46,34.42,{"v":0,"d":"0.00"},69.08,87.96]
["变化情况",-41.01,-15.58,{"v":0,"d":"0.00"},{"v":-0.9699999999999989,"d":"-0.97"},-24.46]

{"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":6,"n_cols":9,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,8],[2,0,2,4],[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,3,7],[3,8,4,8],[4,0,6,0],[4,1,6,1],[4,2,6,2],[7,0,7,2],[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"]}
[{"$nulls":8},"决算表8"]
["政府性基金预算财政拨款收入支出决算表"]
["时间：2014年部门决算公开",{"$nulls":7},"单位：万元"]
["科目编码",null,null,"上年结转","本年收入","本年支出",null,null,"年末结转"]
["类","款","项",null,null,"合计","基本支出","项目支出"]
[{"$nulls":5},1,2,3,4]