{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["支出预算经济科目明细表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"支出预算经济科目明细表","index":0,"n_rows":19,"n_cols":125,"rows_kept":19,"merged":[[0,0,0,81],[1,0,1,81],[2,0,2,124],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,124],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,4,19],[4,20,4,47],[4,48,4,59],[4,60,4,64],[4,65,4,77],[4,78,4,94],[4,95,4,97],[4,98,4,103],[4,104,4,106],[4,107,4,117],[4,118,4,124]],"flags":["formulas_cached_only"]}
["预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","预算09表","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","支出预算经济科目明细表","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元","单位：元"]
["类",null,null,"单位代码","主管科室名称","总计",""]
["类","款","项",{"$nulls":3},"工资福利支出",{"$nulls":13},"商品和服务支出对",{"$nulls":27},"个人和家庭的补助",{"$nulls":11},"债务利息支出",{"$nulls":4},"资本性支出（基本建设）",{"$nulls":12},"其他资本性支出",{"$nulls":16},"对企业补助（基本建设）",null,null,"对企业补助",{"$nulls":5},"对社会保障基金补助",null,null,"其他支出",{"$nulls":10},"项目支出"]
[{"$nulls":6},"小计","30101-基本工资","30102-津贴补贴","30103-奖金","30106-伙食补助费","30107-绩效工资","30108-机关事业单位基本养老保险缴费","30109-职业年金缴费","30110-职工基本医疗保险缴费","30111-公务员医疗补助缴费","30112-其他社会保障缴费","30113-住房公积金","30114-医疗费","30199-其他工资福利支出","小计","30201-办公费","30202-印刷费","30203-咨询费","30204-手续费","30205-水费","30206-电费","30207-邮电费","30208-取暖费","30209-物业管理费","30211-差旅费","30212-因公出国（境费用","30213-维修（护费","30214-租赁费","30215-会议费","30216-培训费","30217-公务接待费","30218-专用材料费","30224-被装购置费","30225-专用燃料费","30226-劳务费","30227-委托业务费","30228-工会经费","30229-福利费","30231-公务用车运行维护费","30239-其他交通费用","30240-税金及附加费用","30299-其他商品和服务支出","小计","30301-离休费","30302-退休费","30303-退职（役费","30304-抚恤金","30305-生活补助","30306-救济费","30307-医疗费补助","30308-助学金","30309-奖励金","30310-个人农业生产补贴","30399-其他对个人和家庭的补助支出","小计","30701-国内债务付息","30702-国外债务付息","30703-国内债务发行费用","30704-国外债务发行费用","小计","30901-房屋建筑物购建","30902-办公设备购置","30903-专用设备购置","30905-基础设施建设","30906-大型修缮","30907-信息网络及软件购置更新","30908-物资储备","30913-公务用车购置","30919-其他交通工具购置","30921-文物和陈列品购置","30922-无形资产购置","30999-其他基本建设支出","小计","31001-房屋建筑物购建","31002-办公设备购置","31003-专用设备购置","31005-基础设施建设","31006-大型修缮","31007-信息网络及软件购置更新","31008-物资储备","31009-土地补偿","31010-安置补助","31011-地上附着物和青苗补偿","31012-拆迁补偿","31013-公务用车购置","31019-其他交通工具购置","31021-文物和陈列品购置","31022-无形资产购置","31099-其他资本性支出","小计","31101-资本金注入","31199-其他对企业补助","小计","31201-资本金注入","31203-政府投资基金股权投资","31204-费用补贴","31205-利息补贴","31299-其他对企业补助","小计","31302-对社会保险基金补助","31303-补充全国社会保障基金","小计","39901-预备费","3990201-预算科预留","3990202-各科室预留","39903-补充全国社会保障基金","39904-未划分的项目支出","39905-国有资本经营预算其他支出","39906-赠与","39907-国家赔偿费用支出","39908-对民间非营利组织和群众性自治组织补贴","39999-其他支出","小计","30100-工资福利支出","30200-商品服务支出","30300-对个人和家庭的补助","30900-资本性支出（基本建设）","31000-其它资本性支出","39900-其他支出"]
["","","","","总计:",{"v":235661947,"d":"235,661,947"},{"v":69009115,"d":"69,009,115"},{"v":23140698,"d":"23,140,698"},{"v":9920814,"d":"9,920,814"},{"v":7040708,"d":"7,040,708"},"",{"v":12927360,"d":"12,927,360"},{"v":5494628,"d":"5,494,628"},{"v":2767190,"d":"2,767,190"},{"v":2020084,"d":"2,020,084"},{"v":1307700,"d":"1,307,700"},{"v":71145,"d":"71,145"},{"v":4268724,"d":"4,268,724"},"",{"v":50064,"d":"50,064"},{"v":27278131,"d":"27,278,131"},{"v":1000000,"d":"1,000,000"},{"v":275000,"d":"275,000"},{"v":661360,"d":"661,360"},{"v":400000,"d":"400,000"},{"v":2000000,"d":"2,000,000"},{"v":2500000,"d":"2,500,000"},{"v":300000,"d":"300,000"},{"v":6000000,"d":"6,000,000"},{"v":600000,"d":"600,000"},{"v":1500000,"d":"1,500,000"},"",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":80000,"d":"80,000"},{"v":2870000,"d":"2,870,000"},{"v":180000,"d":"180,000"},{"v":950000,"d":"950,000"},"","",{"v":4500000,"d":"4,500,000"},{"v":750000,"d":"750,000"},{"v":500000,"d":"500,000"},"",{"v":240000,"d":"240,000"},"",{"v":700000,"d":"700,000"},{"v":271772,"d":"271,772"},{"v":16849609,"d":"16,849,609"},{"v":142572,"d":"142,572"},{"v":727855,"d":"727,855"},"","",{"v":542060,"d":"542,060"},"","",{"v":15327702,"d":"15,327,702"},{"v":109420,"d":"109,420"},"","","","","","","","","","","","","","","","","","","","",{"v":122525092,"d":"122,525,092"},{"v":60000000,"d":"60,000,000"},{"v":1200000,"d":"1,200,000"},{"v":9090000,"d":"9,090,000"},{"v":4970800,"d":"4,970,800"},{"v":41264292,"d":"41,264,292"},{"v":6000000,"d":"6,000,000"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","606","教科文科",{"v":235661947,"d":"235,661,947"},{"v":69009115,"d":"69,009,115"},{"v":23140698,"d":"23,140,698"},{"v":9920814,"d":"9,920,814"},{"v":7040708,"d":"7,040,708"},"",{"v":12927360,"d":"12,927,360"},{"v":5494628,"d":"5,494,628"},{"v":2767190,"d":"2,767,190"},{"v":2020084,"d":"2,020,084"},{"v":1307700,"d":"1,307,700"},{"v":71145,"d":"71,145"},{"v":4268724,"d":"4,268,724"},"",{"v":50064,"d":"50,064"},{"v":27278131,"d":"27,278,131"},{"v":1000000,"d":"1,000,000"},{"v":275000,"d":"275,000"},{"v":661360,"d":"661,360"},{"v":400000,"d":"400,000"},{"v":2000000,"d":"2,000,000"},{"v":2500000,"d":"2,500,000"},{"v":300000,"d":"300,000"},{"v":6000000,"d":"6,000,000"},{"v":600000,"d":"600,000"},{"v":1500000,"d":"1,500,000"},"",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":80000,"d":"80,000"},{"v":2870000,"d":"2,870,000"},{"v":180000,"d":"180,000"},{"v":950000,"d":"950,000"},"","",{"v":4500000,"d":"4,500,000"},{"v":750000,"d":"750,000"},{"v":500000,"d":"500,000"},"",{"v":240000,"d":"240,000"},"",{"v":700000,"d":"700,000"},{"v":271772,"d":"271,772"},{"v":16849609,"d":"16,849,609"},{"v":142572,"d":"142,572"},{"v":727855,"d":"727,855"},"","",{"v":542060,"d":"542,060"},"","",{"v":15327702,"d":"15,327,702"},{"v":109420,"d":"109,420"},"","","","","","","","","","","","","","","","","","","","",{"v":122525092,"d":"122,525,092"},{"v":60000000,"d":"60,000,000"},{"v":1200000,"d":"1,200,000"},{"v":9090000,"d":"9,090,000"},{"v":4970800,"d":"4,970,800"},{"v":41264292,"d":"41,264,292"},{"v":6000000,"d":"6,000,000"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","  128009","武威职业学院",{"v":235661947,"d":"235,661,947"},{"v":69009115,"d":"69,009,115"},{"v":23140698,"d":"23,140,698"},{"v":9920814,"d":"9,920,814"},{"v":7040708,"d":"7,040,708"},"",{"v":12927360,"d":"12,927,360"},{"v":5494628,"d":"5,494,628"},{"v":2767190,"d":"2,767,190"},{"v":2020084,"d":"2,020,084"},{"v":1307700,"d":"1,307,700"},{"v":71145,"d":"71,145"},{"v":4268724,"d":"4,268,724"},"",{"v":50064,"d":"50,064"},{"v":27278131,"d":"27,278,131"},{"v":1000000,"d":"1,000,000"},{"v":275000,"d":"275,000"},{"v":661360,"d":"661,360"},{"v":400000,"d":"400,000"},{"v":2000000,"d":"2,000,000"},{"v":2500000,"d":"2,500,000"},{"v":300000,"d":"300,000"},{"v":6000000,"d":"6,000,000"},{"v":600000,"d":"600,000"},{"v":1500000,"d":"1,500,000"},"",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":80000,"d":"80,000"},{"v":2870000,"d":"2,870,000"},{"v":180000,"d":"180,000"},{"v":950000,"d":"950,000"},"","",{"v":4500000,"d":"4,500,000"},{"v":750000,"d":"750,000"},{"v":500000,"d":"500,000"},"",{"v":240000,"d":"240,000"},"",{"v":700000,"d":"700,000"},{"v":271772,"d":"271,772"},{"v":16849609,"d":"16,849,609"},{"v":142572,"d":"142,572"},{"v":727855,"d":"727,855"},"","",{"v":542060,"d":"542,060"},"","",{"v":15327702,"d":"15,327,702"},{"v":109420,"d":"109,420"},"","","","","","","","","","","","","","","","","","","","",{"v":122525092,"d":"122,525,092"},{"v":60000000,"d":"60,000,000"},{"v":1200000,"d":"1,200,000"},{"v":9090000,"d":"9,090,000"},{"v":4970800,"d":"4,970,800"},{"v":41264292,"d":"41,264,292"},{"v":6000000,"d":"6,000,000"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["205","03","05","","高等职业教育",{"v":216523734,"d":"216,523,734"},{"v":53153389,"d":"53,153,389"},{"v":23140698,"d":"23,140,698"},{"v":9920814,"d":"9,920,814"},{"v":7040708,"d":"7,040,708"},"",{"v":12927360,"d":"12,927,360"},"",{"v":73744,"d":"73,744"},"","","","","",{"v":50064,"d":"50,064"},{"v":24908131,"d":"24,908,131"},{"v":1000000,"d":"1,000,000"},{"v":275000,"d":"275,000"},{"v":661360,"d":"661,360"},{"v":400000,"d":"400,000"},{"v":2000000,"d":"2,000,000"},{"v":2500000,"d":"2,500,000"},{"v":300000,"d":"300,000"},{"v":6000000,"d":"6,000,000"},{"v":600000,"d":"600,000"},{"v":1500000,"d":"1,500,000"},"",{"v":500000,"d":"500,000"},{"v":500000,"d":"500,000"},{"v":80000,"d":"80,000"},{"v":500000,"d":"500,000"},{"v":180000,"d":"180,000"},{"v":950000,"d":"950,000"},"","",{"v":4500000,"d":"4,500,000"},{"v":750000,"d":"750,000"},{"v":500000,"d":"500,000"},"",{"v":240000,"d":"240,000"},"",{"v":700000,"d":"700,000"},{"v":271772,"d":"271,772"},{"v":15937122,"d":"15,937,122"},"","","","",{"v":500000,"d":"500,000"},"","",{"v":15327702,"d":"15,327,702"},{"v":109420,"d":"109,420"},"","","","","","","","","","","","","","","","","","","","",{"v":122525092,"d":"122,525,092"},{"v":60000000,"d":"60,000,000"},{"v":1200000,"d":"1,200,000"},{"v":9090000,"d":"9,090,000"},{"v":4970800,"d":"4,970,800"},{"v":41264292,"d":"41,264,292"},{"v":6000000,"d":"6,000,000"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","05","02","","事业单位离退休",{"v":870427,"d":"870,427"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":870427,"d":"870,427"},{"v":142572,"d":"142,572"},{"v":727855,"d":"727,855"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","05","05","","机关事业单位基本养老保险缴费支出",{"v":5494628,"d":"5,494,628"},{"v":5494628,"d":"5,494,628"},"","","","","",{"v":5494628,"d":"5,494,628"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","05","06","","机关事业单位职业年金缴费支出",{"v":2693445,"d":"2,693,445"},{"v":2693445,"d":"2,693,445"},"","","","","","",{"v":2693445,"d":"2,693,445"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","08","01","","死亡抚恤",{"v":42060,"d":"42,060"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"v":42060,"d":"42,060"},"","","","",{"v":42060,"d":"42,060"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","99","01","","其他社会保障和就业支出",{"v":71145,"d":"71,145"},{"v":71145,"d":"71,145"},"","","","","","","","","",{"v":71145,"d":"71,145"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["210","11","02","","事业单位医疗",{"v":2020084,"d":"2,020,084"},{"v":2020084,"d":"2,020,084"},"","","","","","","",{"v":2020084,"d":"2,020,084"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["210","11","03","","公务员医疗补助",{"v":1307700,"d":"1,307,700"},{"v":1307700,"d":"1,307,700"},"","","","","","","","",{"v":1307700,"d":"1,307,700"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["210","99","01","","其他卫生健康支出",{"v":2370000,"d":"2,370,000"},"","","","","","","","","","","","","","",{"v":2370000,"d":"2,370,000"},"","","","","","","","","","","","","","",{"v":2370000,"d":"2,370,000"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["221","02","01","","住房公积金",{"v":4268724,"d":"4,268,724"},{"v":4268724,"d":"4,268,724"},"","","","","","","","","","",{"v":4268724,"d":"4,268,724"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]