{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算财政拨款项目支出表","财政拨款（含一般公共预算和政府性基金预算）“三公”经费支出表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算01表"]
["收支总表"]
[{"$nulls":3},"单位：万元（保留六位小数）"]
["收         入",null,"支         出"]
["项目","2019年预算","项目","2019年预算"]
[]
[]
["**",1,"**",2]
["一、财政拨款",40730.294554,"一、基本支出",{"v":51385.59672,"d":"51385.596720"}]
["        一般公共预算",40730.294554,"二、项目支出",20286.320469]
["        政府性基金预算",{"v":0,"d":"0.000000"},"三、上缴上级支出",{"v":0,"d":"0.000000"}]
["二、专户管理的事业收入",{"v":3762,"d":"3762.000000"},"四、事业单位经营支出",{"v":800,"d":"800.000000"}]
["三、上级补助收入",{"v":0,"d":"0.000000"},"五、对附属单位补助支出",{"v":0,"d":"0.000000"}]
["四、事业收入(不含专户管理的事业收入)",{"v":9400,"d":"9400.000000"}]
["五、事业单位经营收入",{"v":800,"d":"800.000000"}]
["六、附属单位上缴收入",{"v":0,"d":"0.000000"}]
["七、其他收入",{"v":350,"d":"350.000000"}]
[]
["本年收入合计",55042.294554,"本年支出合计",72471.917189]
[]
["八、使用结余资金和事业基金等安排下年度预算",{"v":13900,"d":"13900.000000"}]
["      财政性结余资金",{"v":0,"d":"0.000000"}]
["      专用基金",{"v":0,"d":"0.000000"}]
["      事业基金",{"v":13900,"d":"13900.000000"}]
["九、继续使用的财政性结转资金",3529.622635,"六、结转下年",{"v":0,"d":"0.000000"}]
[]
["收   入   总    计",72471.917189,"支    出    总    计",72471.917189]

{"sheet":"一般公共预算支出表","index":1,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,0,1,6],[2,5,2,6],[3,0,3,1],[3,2,5,2],[3,3,3,6],[4,0,5,0],[4,1,5,1],[4,3,4,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算06表"]
["一般公共预算支出表"]
[{"$nulls":5},"单位：万元（保留六位小数）"]
["功能分类科目",null,"单位名称","2018年预算数"]
["科目编码","科目名称",null,"年初预算数",null,null,"扣除发改委基建后预算数"]
[{"$nulls":3},"小计","基本支出","项目支出"]
["合计",null,null,40730.294554,{"v":23970.47672,"d":"23970.476720"},16759.817834,40730.294554]
["205","教育支出",null,40730.294554,{"v":23970.47672,"d":"23970.476720"},16759.817834,40730.294554]
["20502","普通教育",null,38770.535554,{"v":22010.71772,"d":"22010.717720"},16759.817834,38770.535554]
["2050202","小学教育",null,{"v":4998.45,"d":"4998.450000"},{"v":0,"d":"0.000000"},{"v":4998.45,"d":"4998.450000"},{"v":4998.45,"d":"4998.450000"}]
[null,null,"中国音乐学院",{"v":4998.45,"d":"4998.450000"},{"v":0,"d":"0.000000"},{"v":4998.45,"d":"4998.450000"},{"v":4998.45,"d":"4998.450000"}]
["2050205","高等教育",null,33772.085554,{"v":22010.71772,"d":"22010.717720"},11761.367834,33772.085554]
[null,null,"中国音乐学院",33772.085554,{"v":22010.71772,"d":"22010.717720"},11761.367834,33772.085554]
["20503","职业教育",null,{"v":1959.759,"d":"1959.759000"},{"v":1959.759,"d":"1959.759000"},{"v":0,"d":"0.000000"},{"v":1959.759,"d":"1959.759000"}]
["2050302","中专教育",null,{"v":1959.759,"d":"1959.759000"},{"v":1959.759,"d":"1959.759000"},{"v":0,"d":"0.000000"},{"v":1959.759,"d":"1959.759000"}]
[null,null,"中国音乐学院",{"v":1959.759,"d":"1959.759000"},{"v":1959.759,"d":"1959.759000"},{"v":0,"d":"0.000000"},{"v":1959.759,"d":"1959.759000"}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":58,"n_cols":5,"rows_kept":58,"merged":[[1,0,1,4],[2,3,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算07表"]
["一般公共预算基本支出表"]
[{"$nulls":3},"单位：万元（保留六位小数）"]
["政府支出经济分类科目","部门支出经济分类科目","总计","人员经费","公用经费"]
[]
["**","**","1=2+3",2,6]
[" ","合计",{"v":23970.47672,"d":"23970.476720"},{"v":14655.44275,"d":"14655.442750"},{"v":9315.03397,"d":"9315.033970"}]
[" ","014217 中国音乐学院",{"v":23970.47672,"d":"23970.476720"},{"v":14655.44275,"d":"14655.442750"},{"v":9315.03397,"d":"9315.033970"}]
["50501 工资福利支出","    30101 基本工资",{"v":2095,"d":"2095.000000"},{"v":2095,"d":"2095.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30102 津贴补贴",{"v":1998.354,"d":"1998.354000"},{"v":1998.354,"d":"1998.354000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30107 绩效工资",{"v":6355.1,"d":"6355.100000"},{"v":6355.1,"d":"6355.100000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30108 机关事业单位基本养老保险缴费",{"v":1030,"d":"1030.000000"},{"v":1030,"d":"1030.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30109 职业年金缴费",{"v":410,"d":"410.000000"},{"v":410,"d":"410.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30110 职工基本医疗保险缴费",{"v":581.8,"d":"581.800000"},{"v":581.8,"d":"581.800000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30111 公务员医疗补助缴费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30112 其他社会保障缴费",{"v":139,"d":"139.000000"},{"v":139,"d":"139.000000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30113 住房公积金",{"v":714.7,"d":"714.700000"},{"v":714.7,"d":"714.700000"},{"v":0,"d":"0.000000"}]
["50501 工资福利支出","    30199 其他工资福利支出",{"v":220,"d":"220.000000"},{"v":220,"d":"220.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30201 办公费",{"v":85.5,"d":"85.500000"},{"v":0,"d":"0.000000"},{"v":85.5,"d":"85.500000"}]
["50502 商品和服务支出","    30202 印刷费",{"v":57,"d":"57.000000"},{"v":0,"d":"0.000000"},{"v":57,"d":"57.000000"}]
["50502 商品和服务支出","    30203 咨询费",{"v":68.4,"d":"68.400000"},{"v":0,"d":"0.000000"},{"v":68.4,"d":"68.400000"}]
["50502 商品和服务支出","    30204 手续费",{"v":2,"d":"2.000000"},{"v":0,"d":"0.000000"},{"v":2,"d":"2.000000"}]
["50502 商品和服务支出","    30205 水费",{"v":147.25,"d":"147.250000"},{"v":0,"d":"0.000000"},{"v":147.25,"d":"147.250000"}]
["50502 商品和服务支出","    30206 电费",{"v":455,"d":"455.000000"},{"v":0,"d":"0.000000"},{"v":455,"d":"455.000000"}]
["50502 商品和服务支出","    30207 邮电费",{"v":114,"d":"114.000000"},{"v":0,"d":"0.000000"},{"v":114,"d":"114.000000"}]
["50502 商品和服务支出","    30208 取暖费",{"v":636.5,"d":"636.500000"},{"v":0,"d":"0.000000"},{"v":636.5,"d":"636.500000"}]
["50502 商品和服务支出","    30209 物业管理费",{"v":1520,"d":"1520.000000"},{"v":0,"d":"0.000000"},{"v":1520,"d":"1520.000000"}]
["50502 商品和服务支出","    3021101 差旅费",{"v":237.5,"d":"237.500000"},{"v":0,"d":"0.000000"},{"v":237.5,"d":"237.500000"}]
["50502 商品和服务支出","    3021102 科研类差旅费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    3021202 其他因公出国（境）费用",{"v":329.99257,"d":"329.992570"},{"v":0,"d":"0.000000"},{"v":329.99257,"d":"329.992570"}]
["50502 商品和服务支出","    30213 维修(护)费",{"v":1672,"d":"1672.000000"},{"v":0,"d":"0.000000"},{"v":1672,"d":"1672.000000"}]
["50502 商品和服务支出","    30214 租赁费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    3021503 三类会议费",{"v":33.25,"d":"33.250000"},{"v":0,"d":"0.000000"},{"v":33.25,"d":"33.250000"}]
["50502 商品和服务支出","    3021504 科研类会议费",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50502 商品和服务支出","    30216 培训费",{"v":59.85,"d":"59.850000"},{"v":0,"d":"0.000000"},{"v":59.85,"d":"59.850000"}]
["50502 商品和服务支出","    30217 公务接待费",{"v":5.32,"d":"5.320000"},{"v":0,"d":"0.000000"},{"v":5.32,"d":"5.320000"}]
["50502 商品和服务支出","    30218 专用材料费",{"v":48,"d":"48.000000"},{"v":0,"d":"0.000000"},{"v":48,"d":"48.000000"}]
["50502 商品和服务支出","    30226 劳务费",{"v":1330,"d":"1330.000000"},{"v":0,"d":"0.000000"},{"v":1330,"d":"1330.000000"}]
["50502 商品和服务支出","    30227 委托业务费",{"v":380,"d":"380.000000"},{"v":0,"d":"0.000000"},{"v":380,"d":"380.000000"}]
["50502 商品和服务支出","    30228 工会经费",{"v":255,"d":"255.000000"},{"v":0,"d":"0.000000"},{"v":255,"d":"255.000000"}]
["50502 商品和服务支出","    30229 福利费",{"v":148.63,"d":"148.630000"},{"v":0,"d":"0.000000"},{"v":148.63,"d":"148.630000"}]
["50502 商品和服务支出","    30231 公务用车运行维护费",{"v":27.17,"d":"27.170000"},{"v":0,"d":"0.000000"},{"v":27.17,"d":"27.170000"}]
["50502 商品和服务支出","    30239 其他交通费用",{"v":42.75,"d":"42.750000"},{"v":0,"d":"0.000000"},{"v":42.75,"d":"42.750000"}]
["50502 商品和服务支出","    30240 税金及附加费用",{"v":1,"d":"1.000000"},{"v":0,"d":"0.000000"},{"v":1,"d":"1.000000"}]
["50502 商品和服务支出","    30299 其他商品和服务支出",{"v":605.4214,"d":"605.421400"},{"v":0,"d":"0.000000"},{"v":605.4214,"d":"605.421400"}]
["50905 离退休费","    30301 离休费",{"v":286.86455,"d":"286.864550"},{"v":286.86455,"d":"286.864550"},{"v":0,"d":"0.000000"}]
["50905 离退休费","    30302 退休费",{"v":290.9622,"d":"290.962200"},{"v":290.9622,"d":"290.962200"},{"v":0,"d":"0.000000"}]
["50901 社会福利和救助","    30304 抚恤金",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50901 社会福利和救助","    30305 生活补助",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50902 助学金","    30308 助学金",{"v":529.862,"d":"529.862000"},{"v":529.862,"d":"529.862000"},{"v":0,"d":"0.000000"}]
["50901 社会福利和救助","    30309 奖励金",{"v":0.8,"d":"0.800000"},{"v":0.8,"d":"0.800000"},{"v":0,"d":"0.000000"}]
["50999 其他对个人和家庭补助","    30399 其他对个人和家庭的补助",{"v":3,"d":"3.000000"},{"v":3,"d":"3.000000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31001 房屋建筑物购建",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31002 办公设备购置",{"v":123.5,"d":"123.500000"},{"v":0,"d":"0.000000"},{"v":123.5,"d":"123.500000"}]
["50601 资本性支出（一）","    31003 专用设备购置",{"v":930,"d":"930.000000"},{"v":0,"d":"0.000000"},{"v":930,"d":"930.000000"}]
["50601 资本性支出（一）","    31006 大型修缮",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31013 公务用车购置",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]
["50601 资本性支出（一）","    31099 其他资本性支出",{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"},{"v":0,"d":"0.000000"}]

{"sheet":"一般公共预算财政拨款项目支出表","index":3,"n_rows":81,"n_cols":7,"rows_kept":81,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算08表"]
["一般公共预算财政拨款项目支出表"]
[{"$nulls":6},"单位:万元(保留六位小数)"]
["单位编码","单位名称","支出功能分类科目","政府支出经济分类科目","部门支出经济分类科目","项目名称","预算数"]
["**","**","**","**","**","**","**"]
["  014217","  中国音乐学院",null," "," ",null,16759.817834]
[null,null,"205 教育支出"," "," ",null,16759.817834]
[null,null," 20502 普通教育"," "," ",null,16759.817834]
[null,null,"   2050202 小学教育"," "," ",null,{"v":4998.45,"d":"4998.450000"}]
[{"$nulls":3},"50502 商品和服务支出","30213 维修(护)费","向基础教育倾斜—北京高校社会力量参与小学体育美育发展工作（19）",{"v":2.4,"d":"2.400000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","向基础教育倾斜—北京高校社会力量参与小学体育美育发展工作（19）",{"v":1939.15,"d":"1939.150000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","向基础教育倾斜—北京高校社会力量参与小学体育美育发展工作（19）",{"v":346.9,"d":"346.900000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","向基础教育倾斜—北京高校社会力量参与小学体育美育发展工作（19）",{"v":15,"d":"15.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","向基础教育倾斜—北京高校社会力量参与小学体育美育发展工作（19）",{"v":2545,"d":"2545.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30239 其他交通费用","向基础教育倾斜—高校支持中小学发展（19）",{"v":1,"d":"1.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","向基础教育倾斜—高校支持中小学发展（19）",{"v":149,"d":"149.000000"}]
[null,null,"   2050205 高等教育"," "," ",null,11761.367834]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","改善办学保障条件—2019年基础设施改造定额管理项目（2）",11.306942]
[{"$nulls":3},"50601 资本性支出（一）","31006 大型修缮","改善办学保障条件—2019年基础设施改造定额管理项目（2）",312.046546]
[{"$nulls":3},"50502 商品和服务支出","30231 公务用车运行维护费","改善办学保障条件—汽车购置及更新—公务车辆 更新（19）",1.734031]
[{"$nulls":3},"50601 资本性支出（一）","31013 公务用车购置","改善办学保障条件—汽车购置及更新—公务车辆 更新（19）",68.997103]
[{"$nulls":3},"50902 助学金","30308 助学金","国际合作与交流—外国留学生奖学金（市级）",{"v":50,"d":"50.000000"}]
[{"$nulls":3},"50901 社会福利和救助","30304 抚恤金","机动经费",{"v":70,"d":"70.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","教师队伍建设—创新团队（市级）（19）",{"v":31.75,"d":"31.750000"}]
[{"$nulls":3},"50502 商品和服务支出","30202 印刷费","教师队伍建设—创新团队（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","教师队伍建设—创新团队（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","教师队伍建设—创新团队（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","3021101 差旅费","教师队伍建设—创新团队（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","3021102 科研类差旅费","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":414,"d":"414.000000"}]
[{"$nulls":3},"50601 资本性支出（一）","31003 专用设备购置","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":10,"d":"10.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":22,"d":"22.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":96,"d":"96.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":613,"d":"613.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30239 其他交通费用","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":23,"d":"23.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30202 印刷费","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":32,"d":"32.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","科技创新服务能力建设—高精尖创新中心—中国乐派高精尖创新中心（市级）（19）",{"v":2690,"d":"2690.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":1.68,"d":"1.680000"}]
[{"$nulls":3},"50502 商品和服务支出","3021102 科研类差旅费","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":19.2416,"d":"19.241600"}]
[{"$nulls":3},"50502 商品和服务支出","3021504 科研类会议费","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":8.7,"d":"8.700000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":44.725,"d":"44.725000"}]
[{"$nulls":3},"50601 资本性支出（一）","31099 其他资本性支出","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":9,"d":"9.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":82.1584,"d":"82.158400"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","科技创新服务能力建设—基本科研业务费（科研类）（市级）",{"v":14.495,"d":"14.495000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","向基础教育倾斜—加强高中优质教育资源统筹—市属艺术、体育高校补助（19）",{"v":79.32,"d":"79.320000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","向基础教育倾斜—加强高中优质教育资源统筹—市属艺术、体育高校补助（19）",{"v":5.48,"d":"5.480000"}]
[{"$nulls":3},"50902 助学金","30308 助学金","学生资助—高等学校本科生国家助学金(19)",{"v":43,"d":"43.000000"}]
[{"$nulls":3},"50902 助学金","30308 助学金","学生资助—高等学校家庭困难学生饮水、洗澡、电话补助(19)",{"v":2.442,"d":"2.442000"}]
[{"$nulls":3},"50902 助学金","30308 助学金","学生资助—研究生学业奖学金（19）",{"v":231.2,"d":"231.200000"}]
[{"$nulls":3},"50601 资本性支出（一）","31001 房屋建筑物购建","改善办学保障条件—基建三年规划—综合教学楼项目",{"v":2355.62,"d":"2355.620000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","改善办学保障条件—基建三年规划—综合教学楼项目",{"v":171.48,"d":"171.480000"}]
[{"$nulls":3},"50502 商品和服务支出","3021102 科研类差旅费","人才培养质量建设—一流专业建设（市级）",{"v":23.5047,"d":"23.504700"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","人才培养质量建设—一流专业建设（市级）",{"v":32,"d":"32.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","人才培养质量建设—一流专业建设（市级）",{"v":355.44,"d":"355.440000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","人才培养质量建设—一流专业建设（市级）",{"v":493.6,"d":"493.600000"}]
[{"$nulls":3},"50502 商品和服务支出","30202 印刷费","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","3021101 差旅费","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","教师队伍建设—青年拔尖（市级）（19）",{"v":22.225,"d":"22.225000"}]
[{"$nulls":3},"50601 资本性支出（一）","31099 其他资本性支出","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50601 资本性支出（一）","31003 专用设备购置","教师队伍建设—青年拔尖（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","改善办学保障条件-—2019年基础设施改造定额管理项目（1）",{"v":13.5,"d":"13.500000"}]
[{"$nulls":3},"50601 资本性支出（一）","31006 大型修缮","改善办学保障条件-—2019年基础设施改造定额管理项目（1）",78.146512]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","教师队伍建设—长城学者（市级）（19）",{"v":1.175,"d":"1.175000"}]
[{"$nulls":3},"50502 商品和服务支出","3021101 差旅费","教师队伍建设—长城学者（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","教师队伍建设—长城学者（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","教师队伍建设—长城学者（市级）（19）",{"v":27.4,"d":"27.400000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","教师队伍建设—长城学者（市级）（19）",{"v":0,"d":"0.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","科技创新服务能力建设—高精尖学科建设(市级)",{"v":129.316,"d":"129.316000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","科技创新服务能力建设—高精尖学科建设(市级)",{"v":77.88,"d":"77.880000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","科技创新服务能力建设—高精尖学科建设(市级)",{"v":587.4,"d":"587.400000"}]
[{"$nulls":3},"50601 资本性支出（一）","31003 专用设备购置","科技创新服务能力建设—高精尖学科建设(市级)",{"v":20,"d":"20.000000"}]
[{"$nulls":3},"50502 商品和服务支出","3021504 科研类会议费","科技创新服务能力建设—高精尖学科建设(市级)",{"v":42.984,"d":"42.984000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","科技创新服务能力建设—高精尖学科建设(市级)",{"v":89.42,"d":"89.420000"}]
[{"$nulls":3},"50502 商品和服务支出","3021102 科研类差旅费","科技创新服务能力建设—高精尖学科建设(市级)",{"v":51,"d":"51.000000"}]
[{"$nulls":3},"50601 资本性支出（一）","31099 其他资本性支出","科技创新服务能力建设—高精尖学科建设(市级)",{"v":2,"d":"2.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30227 委托业务费","中央支持地方建设—双一流建设经费（19）",{"v":485,"d":"485.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30226 劳务费","中央支持地方建设—双一流建设经费（19）",{"v":1183,"d":"1183.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30214 租赁费","中央支持地方建设—双一流建设经费（19）",{"v":472,"d":"472.000000"}]
[{"$nulls":3},"50502 商品和服务支出","30299 其他商品和服务支出","中央支持地方建设—双一流建设经费（19）",{"v":60,"d":"60.000000"}]

{"sheet":"财政拨款（含一般公共预算和政府性基金预算）“三公”经费支出表","index":4,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[1,8,1,9],[2,0,2,9],[3,0,3,9],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,9],[5,4,6,4],[5,5,5,9],[19,0,19,9]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":8},"预算10表"]
["财政拨款（含一般公共预算和政府性基金预算）“三公”经费支出表"]
["单位:万元（保留六位小数）"]
["年度","“三公”经费财政拨款预算总额","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
[{"$nulls":5},"小计","公务用车加油","公务用车维修","公务用车保险","其他 "]
[2019,433.213704,{"v":329.99257,"d":"329.992570"},{"v":5.32,"d":"5.320000"},68.997103,28.904031,{"v":13.3,"d":"13.300000"},{"v":7.41,"d":"7.410000"},7.972031,{"v":0.222,"d":"0.222000"}]
{"$rows_empty":11}
[" 注：“三公”经费财政拨款预算数，是指本部门当年部门预算安排的因公出国（境）费用、公务接待费、公务用车购置和运行维护费预算数（含基本经费和项目经费）。 其中公务用车运行维护费包含公务用车燃油、维修、保险及其他共计四项。 \t\t\t\t\t\t\t\t\t "]