{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["附表9","附表10","附表11","附表12","附表13","附表14","附表15","附表16"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附表9","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["收入支出决算总表（附表9）"]
[]
["编制单位：芜湖职业技术学院",null,null,"金额单位：万元"]
["收入","","支出",""]
["项目","决算数","项目","决算数"]
["一、财政拨款收入",3468.91,"一、一般公共服务支出",""]
["二、事业收入",10320,"二、外交支出",""]
["三、经营收入","","三、国防支出",""]
["四、其他收入",1977.59,"四、公共安全支出",""]
[null,"","五、教育支出",20819.32]
[null,"","六、科学技术支出",""]
["","","七、文化体育与传媒支出",""]
["","","八、社会保障和就业支出",72.13]
["","","九、医疗卫生与计划生育支出",""]
["","","十、节能环保支出",""]
["","","十一、城乡社区支出",""]
["","","十二、农林水支出",""]
["","","十三、交通运输支出",""]
["","","十四、资源勘探信息等支出",""]
["","","十五、商业服务业等支出",""]
["","","十六、金融支出",""]
["","","十七、援助其他地区支出",""]
["","","十八、国土海洋气象等支出",""]
["","","十九、住房保障支出",""]
["","","二十、粮油物资储备支出",""]
["","","二十一、国债还本付息支出",""]
["","","二十二、其他支出",""]
["本年收入合计",15766.5,"本年支出合计",20891.45]
[" 用事业基金弥补收支差额","","结余分配",""]
["年初结转和结余",8872.89,"     年末结转和结余",3747.94]
["","","",""]
["合计",24639.39,"合计",24639.39]

{"sheet":"附表10","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,0,0,10],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[4,0,4,2],[6,0,6,2],[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]],"flags":["formulas_cached_only"]}
["收入决算表（附表10）"]
[]
["编制单位：芜湖职业技术学院",{"$nulls":9},"金额单位：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","合计",{"v":15766.502429,"d":"15,766.50"},{"v":3468.91,"d":"3,468.91"},{"v":1859.2,"d":"1,859.20"},{"v":10320,"d":"10,320.00"},"","",118.39]
[205,"","","教育支出",{"v":15692.772429,"d":"15,692.77"},{"v":3395.18,"d":"3,395.18"},{"v":1859.2,"d":"1,859.20"},{"v":10320,"d":"10,320.00"},"","",118.39]
[20502,"","","普通教育",{"v":1199.5,"d":"1,199.50"},{"v":1199.5,"d":"1,199.50"},null,null,"",""]
[2050205,"","","  高等教育",{"v":1199.5,"d":"1,199.50"},{"v":1199.5,"d":"1,199.50"},null,null,"",""]
[20503,"","","职业教育",{"v":14493.27249,"d":"14,493.27"},{"v":2195.68,"d":"2,195.68"},{"v":1859.2,"d":"1,859.20"},{"v":10320,"d":"10,320.00"},"","",118.39]
[2050305,"","","  高等职业教育",{"v":1895.68,"d":"1,895.68"},{"v":1895.68,"d":"1,895.68"},null,null,"",""]
[2050399,"","","  其他职业教育支出",{"v":12597.592429,"d":"12,597.59"},{"v":300,"d":"300.00"},{"v":1859.2,"d":"1,859.20"},{"v":10320,"d":"10,320.00"},"","",118.39]
[207,"","","文化体育与传媒支出",{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"},null,null,"","",""]
[20799,"","","其他文化体育与传媒支出",{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"},null,null,"","",""]
[2079902,"","","  宣传文化发展专项支出",{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"}]
[208,"","","社会保障和就业支出",72.13,72.13,null,null,"","",""]
[20805,null,null,"行政事业单位离退休",72.13,72.13,null,null,"","",""]
[2080502,null,null,"  事业单位离退休",72.13,72.13,null,null,"","",""]

{"sheet":"附表11","index":2,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[0,0,0,9],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[4,0,4,2],[6,0,6,2],[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]],"flags":["formulas_cached_only"]}
["支出决算表（附表11）"]
[]
["编制单位：芜湖职业技术学院",{"$nulls":8},"金额单位：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","合计",{"v":20891.451792,"d":"20,891.45"},{"v":12333.047986,"d":"12,333.05"},{"v":8558.403806,"d":"8,558.40"},"","",""]
[205,"","","教育支出",{"v":20819.321792,"d":"20,819.32"},{"v":12260.917986,"d":"12,260.92"},{"v":8558.403806,"d":"8,558.40"},"","",""]
[20502,"","","普通教育",{"v":1228.0769,"d":"1,228.08"},{"v":1228.0769,"d":"1,228.08"},null,"","",""]
[2050205,"","","  高等教育",{"v":1158.6438,"d":"1,158.64"},{"v":1158.6438,"d":"1,158.64"},null,"","",""]
[2050299,"","","  其他普通教育支出",{"v":69.4331,"d":"69.43"},{"v":69.4331,"d":"69.43"},null,"","",""]
[20503,"","","职业教育",{"v":19591.244892,"d":"19,591.24"},{"v":11032.841086,"d":"11,032.84"},{"v":8558.403806,"d":"8,558.40"},"","",""]
[2050305,"","","  高等职业教育",{"v":2584.7926,"d":"2,584.79"},957.68,{"v":1627.1126,"d":"1,627.11"},"","",""]
[2050399,"","","  其他职业教育支出",{"v":17006.452292,"d":"17,006.45"},{"v":10075.161086,"d":"10,075.16"},{"v":6931.291206,"d":"6,931.29"},"","",""]
[208,"","","社会保障和就业支出",72.13,72.13,null,"","",""]
[20805,"","","行政事业单位离退休",72.13,72.13,null,"","",""]
[2080502,"","","  事业单位离退休",72.13,72.13,null,"","",""]

{"sheet":"附表12","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表（附表12）"]
[]
["编制单位：芜湖职业技术学院",null,null,"金额单位：万元"]
["收入","","支出",""]
["项目","决算数","项目","决算数"]
["一、一般公共预算财政拨款",3468.91,"一、一般公共服务支出",""]
["二、政府性基金预算财政拨款","","二、外交支出",""]
[null,"","三、国防支出",""]
[null,"","四、公共安全支出",""]
[null,"","五、教育支出",3924.73]
[null,"","六、科学技术支出",""]
["","","七、文化体育与传媒支出",""]
["","","八、社会保障和就业支出",""]
["","","九、医疗卫生与计划生育支出",""]
["","","十、节能环保支出",""]
["","","十一、城乡社区支出",""]
["","","十二、农林水支出",""]
["","","十三、交通运输支出",""]
["","","十四、资源勘探信息等支出",""]
["","","十五、商业服务业等支出",""]
["","","十六、金融支出",""]
["","","十七、援助其他地区支出",""]
["","","十八、国土海洋气象等支出",""]
["","","十九、住房保障支出",""]
["","","二十、粮油物资储备支出",""]
["","","二十一、国债还本付息支出",""]
["","","二十二、其他支出",""]
["本年收入合计","","本年支出合计",""]
["年初财政拨款结转和结余",1323,"年末财政拨款结转和结余",867.18]
["一般公共预算财政拨款","",null,""]
["政府性基金预算财政拨款","","",""]
["合计",4791.91,"合计",4791.91]

{"sheet":"附表13","index":4,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[0,0,0,6],[3,0,3,2],[5,0,5,2],[6,0,6,2],[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]],"flags":["formulas_cached_only"]}
["一般公共财政预算财政拨款支出决算表（附表13）"]
[]
["编制单位：芜湖职业技术学院",{"$nulls":5},"金额单位：万元"]
["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","合计",{"v":3924.7339,"d":"3,924.73"},{"v":2417.8869,"d":"2,417.89"},{"v":1506.847,"d":"1,506.85"}]
[205,"","","教育支出",{"v":3852.6039,"d":"3,852.60"},{"v":2345.7569,"d":"2,345.76"},{"v":1506.847,"d":"1,506.85"}]
[20502,"","","普通教育",{"v":1228.0769,"d":"1,228.08"},{"v":1228.0769,"d":"1,228.08"}]
[2050205,"","","  高等教育",{"v":1158.6438,"d":"1,158.64"},{"v":1158.6438,"d":"1,158.64"}]
[2050299,"","","  其他普通教育支出",{"v":69.4331,"d":"69.43"},{"v":69.4331,"d":"69.43"},""]
[20503,"","","职业教育",{"v":2624.527,"d":"2,624.53"},{"v":1117.68,"d":"1,117.68"},{"v":1506.847,"d":"1,506.85"}]
[2050305,"","","  高等职业教育",{"v":2464.527,"d":"2,464.53"},957.68,{"v":1506.847,"d":"1,506.85"}]
[2050399,"","","  其他职业教育支出",{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},""]
[208,"","","社会保障和就业支出",72.13,72.13,""]
[20805,"","","行政事业单位离退休",72.13,72.13,""]
[2080502,"","","  事业单位离退休",72.13,72.13,""]

{"sheet":"附表14","index":5,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表（附表14）"]
[]
["编制单位：芜湖职业技术学院",{"$nulls":3},"金额单位：万元"]
["项目",null,"本年支出合计","人员经费","公用经费"]
["经济分类\n科目编码","科目名称"]
["栏次",null,1,2,3]
[null,"合计",{"v":2417.8869,"d":"2,417.89"},957.68]
[301,"工资福利支出",957.68,957.68]
[302,"商品服务支出"]
[303,"对个人和家庭补助支出",{"v":1460.2069,"d":"1,460.21"},{"v":1460.2069,"d":"1,460.21"}]
[310,"其他资本性支出"]

{"sheet":"附表15","index":6,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[0,0,0,9],[3,0,3,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[4,0,4,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2]],"flags":["formulas_cached_only"]}
["政府性基金财政拨款收入支出决算表（附表15）"]
[]
["编制单位：芜湖职业技术学院",{"$nulls":8},"金额单位：万元"]
["项目","","","","上年结转和结余","本年收入","本年支出","","","年末结转和结余"]
["支出功能分类科目编码","","","科目名称","合计","合计","小计","基本支出  ","项目支出",""]
["类","款","项","合计","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]

{"sheet":"附表16","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款“三公”经费支出决算表（附表16）"]
["编制单位：芜湖职业技术学院"]
[null,"金额单位：万元"]
["项目","决算数"]
["合计",109.44]
["因公出国（境）费",16.52]
["公务接待费",35.81]
["公务用车购置及运行费",57.11]
["    其中：公务用车运行维护费",57.11]
["          公务用车购置 ",""]