{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["GK05 一般公共预算财政拨款支出决算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"GK05 一般公共预算财政拨款支出决算表","index":0,"n_rows":98,"n_cols":17,"rows_kept":98,"merged":[[3,0,6,2],[3,3,6,3],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,16],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,4,16],[5,15,6,15],[5,16,6,16],[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],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[61,0,61,2],[62,0,62,2],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,16],[96,0,96,16],[97,0,97,16],[98,0,98,16]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"一般公共预算财政拨款收入支出决算批复表"]
[{"$nulls":16},"财决批复05表"]
["部门：兰州新区民政司法和社会保障局",{"$nulls":7},"2019年度",{"$nulls":7},"金额单位：万元"]
["科目编码",null,null,"科目名称","年初结转和结余",null,null,"本年收入",null,null,"本年支出",null,null,"年末结转和结余"]
[{"$nulls":4},"合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","项目支出","合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":15},"项目支出结转","项目支出结余"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13"]
[{"$nulls":3},"合计",{"v":3844.08,"d":"3,844.08"},3.43,{"v":3840.66,"d":"3,840.66"},{"v":9076.82,"d":"9,076.82"},{"v":789.3,"d":"789.30"},{"v":8287.52,"d":"8,287.52"},{"v":10670.1,"d":"10,670.10"},791.02,{"v":9879.08,"d":"9,879.08"},{"v":2250.8,"d":"2,250.80"},{"v":1.7,"d":"1.70"},{"v":2249.1,"d":"2,249.10"}]
["201",null,null,"一般公共服务支出",{"$nulls":3},71.78,71.78,null,71.78,71.78]
["20103",null,null,"政府办公厅（室）及相关机构事务",{"$nulls":3},71.78,71.78,null,71.78,71.78]
["2010399",null,null,"  其他政府办公厅（室）及相关机构事务支出",{"$nulls":3},71.78,71.78,null,71.78,71.78]
["204",null,null,"公共安全支出",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"},{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"},43.04,null,43.04,77.46,null,77.46]
["20406",null,null,"司法",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"},{"v":104,"d":"104.00"},null,{"v":104,"d":"104.00"},43.04,null,43.04,77.46,null,77.46]
["2040604",null,null,"  基层司法业务",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"},{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},7.54,null,7.54,4.96,null,4.96]
["2040607",null,null,"  法律援助",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},5.68,null,5.68,7.32,null,7.32]
["2040610",null,null,"  社区矫正",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["2040699",null,null,"  其他司法支出",{"$nulls":3},{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"},29.81,null,29.81,50.19,null,50.19]
["208",null,null,"社会保障和就业支出",{"v":3730.4,"d":"3,730.40"},3.43,{"v":3726.98,"d":"3,726.98"},{"v":8321.24,"d":"8,321.24"},672.04,{"v":7649.2,"d":"7,649.20"},{"v":9983.41,"d":"9,983.41"},673.76,{"v":9309.64,"d":"9,309.64"},{"v":2068.24,"d":"2,068.24"},{"v":1.7,"d":"1.70"},{"v":2066.53,"d":"2,066.53"}]
["20801",null,null,"人力资源和社会保障管理事务",3.64,3.43,0.21,478.04,439.04,{"v":39,"d":"39.00"},479.37,440.76,{"v":38.6,"d":"38.60"},2.31,{"v":1.7,"d":"1.70"},0.61]
["2080101",null,null,"  行政运行",3.43,3.43,null,439.04,439.04,null,440.76,440.76,null,{"v":1.7,"d":"1.70"},{"v":1.7,"d":"1.70"}]
["2080102",null,null,"  一般行政管理事务",{"$nulls":3},{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["2080108",null,null,"  信息化建设",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},{"$nulls":3},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["2080109",null,null,"  社会保险经办机构",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"v":34.4,"d":"34.40"},null,{"v":34.4,"d":"34.40"},0.61,null,0.61]
["20802",null,null,"民政管理事务",{"v":1484.18,"d":"1,484.18"},null,{"v":1484.18,"d":"1,484.18"},39.31,null,39.31,80.98,null,80.98,{"v":1442.52,"d":"1,442.52"},null,{"v":1442.52,"d":"1,442.52"}]
["2080207",null,null,"  行政区划和地名管理",{"$nulls":3},{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"},{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"}]
["2080208",null,null,"  基层政权和社区建设",12.67,null,12.67,{"$nulls":3},1.72,null,1.72,10.95,null,10.95]
["2080299",null,null,"  其他民政管理事务支出",{"v":1471.52,"d":"1,471.52"},null,{"v":1471.52,"d":"1,471.52"},34.31,null,34.31,77.86,null,77.86,{"v":1427.96,"d":"1,427.96"},null,{"v":1427.96,"d":"1,427.96"}]
["20805",null,null,"行政事业单位离退休",{"$nulls":3},283.46,231.66,51.79,283.46,231.66,51.79]
["2080501",null,null,"  归口管理的行政单位离退休",{"$nulls":3},0.79,null,0.79,0.79,null,0.79]
["2080505",null,null,"  机关事业单位基本养老保险缴费支出",{"$nulls":3},23.77,23.77,null,23.77,23.77]
["2080506",null,null,"  机关事业单位职业年金缴费支出",{"$nulls":3},{"v":207.9,"d":"207.90"},{"v":207.9,"d":"207.90"},null,{"v":207.9,"d":"207.90"},{"v":207.9,"d":"207.90"}]
["2080507",null,null,"  对机关事业单位基本养老保险基金的补助",{"$nulls":3},{"v":51,"d":"51.00"},null,{"v":51,"d":"51.00"},{"v":51,"d":"51.00"},null,{"v":51,"d":"51.00"}]
["20807",null,null,"就业补助",{"$nulls":3},{"v":1023.75,"d":"1,023.75"},null,{"v":1023.75,"d":"1,023.75"},{"v":1023.75,"d":"1,023.75"},null,{"v":1023.75,"d":"1,023.75"}]
["2080702",null,null,"  职业培训补贴",{"$nulls":3},{"v":73,"d":"73.00"},null,{"v":73,"d":"73.00"},{"v":73,"d":"73.00"},null,{"v":73,"d":"73.00"}]
["2080704",null,null,"  社会保险补贴",{"$nulls":3},102.13,null,102.13,102.13,null,102.13]
["2080705",null,null,"  公益性岗位补贴",{"$nulls":3},{"v":191.5,"d":"191.50"},null,{"v":191.5,"d":"191.50"},{"v":191.5,"d":"191.50"},null,{"v":191.5,"d":"191.50"}]
["2080799",null,null,"  其他就业补助支出",{"$nulls":3},657.12,null,657.12,657.12,null,657.12]
["20808",null,null,"抚恤",356.64,null,356.64,401.43,null,401.43,416.89,null,416.89,341.18,null,341.18]
["2080801",null,null,"  死亡抚恤",15.06,null,15.06,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},29.77,null,29.77,0.29,null,0.29]
["2080802",null,null,"  伤残抚恤",3.17,null,3.17,39.34,null,39.34,41.52,null,41.52,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["2080803",null,null,"  在乡复员、退伍军人生活补助",136.63,null,136.63,23.38,null,23.38,147.91,null,147.91,{"v":12.1,"d":"12.10"},null,{"v":12.1,"d":"12.10"}]
["2080805",null,null,"  义务兵优待",{"$nulls":3},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["2080899",null,null,"  其他优抚支出",201.78,null,201.78,{"v":317.7,"d":"317.70"},null,{"v":317.7,"d":"317.70"},{"v":191.7,"d":"191.70"},null,{"v":191.7,"d":"191.70"},327.79,null,327.79]
["20809",null,null,"退役安置",37.35,null,37.35,418.85,null,418.85,340.87,null,340.87,115.32,null,115.32]
["2080901",null,null,"  退役士兵安置",22.92,null,22.92,{"v":354.4,"d":"354.40"},null,{"v":354.4,"d":"354.40"},320.23,null,320.23,57.08,null,57.08]
["2080904",null,null,"  退役士兵管理教育",14.43,null,14.43,33.75,null,33.75,9.43,null,9.43,38.75,null,38.75]
["2080999",null,null,"  其他退役安置支出",{"$nulls":3},{"v":30.7,"d":"30.70"},null,{"v":30.7,"d":"30.70"},11.21,null,11.21,19.49,null,19.49]
["20810",null,null,"社会福利",{"v":137.2,"d":"137.20"},null,{"v":137.2,"d":"137.20"},7.19,null,7.19,7.19,null,7.19,{"v":137.2,"d":"137.20"},null,{"v":137.2,"d":"137.20"}]
["2081001",null,null,"  儿童福利",{"$nulls":3},7.19,null,7.19,7.19,null,7.19]
["2081002",null,null,"  老年福利",{"v":137.2,"d":"137.20"},null,{"v":137.2,"d":"137.20"},{"$nulls":6},{"v":137.2,"d":"137.20"},null,{"v":137.2,"d":"137.20"}]
["20811",null,null,"残疾人事业",2.31,null,2.31,23.96,null,23.96,18.74,null,18.74,7.53,null,7.53]
["2081107",null,null,"  残疾人生活和护理补贴",0.81,null,0.81,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},7.34,null,7.34,3.47,null,3.47]
["2081199",null,null,"  其他残疾人事业支出",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"},13.96,null,13.96,{"v":11.4,"d":"11.40"},null,{"v":11.4,"d":"11.40"},4.06,null,4.06]
["20819",null,null,"最低生活保障",{"$nulls":3},{"v":1521.89,"d":"1,521.89"},null,{"v":1521.89,"d":"1,521.89"},{"v":1521.89,"d":"1,521.89"},null,{"v":1521.89,"d":"1,521.89"}]
["2081901",null,null,"  城市最低生活保障金支出",{"$nulls":3},15.22,null,15.22,15.22,null,15.22]
["2081902",null,null,"  农村最低生活保障金支出",{"$nulls":3},{"v":1506.67,"d":"1,506.67"},null,{"v":1506.67,"d":"1,506.67"},{"v":1506.67,"d":"1,506.67"},null,{"v":1506.67,"d":"1,506.67"}]
["20821",null,null,"特困人员救助供养",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},29.42,null,29.42,29.42,null,29.42,{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["2082101",null,null,"  城市特困人员救助供养支出",{"$nulls":3},{"v":6.6,"d":"6.60"},null,{"v":6.6,"d":"6.60"},{"v":6.6,"d":"6.60"},null,{"v":6.6,"d":"6.60"}]
["2082102",null,null,"  农村特困人员救助供养支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},22.82,null,22.82,22.82,null,22.82,{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["20825",null,null,"其他生活救助",2.34,null,2.34,{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"},6.98,null,6.98,2.36,null,2.36]
["2082502",null,null,"  其他农村生活救助",2.34,null,2.34,{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"},6.98,null,6.98,2.36,null,2.36]
["20826",null,null,"财政对基本养老保险基金的补助",{"$nulls":3},963.53,null,963.53,963.53,null,963.53]
["2082602",null,null,"  财政对城乡居民基本养老保险基金的补助",{"$nulls":3},961.53,null,961.53,961.53,null,961.53]
["2082699",null,null,"  财政对其他基本养老保险基金的补助",{"$nulls":3},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["20827",null,null,"财政对其他社会保险基金的补助",{"$nulls":3},1.34,1.34,null,1.34,1.34]
["2082701",null,null,"  财政对失业保险基金的补助",{"$nulls":3},0.25,0.25,null,0.25,0.25]
["2082702",null,null,"  财政对工伤保险基金的补助",{"$nulls":3},0.31,0.31,null,0.31,0.31]
["2082703",null,null,"  财政对生育保险基金的补助",{"$nulls":3},0.77,0.77,null,0.77,0.77]
["20828",null,null,"退役军人管理事务",12.73,null,12.73,{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"},45.34,null,45.34,{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["2082804",null,null,"  拥军优属",12.73,null,12.73,{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"},45.34,null,45.34,{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["20899",null,null,"其他社会保障和就业支出",{"v":1691.01,"d":"1,691.01"},null,{"v":1691.01,"d":"1,691.01"},{"v":3089.07,"d":"3,089.07"},null,{"v":3089.07,"d":"3,089.07"},{"v":4763.66,"d":"4,763.66"},null,{"v":4763.66,"d":"4,763.66"},16.43,null,16.43]
["2089901",null,null,"  其他社会保障和就业支出",{"v":1691.01,"d":"1,691.01"},null,{"v":1691.01,"d":"1,691.01"},{"v":3089.07,"d":"3,089.07"},null,{"v":3089.07,"d":"3,089.07"},{"v":4763.66,"d":"4,763.66"},null,{"v":4763.66,"d":"4,763.66"},16.43,null,16.43]
["210",null,null,"卫生健康支出",{"v":8.9,"d":"8.90"},null,{"v":8.9,"d":"8.90"},357.05,17.72,339.32,349.12,17.72,{"v":331.4,"d":"331.40"},16.82,null,16.82]
["21011",null,null,"行政事业单位医疗",{"$nulls":3},17.72,17.72,null,17.72,17.72]
["2101101",null,null,"  行政单位医疗",{"$nulls":3},12.38,12.38,null,12.38,12.38]
["2101103",null,null,"  公务员医疗补助",{"$nulls":3},5.35,5.35,null,5.35,5.35]
["21012",null,null,"财政对基本医疗保险基金的补助",{"$nulls":3},65.34,null,65.34,65.34,null,65.34]
["2101202",null,null,"  财政对城乡居民基本医疗保险基金的补助",{"$nulls":3},65.34,null,65.34,65.34,null,65.34]
["21013",null,null,"医疗救助",{"$nulls":3},249.38,null,249.38,249.38,null,249.38]
["2101301",null,null,"  城乡医疗救助",{"$nulls":3},239.38,null,239.38,239.38,null,239.38]
["2101399",null,null,"  其他医疗救助支出",{"$nulls":3},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["21014",null,null,"优抚对象医疗",{"v":8.9,"d":"8.90"},null,{"v":8.9,"d":"8.90"},{"v":24.6,"d":"24.60"},null,{"v":24.6,"d":"24.60"},16.68,null,16.68,16.82,null,16.82]
["2101401",null,null,"  优抚对象医疗补助",{"v":8.9,"d":"8.90"},null,{"v":8.9,"d":"8.90"},{"v":14.6,"d":"14.60"},null,{"v":14.6,"d":"14.60"},10.36,null,10.36,13.14,null,13.14]
["2101499",null,null,"  其他优抚对象医疗支出",{"$nulls":3},{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},6.31,null,6.31,3.69,null,3.69]
["213",null,null,"农林水支出",{"$nulls":3},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"}]
["21301",null,null,"农业",{"$nulls":3},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"}]
["2130199",null,null,"  其他农业支出",{"$nulls":3},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"},{"v":124,"d":"124.00"},null,{"v":124,"d":"124.00"}]
["221",null,null,"住房保障支出",{"$nulls":3},27.75,27.75,null,27.75,27.75]
["22102",null,null,"住房改革支出",{"$nulls":3},27.75,27.75,null,27.75,27.75]
["2210201",null,null,"  住房公积金",{"$nulls":3},27.75,27.75,null,27.75,27.75]
["224",null,null,"灾害防治及应急管理支出",88.28,null,88.28,{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"},{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"},88.28,null,88.28]
["22407",null,null,"自然灾害救灾及恢复重建支出",88.28,null,88.28,{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"},{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"},88.28,null,88.28]
["2240701",null,null,"  中央自然灾害生活补助",{"$nulls":3},{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"},{"v":71,"d":"71.00"},null,{"v":71,"d":"71.00"}]
["2240702",null,null,"  地方自然灾害生活补助",88.28,null,88.28,{"$nulls":6},88.28,null,88.28]
["注：1.本表依据《一般公共预算财政拨款收入支出决算表》（财决07表）进行批复。"]
["    2.本表批复到项级科目。"]
["    3.本表以“万元”为金额单位（保留两位小数）。"]