{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet0"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet0","index":0,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,7],[3,0,3,1],[3,2,3,8],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表","收支预算总表"]
["预算01表","预算01表","预算01表","预算01表","预算01表","预算01表","预算01表","预算01表","预算01表"]
["","","","","","","","","单位：元"]
["收                  入","收                  入","支                                      出","支                                      出","支                                      出","支                                      出","支                                      出","支                                      出","支                                      出"]
["项        目","本年预算","项目(按功能分类)","本年预算","其中：","其中：","其中：","项目(按经济分类)","本年预算"]
["项        目","本年预算","项目(按功能分类)","本年预算","公共财政预算","财政专户资金","政府性基金","项目(按经济分类)","本年预算"]
["一、财政拨款（补助）",114157538.08,"一、一般公共服务支出",{"$nulls":4},"一、工资福利支出",42579672]
["    其中：经费拨款(补助)",113527538.08,"二、外交支出",{"$nulls":4},"二、商品和服务支出",29877522.2]
["          非税收入安排的拨款",630000,"三、国防支出",{"$nulls":4},"三、对个人和家庭的补助",18380343.88]
["   ",null,"四、公共安全支出",{"$nulls":4},"四、对企事业单位的补贴"]
["",null,"五、教育支出",157401734.2,102201734.2,55200000,null,"五、转移性支出"]
["二、政府性基金收入安排的拨款",null,"六、科学技术支出",{"$nulls":4},"六、债务利息支出",62000000]
["",null,"七、文化体育与传媒支出",{"$nulls":4},"七、债务还本支出"]
["三、专户管理的非税收入安排的拨款",55200000,"八、社会保障和就业支出",8058441,8058441,null,null,"八、基本建设支出",10000000]
["",null,"九、医疗卫生与计划生育支出",{"$nulls":4},"九、其他资本性支出",6520000]
["四、事业单位经营收入",null,"\r\n十、节能环保支出",{"$nulls":4},"十、其他支出"]
["",null,"十一、城乡社区支出",{"$nulls":4},""]
["",null,"十二、农林水支出",{"$nulls":4},""]
["",null,"十三、交通运输",{"$nulls":4},""]
["",null,"十四、资源勘探信息等支出",{"$nulls":4},""]
["",null,"十五、商业服务业等支出",{"$nulls":4},""]
["",null,"十六、金融支出",{"$nulls":4},""]
["",null,"十七、援助其他地区支出",{"$nulls":4},""]
["",null,"十八、国土海洋气象等支出",{"$nulls":4},""]
["本年收入合计",169357538.08,"十九、住房保障支出",3897362.88,3897362.88,null,null,""]
["五、上级补助收入",null,"二十、粮油物资储备支出",{"$nulls":4},""]
["六、附属单位上缴收入",null,"二十一、预备费",{"$nulls":4},""]
["七、上年结转",null,"二十二、其他支出",{"$nulls":4},""]
["八、其他自有资金",null,"二十三、转移性支出",{"$nulls":4},""]
["",null,"二十四、债务还本付息支出",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["收入总计",169357538.08,"功能科目合计",169357538.08,114157538.08,55200000,null,"支出总计",169357538.08]