{"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":40,"n_cols":9,"rows_kept":40,"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）",147168340.9,"201-一般公共服务支出",{"$nulls":4},"一、工资福利支出",69009114.99]
["    其中：经费拨款(补助)",147168340.9,"202-外交支出",{"$nulls":4},"二、商品和服务支出",27278131.37]
["          非税收入安排的拨款",null,"203-国防支出",{"$nulls":4},"三、对个人和家庭的补助",16849608.71]
["   ",null,"204-公共安全支出",{"$nulls":4},"四、债务利息支出"]
["",null,"205-教育支出",216523734.17,130400128.17,61970800,null,"五、资本性支出（基本建设）"]
["二、政府性基金收入安排的拨款",null,"206-科学技术支出",{"$nulls":4},"六、其他资本性支出",122525091.83]
["",null,"207-文化体育与传媒支出",{"$nulls":4},"七、对企业补助（基本建设）"]
["三、专户管理的非税收入安排的拨款",61970800,"208-社会保障和就业支出",9171705.35,9171705.35,null,null,"八、对企业补助"]
["",null,"209-社会保险基金支出",{"$nulls":4},"九、对社会保障基金补助"]
["",null,"210-医疗卫生与计划生育支出",5697783.62,3327783.62,null,null,"十、其他支出"]
["四、事业单位经营收入",null,"211-节能环保支出",{"$nulls":4},""]
["",null,"212-城乡社区支出",{"$nulls":4},""]
["",null,"213-农林水支出",{"$nulls":4},""]
["",null,"214-交通运输支出",{"$nulls":4},""]
["",null,"215-资源勘探信息等支出",{"$nulls":4},""]
["",null,"216-商业服务业等支出",{"$nulls":4},""]
["",null,"217-金融支出",{"$nulls":4},""]
["",null,"219-援助其他地区支出",{"$nulls":4},""]
["",null,"220-国土海洋气象等支出",{"$nulls":4},""]
["本年收入合计",209139140.9,"221-住房保障支出",4268723.76,4268723.76,null,null,""]
["五、上级补助收入",21376000,"222-粮油物资储备支出",{"$nulls":4},""]
["六、附属单位上缴收入",null,"223-国有资本经营预算支出",{"$nulls":4},""]
["七、上年结转",5146806,"224-灾害防治及应急管理支出",{"$nulls":4},""]
["八、其他自有资金",null,"227-预备费",{"$nulls":4},""]
["",null,"229-其他支出",{"$nulls":4},""]
["",null,"230-转移性支出",{"$nulls":4},""]
["",null,"231-债务还本支出",{"$nulls":4},""]
["",null,"232-债务付息支出",{"$nulls":4},""]
["",null,"233-债务发行费用支出",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["",null,"",{"$nulls":4},""]
["收入总计",235661946.9,"功能科目合计",235661946.9,147168340.9,61970800,null,"支出总计",235661946.9]