{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":18,"n_cols":19,"rows_kept":18,"merged":[[3,3,4,3],[3,4,4,4],[3,18,4,18]],"flags":["formulas_cached_only"]}
["支 出 预 算 汇 总 表（按功能科目）"]
[{"$nulls":18},"预算03表"]
[{"$nulls":18},"单位:万元"]
["科目编码",null,null,"科目名称（类/款/项）","合计","部门当年收入",{"$nulls":6},"转移性收入",null,"上年结转",{"$nulls":3},"用事业基金弥补收支差额"]
["类","款","项",null,null,"财政拨款","中央“六费”收入返还数","中央预下达专项资金纳入省本级预算部分","纳入预算管理的行政事业性收费等非税收入","纳入政府性基金预算管理收入","纳入专户管理的行政事业性收费等非税收入","其他收入","上级补助收入","附属单位上缴收入","纳入预算管理的行政事业性收费等非税收入结转","纳入政府性基金预算管理收入结转","纳入专户管理的行政事业性收费等非税收入结转","其他结转"]
[{"$nulls":4},{"v":41113,"d":"41,113.0"},{"v":20310,"d":"20,310.0"},{"v":0,"d":"0.0"},{"v":2960,"d":"2,960.0"},{"v":150,"d":"150.0"},{"v":0,"d":"0.0"},{"v":17593,"d":"17,593.0"},{"v":100,"d":"100.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[205,null,null,"教育支出",{"v":33171,"d":"33,171.0"},{"v":16741,"d":"16,741.0"},{"v":0,"d":"0.0"},{"v":2960,"d":"2,960.0"},{"v":150,"d":"150.0"},{"v":0,"d":"0.0"},{"v":13220,"d":"13,220.0"},{"v":100,"d":"100.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"02",null,"  普通教育",{"v":33171,"d":"33,171.0"},{"v":16741,"d":"16,741.0"},{"v":0,"d":"0.0"},{"v":2960,"d":"2,960.0"},{"v":150,"d":"150.0"},{"v":0,"d":"0.0"},{"v":13220,"d":"13,220.0"},{"v":100,"d":"100.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[205,"  02","05","    高等教育",{"v":33171,"d":"33,171.0"},{"v":16741,"d":"16,741.0"},{"v":0,"d":"0.0"},{"v":2960,"d":"2,960.0"},{"v":150,"d":"150.0"},{"v":0,"d":"0.0"},{"v":13220,"d":"13,220.0"},{"v":100,"d":"100.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,null,null,"社会保障和就业支出",{"v":6810,"d":"6,810.0"},{"v":3037,"d":"3,037.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3773,"d":"3,773.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"05",null,"  行政事业单位离退休",{"v":6810,"d":"6,810.0"},{"v":3037,"d":"3,037.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3773,"d":"3,773.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[208,"  05","02","    事业单位离退休",{"v":6810,"d":"6,810.0"},{"v":3037,"d":"3,037.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3773,"d":"3,773.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[210,null,null,"医疗卫生与计划生育支出",{"v":929,"d":"929.0"},{"v":329,"d":"329.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":600,"d":"600.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"05",null,"  医疗保障",{"v":929,"d":"929.0"},{"v":329,"d":"329.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":600,"d":"600.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[210,"  05","02","    事业单位医疗",{"v":929,"d":"929.0"},{"v":329,"d":"329.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":600,"d":"600.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[221,null,null,"住房保障支出",{"v":203,"d":"203.0"},{"v":203,"d":"203.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"02",null,"  住房改革支出",{"v":203,"d":"203.0"},{"v":203,"d":"203.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[221,"  02","01","    住房公积金",{"v":203,"d":"203.0"},{"v":203,"d":"203.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}