{"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":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["收 支 预 算 总 表 "]
["",{"$nulls":4},"预算01表"]
[{"$nulls":5},"单位:万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类） ","预算数 ","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":20310,"d":"20,310.0"},"一、基本支出",{"v":36335,"d":"36,335.0"},"一般公共服务支出",{"v":0,"d":"0.0"}]
["二、中央“六费”收入返还数",{"v":0,"d":"0.0"},"　1、工资福利支出",{"v":13350,"d":"13,350.0"},"外交支出",{"v":0,"d":"0.0"}]
["三、中央预下达专项资金纳入省本级预算部分",{"v":2960,"d":"2,960.0"},"　2、商品和服务支出",{"v":12662,"d":"12,662.0"},"国防支出",{"v":0,"d":"0.0"}]
["四、纳入预算管理的行政事业性收费等非税收入",{"v":150,"d":"150.0"},"　3、对个人和家庭的补助",{"v":10323,"d":"10,323.0"},"公共安全支出",{"v":0,"d":"0.0"}]
["五、纳入政府性基金预算管理收入",{"v":0,"d":"0.0"},"二、项目支出",{"v":4778,"d":"4,778.0"},"教育支出",{"v":33171,"d":"33,171.0"}]
["六、纳入专户管理的行政事业性收费等非税收入",{"v":17593,"d":"17,593.0"},"　1、工资福利支出",{"v":0,"d":"0.0"},"科学技术支出",{"v":0,"d":"0.0"}]
["七、上级补助收入",{"v":0,"d":"0.0"},"　2、商品和服务支出",{"v":0,"d":"0.0"},"文化体育与传媒支出",{"v":0,"d":"0.0"}]
["八、附属单位上缴收入",{"v":0,"d":"0.0"},"　3、对个人和家庭的补助",{"v":0,"d":"0.0"},"社会保障和就业支出",{"v":6810,"d":"6,810.0"}]
["九、其他收入",{"v":100,"d":"100.0"},"  4、对企事业单位的补贴",{"v":0,"d":"0.0"},"社会保险基金支出",{"v":0,"d":"0.0"}]
["十、用事业基金弥补收支差额",{"v":0,"d":"0.0"},"  5、转移性支出",{"v":0,"d":"0.0"},"医疗卫生支出",{"v":929,"d":"929.0"}]
[null,null,"  6、债务利息支出",{"v":0,"d":"0.0"},"节能环保支出",{"v":0,"d":"0.0"}]
[null,null,"  7、基本建设支出",{"v":0,"d":"0.0"},"城乡社区支出",{"v":0,"d":"0.0"}]
[null,null,"  8、其他资本性支出",{"v":4778,"d":"4,778.0"},"农林水支出",{"v":0,"d":"0.0"}]
[null,null,"  9、其他支出",{"v":0,"d":"0.0"},"交通运输支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"资源勘探信息等支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"商业服务业等支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"金融支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"国土海洋气象等支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"住房保障支出",{"v":203,"d":"203.0"}]
[{"$nulls":4},"粮油物资储备支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.0"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.0"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.0"}]
["本年收入合计 ",{"v":41113,"d":"41,113.0"},"本年支出合计 ",{"v":41113,"d":"41,113.0"},"本年支出合计 ",{"v":41113,"d":"41,113.0"}]
["十一、上年结转",null,"　　结转下年",{"v":0,"d":"0.0"},"　　结转下年",{"v":0,"d":"0.0"}]
["　　纳入预算管理的行政事业性收费等非税收入结转",{"v":0,"d":"0.0"}]
["　　纳入政府性基金预算管理收入结转",{"v":0,"d":"0.0"}]
["　　纳入专户管理的行政事业性收费等非税收入结转",{"v":0,"d":"0.0"}]
["　　其他结转",{"v":0,"d":"0.0"}]
["收    入    总    计 ",{"v":41113,"d":"41,113.0"},"支    出    总    计 ",{"v":41113,"d":"41,113.0"},"支    出    总    计 ",{"v":41113,"d":"41,113.0"}]

{"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"]}