{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["附件2-1财政拨款收支预算总表","附件2-2一般公共预算支出表","附件2-3基本支出预算表","附件2-4政府性基金预算支出表","附件2-5部门收支总表","附件2-6部门收入总表","附件2-7部门支出总表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附件2-1财政拨款收支预算总表","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,1,4]],"flags":["formulas_cached_only"]}
[null,"附件2-1"]
[null,"财政拨款收支预算总表"]
[{"$nulls":4},"单位：万元"]
[null,"一、本年收入",12589.57,"一、本年支出",12589.57]
[null,"（一）一般公共预算",8068.71,"  （一) 一般公共服务支出",0]
[null,"  1、本级财力",8068.71,"  （二) 外交支出",0]
[null,"  2、专项收入",null,"  （三) 国防支出",0]
[null,"  3、执法办案补助",null,"  （四) 公共安全支出",0]
[null,"  4、收费成本补偿",null,"  （五) 教育支出",12510.38]
[null,"  5、财政专户管理的收入",4520.86,"  （六) 科学技术支出",0]
[null,"  6、国有资源（资产）有偿使用收入",null,"  （七) 文化体育与传媒支出",0]
[null,"（二）政府性基金预算",null,"  （八) 社会保障和就业支出",74.19]
[null,"（三）国有资本经营预算",null,"  （九) 医疗卫生与计划生育支出",5]
[null,"二、上年结转",null,"  （十) 节能环保支出",0]
[{"$nulls":3},"  （十一) 城乡社区支出",0]
[{"$nulls":3},"  （十二) 农林水支出",0]
[{"$nulls":3},"  （十三) 交通运输支出",0]
[{"$nulls":3},"  （十四) 资源勘探信息等支出",0]
[{"$nulls":3},"  （十五) 商业服务业等支出",0]
[{"$nulls":3},"  （十六) 金融支出",0]
[{"$nulls":3},"  （十七) 援助其他地区支出",0]
[{"$nulls":3},"  （十八) 国土海洋气象等支出",0]
[{"$nulls":3},"  （十九) 住房保障支出",0]
[{"$nulls":3},"  （二十) 粮油物资储备支出",0]
[{"$nulls":3},"  （二十一) 预备费",0]
[{"$nulls":3},"  （二十二) 其他支出",0]
[{"$nulls":3},"二、结转下年"]
[null,"收入总计",12589.57,"支出总计",12589.57]

{"sheet":"附件2-2一般公共预算支出表","index":1,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,1],[3,2,3,4],[4,0,5,0],[4,1,5,1],[4,2,4,4]],"flags":["formulas_cached_only"]}
["附件2-2"]
["一般公共预算支出表"]
["单位：万元"]
["功能分类科目",null,"2017年预算数"]
["科目编码","项目名称","年初预算数"]
[null,null,"小计","基本支出","项目支出"]
[205,"教育支出",12510.380000000001,7989.52,4520.86]
[2050305,"   高等职业教育",12510.380000000001,7989.52,4520.86]
[208,"社会保障和就业支出",74.19,74.19]
[2080502,"   事业单位离退休",74.19,74.19]
[210,"医疗卫生与计划生育支出",5,5]
{"$rows_empty":11}
[null,"合    计",12589.570000000002,8068.71,4520.86]

{"sheet":"附件2-3基本支出预算表","index":2,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[34,0,34,1]],"flags":["formulas_cached_only"]}
["附件2-3"]
["基本支出预算表"]
["单位：万元"]
["经济分类科目",null,"合计","本级财\n力安排","财政专户管理的收入安排","单位自筹安排"]
["科目编码","科目名称",{"$nulls":3},"小计","事业收入安排","事业单位经营收入安排","其他收入安排"]
[301,"工资福利支出",7934.95,7934.95]
[30101,"  基本工资",7934.95,7934.95]
[302,"商品和服务支出",319.52500000000003,14.67,304.855]
[30201,"  办公费",30,null,30]
[30202,"  印刷费",10,null,10]
[30203,"  咨询费",5,null,5]
[30205,"  水费",75,null,75]
[30206,"  电费",50,null,50]
[30207,"  邮电费",10,null,10]
[30213,"  维修（护）费",33.375,null,33.375]
[30216,"  培训费",35,null,35]
[30218,"  专用材料费",56.48,null,56.48]
[30229,"  福利费",0.35,0.35]
[30228,"  工会经费",10.68,10.68]
[null,"  离退休公用经费",3.64,3.64]
[303,"对个人和家庭的补助",119.09,119.09]
[30301,"  离休费",9.67,9.67]
[30302,"  退休费",59.47,59.47]
[30303,"  抚恤金",0]
[30308,"  助学金",43.54,43.54]
[30307,"  医疗费",5,5]
[30399,"  其他对个人和家庭的补助支出",1.41,1.41]
[308,"债务还本支出",1470,null,1470]
[30801,"  国内债务还本",1470,null,1470]
[310,"其他资本性支出",2746,null,2746]
[31001,"  房屋建筑物构建",1000,null,1000]
[31002,"  办公设备购置",500,null,500]
[31003,"  专用设备购置",1200,null,1200]
[31099,"  其他资本性支出",46,null,46]
["合计",null,{"v":12589.565,"d":"12589.57"},8068.71,{"v":4520.855,"d":"4520.86"}]

{"sheet":"附件2-4政府性基金预算支出表","index":3,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["附件2-4"]
["政府性基金预算支出表"]
["单位：万元"]
["科目编码","科目名称","本年政府性基金预算财政拨款支出"]
[null,null,"合计","基本支出","项目支出"]
{"$rows_empty":17}
[null,"合计"]

{"sheet":"附件2-5部门收支总表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[1,1,1,4]],"flags":["formulas_cached_only"]}
[null,"附件2-5"]
[null,"部门收支总表"]
[{"$nulls":4},"单位：万元"]
[null,"一、一般公共预算",8068.71,"一、一般公共服务支出",0]
[null,"二、政府性基金预算",null,"二、外交支出",0]
[null,"三、国有资本经营预算",null,"三、国防支出",0]
[null,"四、事业收入",4520.86,"四、公共安全支出",0]
[null,"五、事业单位经营收入",null,"五、教育支出",12510.38]
[null,"六、其他收入",null,"六、科学技术支出",0]
[{"$nulls":3},"七、文化体育与传媒支出",0]
[{"$nulls":3},"八、社会保障和就业支出",74.19]
[{"$nulls":3},"九、医疗卫生与计划生育支出",5]
[{"$nulls":3},"十、节能环保支出",0]
[{"$nulls":3},"十一、城乡社区支出",0]
[{"$nulls":3},"十二、农林水支出",0]
[{"$nulls":3},"十三、交通运输支出",0]
[{"$nulls":3},"十四、资源勘探信息等支出",0]
[{"$nulls":3},"十五、商业服务业等支出",0]
[{"$nulls":3},"十六、金融支出",0]
[{"$nulls":3},"十七、援助其他地区支出",0]
[{"$nulls":3},"十八、国土海洋气象等支出",0]
[{"$nulls":3},"十九、住房保障支出",0]
[{"$nulls":3},"二十、粮油物资储备支出",0]
[{"$nulls":3},"二十一、预备费",0]
[{"$nulls":3},"二十二、其他支出",0]
[null,"收入总计",12589.57,"支出总计",12589.57]

{"sheet":"附件2-6部门收入总表","index":5,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["附件2-6"]
["部门收入总表"]
["单位：万元"]
["科目",null,"合计","一般公共预\n算拨款收入","政府性基金\n预算拨款收入","国有资本经营预算拨款收入","事业收入","事业单位\n经营收入","其他\n收入"]
["科目编码","科目名称"]
[205,"教育支出",12510.380000000001,7989.52,null,null,4520.86]
[2050305,"   高等职业教育",12510.380000000001,7989.52,null,null,4520.86]
[208,"社会保障和就业支出",74.19,74.19]
[2080502,"   事业单位离退休",74.19,74.19]
[210,"医疗卫生与计划生育支出",5,5]
{"$rows_empty":8}
[null,"合    计",12589.570000000002,8068.71,null,null,4520.86]

{"sheet":"附件2-7部门支出总表","index":6,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4]],"flags":["formulas_cached_only"]}
["附件2-7"]
["部门支出总表"]
["单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[205,"教育支出",12510.380000000001,7989.52,4520.86]
[2050305,"   高等职业教育",12510.380000000001,7989.52,4520.86]
[208,"社会保障和就业支出",74.19,74.19]
[2080502,"   事业单位离退休",74.19,74.19]
[210,"医疗卫生与计划生育支出",5,5]
{"$rows_empty":9}
[null,"合    计",12589.57,8068.71,4520.86]