{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["（预表1）财政拨款收支总表","（预表2）一般公共预算支出表","（预表3）一般公共预算基本支出表 ","（预表4）一般公共预算“三公”经费支出表","（预表5）政府性基金预算支出表","（预表6）部门收支总表","（预表7）部门收入总表","（预表8）部门支出总表"],"not_rendered":{"external_links":1,"defined_names":9},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"（预表1）财政拨款收支总表","index":0,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[37,0,37,3]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算表1"]
["财政拨款收支总表"]
["时间：2015年部门预算公开",{"$nulls":6},"单位：万元"]
["收     入","","","支     出"]
["项    目","行次","年初预算数","项目（按功能分类）","行次","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["","","","",""]
["栏    次","","1","栏    次","",2,3,4]
["一、一般公共预算财政拨款","1",{"v":35775.27,"d":"35,775.27"},"一、一般公共服务支出","31"]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32"]
["","3","","三、国防支出","33"]
["","4","","四、公共安全支出","34"]
["","5","","五、教育支出","35",{"v":38094.517093,"d":"38,094.52"},{"v":38094.517093,"d":"38,094.52"}]
["","6","","六、科学技术支出","36"]
["","7","","七、文化体育与传媒支出","37"]
["","8","","八、社会保障和就业支出","38"]
["","9","","九、医疗卫生与计划生育支出","39"]
["","10","","十、节能环保支出","40"]
["","11","","十一、城乡社区支出","41"]
["","12","","十二、农林水支出","42"]
["","13","","十三、交通运输支出","43"]
["","14","","十四、资源勘探信息等支出","44"]
["","15","","十五、商业服务业等支出","45"]
["","16","","十六、金融支出","46"]
["","17","","十七、援助其他地区支出","47"]
["","18","","十八、国土海洋气象等支出","48"]
["","19","","十九、住房保障支出","49",669.26,669.26]
["","20","","二十、粮油物资储备支出","50"]
["","21","","二十一、国债还本付息支出","51"]
["","22","","二十二、其他支出","52"]
["","23","","","53"]
["本年收入合计","24",{"v":35775.27,"d":"35,775.27"},"本年支出合计","54",{"v":38763.777093000004,"d":"38,763.78"},{"v":38763.777093000004,"d":"38,763.78"}]
["","25","","","55"]
["年初财政拨款结转","26",{"v":2988.507093,"d":"2,988.51"},"年末财政拨款结转","56"]
["一、公共预算财政拨款","27",{"v":2988.507093,"d":"2,988.51"},null,"57"]
["二、政府性基金预算财政拨款","28",null,null,"58"]
["","29",null,"","59"]
["收入总计","30",{"v":38763.777093,"d":"38,763.78"},"支出总计","60",{"v":38763.777093000004,"d":"38,763.78"},{"v":38763.777093000004,"d":"38,763.78"}]

{"sheet":"（预表2）一般公共预算支出表","index":1,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算表2"]
["一般公共预算支出表"]
["时间：2015年部门预算公开",{"$nulls":5},"单位：万元"]
["项目","","","","2015年预算数","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","",""]
["","","","",""]
["类","款","项","栏次",1,2,3]
["","","","合计",{"v":38763.78,"d":"38,763.78"},{"v":15266.06,"d":"15,266.06"},{"v":23497.72,"d":"23,497.72"}]
[205,null,null,"教育支出",{"v":38094.52,"d":"38,094.52"},{"v":14596.8,"d":"14,596.80"},{"v":23497.72,"d":"23,497.72"}]
[20502,null,null,"  普通教育",{"v":38094.52,"d":"38,094.52"},{"v":14596.8,"d":"14,596.80"},{"v":23497.72,"d":"23,497.72"}]
[2050205,null,null,"  高等教育",{"v":38094.52,"d":"38,094.52"},{"v":14596.8,"d":"14,596.80"},{"v":23497.72,"d":"23,497.72"}]
[221,null,null,"住房保障支出",669.26,669.26]
[22102,null,null,"住房改革支出",669.26,669.26]
[2210201,null,null,"住房公积金",669.26,669.26]

{"sheet":"（预表3）一般公共预算基本支出表 ","index":2,"n_rows":23,"n_cols":4,"rows_kept":23,"merged":[[1,0,1,3],[3,0,3,2],[3,3,6,3],[4,0,6,1],[4,2,6,2],[7,0,8,0],[7,1,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算表3"]
["一般公共预算基本支出表"]
["时间：2015年部门预算公开",null,null,"单位：万元"]
["项目","","","2015年预算数"]
["经济分类科目编码","","科目名称"]
["","",""]
["","",""]
["类","款","栏次",1]
["","","合计",{"v":15266.06,"d":"15,266.06"}]
[301,null,"工资福利支出",{"v":12645.334141409738,"d":"12,645.33"}]
[30101,null,"基本工资",{"v":1148.21277888552,"d":"1,148.21"}]
[30102,null,"津贴补贴",{"v":4495.67078355438,"d":"4,495.67"}]
[30103,null,"奖金",{"v":142.03701749628186,"d":"142.04"}]
[30104,null,"社会保障缴费",{"v":878.4543528851966,"d":"878.45"}]
[30106,null,"伙食补助费",{"v":14.027467701665786,"d":"14.03"}]
[30107,null,"绩效工资",{"v":2386.3395277715917,"d":"2,386.34"}]
[30199,null,"其他工资福利支出",{"v":3580.5922131151,"d":"3,580.59"}]
[303,null,"对个人和家庭的补助",{"v":2620.725858590261,"d":"2,620.73"}]
[30302,null,"退休费",{"v":884.9198218856856,"d":"884.92"}]
[30309,null,"奖励金",{"v":453.84979091704093,"d":"453.85"}]
[30311,null,"住房公积金",{"v":1051.8288369452462,"d":"1,051.83"}]
[30313,null,"购房补贴",{"v":114.2354462145778,"d":"114.24"}]
[30399,null,"其他对个人和家庭的补助支出",{"v":115.89196262771088,"d":"115.89"}]

{"sheet":"（预表4）一般公共预算“三公”经费支出表","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表4"]
["一般公共预算“三公”经费支出表"]
["时间：2015年部门预算公开",{"$nulls":4},"单位：万元"]
[null,"小计","因公出国（境）费用","公车购置费","公车运行维护费","公务接待费"]
["2014年预算数",232.47,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},70.05,112.42]
["2015年预算数",{"v":217,"d":"217.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":97,"d":"97.00"}]
["变化情况",{"v":-15.469999999999999,"d":"-15.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-0.04999999999999716,"d":"-0.05"},{"v":-15.420000000000002,"d":"-15.42"}]

{"sheet":"（预表5）政府性基金预算支出表","index":4,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,8],[2,0,2,5],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[4,0,6,0],[4,1,6,1],[4,2,6,2],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算表5"]
["政府性基金预算支出表"]
["时间：2015年部门预算公开",{"$nulls":7},"单位：万元"]
["科目编码",null,null,"科目名称","单位编码","单位名称","2015年政府性基金预算财政拨款支出"]
["类","款","项",{"$nulls":3},"合计","基本支出","项目支出"]
[{"$nulls":3},"栏次",1,2,3,4,5]
[{"$nulls":3},"合计"]

{"sheet":"（预表6）部门收支总表","index":5,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算表6"]
["部门收支总表"]
["时间：2015年部门预算公开",{"$nulls":4},"单位：万元"]
["收入","","","支出"]
["项目","行次","年初预算数","项目(按功能分类)","行次","年初预算数"]
["栏次","","1","栏次","",2]
["一、财政拨款收入","1",{"v":35775.27,"d":"35,775.27"},"一、一般公共服务支出","37"]
["（一）一般公共预算拨款收入","2",{"v":35775.27,"d":"35,775.27"},"二、外交支出","38"]
["（二）政府性基金预算拨款收入","3",null,"三、国防支出","39"]
["二、上级补助收入","4",{"v":547,"d":"547.00"},"四、公共安全支出","40"]
["三、事业收入","5",{"v":4455.89,"d":"4,455.89"},"五、教育支出","41",{"v":45214.28,"d":"45,214.28"}]
["四、经营收入","6",null,"六、科学技术支出","42"]
["五、附属单位上缴收入","7",null,"七、文化体育与传媒支出","43"]
["六、其他收入","8",null,"八、社会保障和就业支出","44"]
["","9",null,"九、医疗卫生与计划生育支出","45"]
["","10",null,"十、节能环保支出","46"]
["","11",null,"十一、城乡社区支出","47"]
["","12",null,"十二、农林水支出","48"]
["","13",null,"十三、交通运输支出","49"]
["","14",null,"十四、资源勘探信息等支出","50"]
["","15",null,"十五、商业服务业等支出","51"]
["","16",null,"十六、金融支出","52"]
["","17",null,"十七、援助其他地区支出","53"]
["","18",null,"十八、国土海洋气象等支出","54"]
["","19",null,"十九、住房保障支出","55",669.26]
["","20",null,"二十、粮油物资储备支出","56"]
["","21",null,"二十一、国债还本付息支出","57"]
["","22",null,"二十二、其他支出","58"]
["","23",null,"","59"]
["本年收入合计","24",{"v":40778.16,"d":"40,778.16"},"本年支出合计","60",{"v":45883.54,"d":"45,883.54"}]
["    用事业基金弥补收支差额","25",null,"结转下年","61"]
["    年初结转和结余","26",null,null,"62"]
["      基本支出结转","27",null,null,"63"]
["      项目支出结转和结余","28",5105.38,null,"64"]
["      经营结余","29",null,null,"65"]
["","30","",null,"66"]
["","31","",null,"67"]
["","32","",null,"68"]
["","33","",null,"69"]
["","34","","","70",""]
["","35","","","71",""]
["收入总计","36",{"v":45883.54,"d":"45,883.54"},"支出总计","72",{"v":45883.54,"d":"45,883.54"}]

{"sheet":"（预表7）部门收入总表","index":6,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[1,0,1,13],[2,0,2,3],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[3,11,6,11],[3,12,6,12],[3,13,6,13],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算表7"]
["部门收入总表"]
["时间：2015年部门预算公开",{"$nulls":12},"单位：万元"]
["项目","","","","合计","一般公共预算拨款收入","政府性基金预算拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入","用事业基金弥补收支差额","年初结转和结余"]
["支出功能分类科目编码","","","科目名称",null,"",null,"","","",""]
["","","","",null,"",null,"","","",""]
["","","","",null,"",null,"","","",""]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10]
["","","","合计",{"v":45883.54,"d":"45,883.54"},{"v":35775.27,"d":"35,775.27"},null,{"v":547,"d":"547.00"},{"v":4455.89,"d":"4,455.89"},{"$nulls":4},{"v":5105.38,"d":"5,105.38"}]
[205,"","","教育支出",{"v":45214.28,"d":"45,214.28"},{"v":35106.01,"d":"35,106.01"},null,{"v":547,"d":"547.00"},{"v":4455.89,"d":"4,455.89"},{"$nulls":4},{"v":5105.38,"d":"5,105.38"}]
[20502,"","","  普通教育",{"v":45214.28,"d":"45,214.28"},{"v":35106.01,"d":"35,106.01"},null,{"v":547,"d":"547.00"},{"v":4455.89,"d":"4,455.89"},{"$nulls":4},{"v":5105.38,"d":"5,105.38"}]
[2050205,"","","  高等教育",{"v":45214.28,"d":"45,214.28"},{"v":35106.01,"d":"35,106.01"},null,{"v":547,"d":"547.00"},{"v":4455.89,"d":"4,455.89"},{"$nulls":4},{"v":5105.38,"d":"5,105.38"}]
[221,null,null,"住房保障支出",669.26,669.26]
[22102,null,null,"  住房改革支出",669.26,669.26]
[2210201,null,null,"  住房公积金",669.26,669.26]

{"sheet":"（预表8）部门支出总表","index":7,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[1,0,1,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算表8"]
["部门支出总表"]
["时间：2015年部门预算公开",{"$nulls":8},"单位：万元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次",1,2,3,4,5,6]
["","","","合计",{"v":45883.54,"d":"45,883.54"},{"v":15266.06,"d":"15,266.06"},{"v":30617.48,"d":"30,617.48"}]
[205,"","","教育支出",{"v":45214.28,"d":"45,214.28"},{"v":14596.8,"d":"14,596.80"},{"v":30617.48,"d":"30,617.48"}]
[20502,"","","  普通教育",{"v":45214.28,"d":"45,214.28"},{"v":14596.8,"d":"14,596.80"},{"v":30617.48,"d":"30,617.48"}]
[2050205,"","","  高等教育",{"v":45214.28,"d":"45,214.28"},{"v":14596.8,"d":"14,596.80"},{"v":30617.48,"d":"30,617.48"}]
[221,null,null,"住房保障支出",669.26,669.26]
[22102,null,null,"  住房改革支出",669.26,669.26]
[2210201,null,null,"  住房公积金",669.26,669.26]