{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["目录","附表3-1","附表3-2","附表3-3","附表3-4","附表3-5","附表3-6","附表3-7","附表3-8","附表3-9"],"not_rendered":{"external_links":2,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["目录"]
[]
["附表3-1","部门预算收支总表"]
["附表3-2","部门预算收入总表"]
["附表3-3","部门预算支出总表"]
["附表3-4","部门预算财政拨款收支总表"]
["附表3-5","部门预算一般公共预算财政拨款支出表"]
["附表3-6","部门预算一般公共预算财政拨款基本支出表"]
["附表3-7","部门预算政府性基金预算财政拨款支出表"]
["附表3-8","部门预算国有资本经营预算财政拨款支出表"]
["附表3-9","部门预算财政拨款“三公”经费支出表"]

{"sheet":"附表3-1","index":1,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3],[32,0,32,3]],"flags":["formulas_cached_only"]}
["附表3-1"]
["部门预算收支总表"]
[{"$nulls":3},"公开01表"]
[{"$nulls":3},"单位：万元"]
["收入",null,"支出"]
["项    目","预算数","项    目","预算数"]
["一、财政拨款收入",{"v":14008.923,"d":"14008.92"},"一、一般公共服务支出",471.11]
["二、上级补助收入",null,"二、外交支出",{"v":0,"d":"0.00"}]
["三、事业收入",null,"三、国防支出",{"v":0,"d":"0.00"}]
["四、经营收入",null,"四、公共安全支出",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,"五、教育支出",6395.52]
["六、其他收入",null,"六、科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒支出",{"v":114.948,"d":"114.95"}]
[null,null,"八、社会保障和就业支出",3766.47]
[null,null,"九、医疗卫生与计划生育支出",{"v":2499.935,"d":"2499.94"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":103,"d":"103.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",534.64]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":123.3,"d":"123.30"}]
["本年收入合计",{"v":14008.923,"d":"14008.92"},"本年支出合计",{"v":14008.922999999999,"d":"14008.92"}]
["         用事业基金弥补收支差额",null,"                结余分配"]
["         年初结转和结余",null,"                年末结转和结余"]
["合计",{"v":14008.923,"d":"14008.92"},"合计",{"v":14008.922999999999,"d":"14008.92"}]

{"sheet":"附表3-2","index":2,"n_rows":55,"n_cols":9,"rows_kept":55,"merged":[[1,0,1,8],[4,0,4,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[5,0,6,0],[5,1,6,1],[7,0,7,1]],"flags":["formulas_cached_only"]}
["附表3-2"]
["部门预算收入总表"]
[{"$nulls":8},"公开02表"]
[{"$nulls":8},"单位：万元"]
["科目",null,"本年收入合计","财政拨款收入","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"]
["功能分类科目编码","科目名称"]
[]
["合计",null,{"v":14008.923,"d":"14008.92"},{"v":14008.923,"d":"14008.92"}]
[2010301,"行政运行",471.11,471.11]
[2050202,"小学教育",3806.92,3806.92]
[2050203,"初中教育",{"v":1754.6,"d":"1754.60"},{"v":1754.6,"d":"1754.60"}]
[2050204,"高中教育",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[2050299,"其他普通教育支出",{"v":37.1,"d":"37.10"},{"v":37.1,"d":"37.10"}]
[2050999,"其他教育费附加安排的支出",{"v":778.9,"d":"778.90"},{"v":778.9,"d":"778.90"}]
[2070406,"电影",3.66,3.66]
[2070308,"群众体育",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[2070112,"文化市场管理",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[2070108,"文化活动",15.61,15.61]
[2079999,"其他文化体育与传媒支出",{"v":42.678000000000004,"d":"42.68"},{"v":42.678000000000004,"d":"42.68"}]
[2080208,"基层政权和社区建设",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[2080802,"伤残抚恤",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"}]
[2080803,"在乡复员、退伍军人生活补助",{"v":118,"d":"118.00"},{"v":118,"d":"118.00"}]
[2080805,"义务兵优待",{"v":364,"d":"364.00"},{"v":364,"d":"364.00"}]
[2080899,"其他优抚支出",{"v":47,"d":"47.00"},{"v":47,"d":"47.00"}]
[2089901,"其他社会保障和就业支出",{"v":356,"d":"356.00"},{"v":356,"d":"356.00"}]
[2080505,"机关事业单位基本养老保险缴费支出",1271.56,1271.56]
[2082699,"财政对其他基本养老保险基金的补助",77.28,77.28]
[2081902,"农村最低生活保障金支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[2081901,"城市最低生活保障金支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[2081199,"其他残疾人事业支出",50.19,50.19]
[2081002,"老年福利",{"v":282.5,"d":"282.50"},{"v":282.5,"d":"282.50"}]
[2080901,"退役士兵安置",365.66,365.66]
[2080902,"军队移交政府的离退休人员安置",3.41,3.41]
[2080801,"死亡抚恤",{"v":31,"d":"31.00"},{"v":31,"d":"31.00"}]
[2080205,"老龄事务",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
[2080204,"拥军优属",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
[2080502,"事业单位离退休",557.17,557.17]
[2101101,"行政单位医疗",1.15,1.15]
[2101102,"事业单位医疗",909.12,909.12]
[2100799,"其他计划生育事务支出",262.94,262.94]
[2100717,"计划生育服务",{"v":303.1,"d":"303.10"},{"v":303.1,"d":"303.10"}]
[2100408,"基本公共卫生服务",682.84,682.84]
[2100401,"疾病预防控制机构",8.25,8.25]
[2100302,"乡镇卫生院",162.76,162.76]
[2100103,"机关服务",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[2100399,"其他基层医疗卫生机构支出",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"}]
[2100499,"其他公共卫生支出",{"v":1.775,"d":"1.78"},{"v":1.775,"d":"1.78"}]
[2101301,"城乡医疗救助",{"v":58,"d":"58.00"},{"v":58,"d":"58.00"}]
[2101401,"优抚对象医疗补助",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[2109901,"其他医疗卫生与计划生育支出",{"v":44,"d":"44.00"},{"v":44,"d":"44.00"}]
[2130599,"其他扶贫支出",{"v":103,"d":"103.00"},{"v":103,"d":"103.00"}]
[2210201,"住房公积金",534.64,534.64]
[2296002,"用于社会福利的彩票公益金支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[2296006,"用于残疾人事业的彩票公益金支出",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
[2296013,"用于城乡医疗救助的彩票公益金支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]

{"sheet":"附表3-3","index":3,"n_rows":55,"n_cols":8,"rows_kept":55,"merged":[[1,0,1,7],[4,0,4,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[5,0,6,0],[5,1,6,1],[7,0,7,1]],"flags":["formulas_cached_only"]}
["附表3-3"]
["部门预算支出总表"]
[{"$nulls":7},"公开03表"]
[{"$nulls":7},"单位：万元"]
["科目",null,"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"]
["功能分类科目编码","科目名称"]
[]
["合计",null,{"v":14008.923,"d":"14008.92"},{"v":9299.269999999999,"d":"9299.27"},{"v":4709.652999999999,"d":"4709.65"}]
[2010301,"行政运行",471.11,471.11,{"v":0,"d":"0.00"}]
[2050202,"小学教育",3806.92,3799.92,{"v":7,"d":"7.00"}]
[2050203,"初中教育",{"v":1754.6,"d":"1754.60"},{"v":1754.6,"d":"1754.60"},{"v":0,"d":"0.00"}]
[2050204,"高中教育",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
[2050299,"其他普通教育支出",{"v":37.1,"d":"37.10"},{"v":0,"d":"0.00"},{"v":37.1,"d":"37.10"}]
[2050999,"其他教育费附加安排的支出",{"v":778.9,"d":"778.90"},{"v":0,"d":"0.00"},{"v":778.9,"d":"778.90"}]
[2070406,"电影",3.66,{"v":0,"d":"0.00"},3.66]
[2070308,"群众体育",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[2070112,"文化市场管理",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[2070108,"文化活动",15.61,{"v":0,"d":"0.00"},15.61]
[2079999,"其他文化体育与传媒支出",{"v":42.678000000000004,"d":"42.68"},{"v":0,"d":"0.00"},{"v":42.678000000000004,"d":"42.68"}]
[2080208,"基层政权和社区建设",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
[2080802,"伤残抚恤",{"v":61,"d":"61.00"},{"v":0,"d":"0.00"},{"v":61,"d":"61.00"}]
[2080803,"在乡复员、退伍军人生活补助",{"v":118,"d":"118.00"},{"v":0,"d":"0.00"},{"v":118,"d":"118.00"}]
[2080805,"义务兵优待",{"v":364,"d":"364.00"},{"v":0,"d":"0.00"},{"v":364,"d":"364.00"}]
[2080899,"其他优抚支出",{"v":47,"d":"47.00"},{"v":0,"d":"0.00"},{"v":47,"d":"47.00"}]
[2089901,"其他社会保障和就业支出",{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"}]
[2080505,"机关事业单位基本养老保险缴费支出",1271.56,1271.56,{"v":0,"d":"0.00"}]
[2082699,"财政对其他基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28]
[2081902,"农村最低生活保障金支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[2081901,"城市最低生活保障金支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[2081199,"其他残疾人事业支出",50.19,{"v":0,"d":"0.00"},50.19]
[2081002,"老年福利",{"v":282.5,"d":"282.50"},{"v":0,"d":"0.00"},{"v":282.5,"d":"282.50"}]
[2080901,"退役士兵安置",365.66,{"v":0,"d":"0.00"},365.66]
[2080902,"军队移交政府的离退休人员安置",3.41,{"v":0,"d":"0.00"},3.41]
[2080801,"死亡抚恤",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
[2080205,"老龄事务",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
[2080204,"拥军优属",{"v":11.7,"d":"11.70"},{"v":0,"d":"0.00"},{"v":11.7,"d":"11.70"}]
[2080502,"事业单位离退休",557.17,557.17,{"v":0,"d":"0.00"}]
[2101101,"行政单位医疗",1.15,1.15,{"v":0,"d":"0.00"}]
[2101102,"事业单位医疗",909.12,909.12,{"v":0,"d":"0.00"}]
[2100799,"其他计划生育事务支出",262.94,{"v":0,"d":"0.00"},262.94]
[2100717,"计划生育服务",{"v":303.1,"d":"303.10"},{"v":0,"d":"0.00"},{"v":303.1,"d":"303.10"}]
[2100408,"基本公共卫生服务",682.84,{"v":0,"d":"0.00"},682.84]
[2100401,"疾病预防控制机构",8.25,{"v":0,"d":"0.00"},8.25]
[2100302,"乡镇卫生院",162.76,{"v":0,"d":"0.00"},162.76]
[2100103,"机关服务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[2100399,"其他基层医疗卫生机构支出",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"}]
[2100499,"其他公共卫生支出",{"v":1.775,"d":"1.78"},{"v":0,"d":"0.00"},{"v":1.775,"d":"1.78"}]
[2101301,"城乡医疗救助",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"}]
[2101401,"优抚对象医疗补助",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
[2109901,"其他医疗卫生与计划生育支出",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[2130599,"其他扶贫支出",{"v":103,"d":"103.00"},{"v":0,"d":"0.00"},{"v":103,"d":"103.00"}]
[2210201,"住房公积金",534.64,534.64,{"v":0,"d":"0.00"}]
[2296002,"用于社会福利的彩票公益金支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
[2296006,"用于残疾人事业的彩票公益金支出",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
[2296013,"用于城乡医疗救助的彩票公益金支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]

{"sheet":"附表3-4","index":4,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[1,0,1,6],[4,0,4,1],[4,2,4,6]],"flags":["formulas_cached_only"]}
["附表3-4"]
["部门预算财政拨款收支总表"]
[{"$nulls":6},"公开04表"]
[{"$nulls":6},"单位：万元"]
["收入",null,"支出"]
["项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["一、一般公共预算财政拨款",{"v":13885.623,"d":"13885.62"},"一、一般公共服务支出",471.11,471.11,{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款",{"v":123.3,"d":"123.30"},"二、外交支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、国有资本经营预算财政拨款",null,"三、国防支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"四、公共安全支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"五、教育支出",6395.52,6395.52,{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒支出",114.948,{"v":114.948,"d":"114.95"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",3766.47,3766.47,{"v":0,"d":"0.00"}]
[null,null,"九、医疗卫生与计划生育支出",2499.935,{"v":2499.935,"d":"2499.94"},{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",103,{"v":103,"d":"103.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",534.64,534.64,{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、国债还本付息支出",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",123.3,{"v":0,"d":"0.00"},{"v":123.3,"d":"123.30"}]
["本年收入合计",{"v":14008.922999999999,"d":"14008.92"},"本年支出合计",{"v":14008.922999999999,"d":"14008.92"},{"v":13885.623,"d":"13885.62"},{"v":123.3,"d":"123.30"}]
["年初财政拨款结转和结余",null,"年末结转和结余"]
["合计",{"v":14008.922999999999,"d":"14008.92"},"合计",{"v":14008.922999999999,"d":"14008.92"},{"v":13885.623,"d":"13885.62"},{"v":123.3,"d":"123.30"}]

{"sheet":"附表3-5","index":5,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[1,0,1,4],[4,0,4,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[6,0,6,1]],"flags":["formulas_cached_only"]}
["附表3-5"]
["部门预算一般公共预算财政拨款支出表"]
[{"$nulls":4},"公开05表"]
[{"$nulls":4},"单位：万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
["合计",null,{"v":13885.623000000001,"d":"13,885.62"},{"v":9299.269999999999,"d":"9,299.27"},{"v":4586.352999999999,"d":"4,586.35"}]
[2010301,"行政运行",471.11,471.11,{"v":0,"d":"0.00"}]
[2050202,"小学教育",{"v":3806.92,"d":"3,806.92"},{"v":3799.92,"d":"3,799.92"},{"v":7,"d":"7.00"}]
[2050203,"初中教育",{"v":1754.6,"d":"1,754.60"},{"v":1754.6,"d":"1,754.60"},{"v":0,"d":"0.00"}]
[2050204,"高中教育",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
[2050299,"其他普通教育支出",{"v":37.1,"d":"37.10"},{"v":0,"d":"0.00"},{"v":37.1,"d":"37.10"}]
[2050999,"其他教育费附加安排的支出",{"v":778.9,"d":"778.90"},{"v":0,"d":"0.00"},{"v":778.9,"d":"778.90"}]
[2070406,"电影",3.66,{"v":0,"d":"0.00"},3.66]
[2070308,"群众体育",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[2070112,"文化市场管理",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[2070108,"文化活动",15.61,{"v":0,"d":"0.00"},15.61]
[2079999,"其他文化体育与传媒支出",{"v":42.678000000000004,"d":"42.68"},{"v":0,"d":"0.00"},{"v":42.678000000000004,"d":"42.68"}]
[2080208,"基层政权和社区建设",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
[2080802,"伤残抚恤",{"v":61,"d":"61.00"},{"v":0,"d":"0.00"},{"v":61,"d":"61.00"}]
[2080803,"在乡复员、退伍军人生活补助",{"v":118,"d":"118.00"},{"v":0,"d":"0.00"},{"v":118,"d":"118.00"}]
[2080805,"义务兵优待",{"v":364,"d":"364.00"},{"v":0,"d":"0.00"},{"v":364,"d":"364.00"}]
[2080899,"其他优抚支出",{"v":47,"d":"47.00"},{"v":0,"d":"0.00"},{"v":47,"d":"47.00"}]
[2089901,"其他社会保障和就业支出",{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"}]
[2080505,"机关事业单位基本养老保险缴费支出",{"v":1271.56,"d":"1,271.56"},{"v":1271.56,"d":"1,271.56"},{"v":0,"d":"0.00"}]
[2082699,"财政对其他基本养老保险基金的补助",77.28,{"v":0,"d":"0.00"},77.28]
[2081902,"农村最低生活保障金支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[2081901,"城市最低生活保障金支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[2081199,"其他残疾人事业支出",50.19,{"v":0,"d":"0.00"},50.19]
[2081002,"老年福利",{"v":282.5,"d":"282.50"},{"v":0,"d":"0.00"},{"v":282.5,"d":"282.50"}]
[2080901,"退役士兵安置",365.66,{"v":0,"d":"0.00"},365.66]
[2080902,"军队移交政府的离退休人员安置",3.41,{"v":0,"d":"0.00"},3.41]
[2080801,"死亡抚恤",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
[2080205,"老龄事务",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
[2080204,"拥军优属",{"v":11.7,"d":"11.70"},{"v":0,"d":"0.00"},{"v":11.7,"d":"11.70"}]
[2080502,"事业单位离退休",557.17,557.17,{"v":0,"d":"0.00"}]
[2101101,"行政单位医疗",1.15,1.15,{"v":0,"d":"0.00"}]
[2101102,"事业单位医疗",909.12,909.12,{"v":0,"d":"0.00"}]
[2100799,"其他计划生育事务支出",262.94,{"v":0,"d":"0.00"},262.94]
[2100717,"计划生育服务",{"v":303.1,"d":"303.10"},{"v":0,"d":"0.00"},{"v":303.1,"d":"303.10"}]
[2100408,"基本公共卫生服务",682.84,{"v":0,"d":"0.00"},682.84]
[2100401,"疾病预防控制机构",8.25,{"v":0,"d":"0.00"},8.25]
[2100302,"乡镇卫生院",162.76,{"v":0,"d":"0.00"},162.76]
[2100103,"机关服务",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[2100399,"其他基层医疗卫生机构支出",{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"}]
[2100499,"其他公共卫生支出",{"v":1.775,"d":"1.78"},{"v":0,"d":"0.00"},{"v":1.775,"d":"1.78"}]
[2101301,"城乡医疗救助",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"}]
[2101401,"优抚对象医疗补助",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
[2109901,"其他医疗卫生与计划生育支出",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[2130599,"其他扶贫支出",{"v":103,"d":"103.00"},{"v":0,"d":"0.00"},{"v":103,"d":"103.00"}]
[2210201,"住房公积金",534.64,534.64,{"v":0,"d":"0.00"}]

{"sheet":"附表3-6","index":6,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[4,0,4,2],[4,3,4,5],[6,0,6,2]],"flags":["formulas_cached_only"]}
["附表3-6"]
["部门预算一般公共预算财政拨款基本支出表"]
[{"$nulls":5},"公开06表"]
[{"$nulls":5},"单位：万元"]
["经济分类科目",null,null,"基本支出"]
["政府      经济分类科目编码","部门        经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["合计",null,null,9299.269999999999,9112.34,186.93]
[50101,30101,"基本工资 ",2142.69,2142.69,0]
[50101,30102,"津贴补贴 ",1350.59,1350.59,0]
[50101,30103,"年终一次性奖金 ",0.33,0.33,0]
[50101,30107,"绩效工资 ",2110.65,2110.65,0]
[50102,30108,"机关事业单位基本养老保险缴费",1271.56,1271.56,0]
[50102,30110,"职工基本医疗保险缴费",680.79,680.79,0]
[50102,30112,"其他社会保障缴费",120,120,0]
[50103,30113,"住房公积金",534.64,534.64,0]
[50199,30199,"其他对工资福利支出",102.92,102.92,0]
[50905,30301,"离休费",7.88,7.88,0]
[50905,30302,"退休费 ",549.29,549.29]
[50901,30305,"生活补助 ",8.52,8.52,0]
[50901,30307,"医疗费补助",229.48,229.48]
[50901,30309,"奖励金 ",3,3]
[50201,30201,"办公费 ",80.7,0,80.7]
[50201,30202,"印刷费",1.1,0,1.1]
[50201,30207,"邮电费 ",3.8,0,3.8]
[50201,30211,"差旅费 ",3.8,0,3.8]
[50209,30213,"维修(护)费 ",6.5,0,6.5]
[50202,30215,"会议费 ",0.5,0,0.5]
[50208,30231,"公用用车运行维护费",3,0,3]
[50299,30299,"其他商品和服务支出",5.38,0,5.38]
[50203,30216,"培训费",1.5,0,1.5]
[50206,30217,"公务接待费",2.5,0,2.5]
[50201,30228,"工会经费",78.15,0,78.15]

{"sheet":"附表3-7","index":7,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,0,1,4],[4,0,4,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[5,0,7,0],[5,1,7,1],[8,0,8,1]],"flags":["formulas_cached_only"]}
["附表3-7"]
["部门预算政府性基金预算财政拨款支出表"]
[]
[{"$nulls":4},"单位：万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
[]
[]
["合计",null,{"v":123.3,"d":"123.30"},{"v":0,"d":"0.00"},{"v":123.3,"d":"123.30"}]
[2296002,"用于社会福利的彩票公益金支出",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
[2296006,"用于残疾人事业的彩票公益金支出",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
[2296013,"用于城乡医疗救助的彩票公益金支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"sheet":"附表3-8","index":8,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,0,1,4],[4,0,4,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[5,0,7,0],[5,1,7,1],[8,0,8,1]],"flags":["formulas_cached_only"]}
["附表3-8"]
["部门预算国有资本经营预算财政拨款支出表"]
[]
[{"$nulls":4},"单位：万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
[]
[]
["合计"]
{"$rows_empty":8}
["备注：此表无数据"]

{"sheet":"附表3-9","index":9,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[1,0,1,4],[4,0,5,0],[4,1,4,4]],"flags":["formulas_cached_only"]}
["附表3-9"]
["部门预算财政拨款“三公”经费支出表"]
[{"$nulls":4},"公开07表"]
[{"$nulls":4},"单位：万元"]
["项目","资金来源"]
[null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款"]
["合计",7.5,7.5]
["  一、因公出国（境）费",0,0]
["      其中：教学科研人员因公出国（境）费",0]
["             其他因公出国（境）费",0]
["  二、公务用车购置及运维费",3,3]
["       其中：公务用车购置费",0]
["             公务用车运行维护费",3,3]
["  三、公务接待费",2.5,2.5]
["  四、会议费",0.5,0.5]
["  五、培训费",1.5,1.5]