{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支总表1","收入总表2","支出总表3","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","政府性基金支出6（功能科目）","政府性基金支出7（经济科目）","三公经费表8","政府采购表9 (2)"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2017年部门预算收支总表"]
["单位名称：教育局",{"$nulls":4},"单位：万元"]
["收                入",null,"支                         出"]
["项           目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":61385.744751,"d":"61,385.7448"},"一、一般公共服务",{"v":0,"d":"0.0000"},"一、工资福利支出",{"v":37723.36958,"d":"37,723.3696"}]
["二、社会保险基金收入",{"v":0,"d":"0.0000"},"二、外交",{"v":0,"d":"0.0000"},"二、商品和服务支出",{"v":29894.723771,"d":"29,894.7238"}]
["三、非税收入",{"v":840,"d":"840.0000"},"三、国防",{"v":0,"d":"0.0000"},"三、对个人和家庭的补助",64.0514]
["   (一)政府性基金收入",{"v":0,"d":"0.0000"},"四、公共安全",{"v":0,"d":"0.0000"},"四、对企事业单位的补助",{"v":0,"d":"0.0000"}]
["   (二)专项收入",{"v":0,"d":"0.0000"},"五、教育",{"v":67618.093351,"d":"67,618.0934"},"五、转移性支出",{"v":0,"d":"0.0000"}]
["   (三)彩票资金收入",{"v":0,"d":"0.0000"},"六、科学技术",{"v":0,"d":"0.0000"},"六、债务利息支出",{"v":0,"d":"0.0000"}]
["   (四)行政事业性收费收入",{"v":28,"d":"28.0000"},"七、文化体育与传媒",{"v":0,"d":"0.0000"},"七、债务还本支出",{"v":0,"d":"0.0000"}]
["   (五)罚没收入收入",{"v":0,"d":"0.0000"},"八、社会保障和就业",64.0514,"八、其他资本性支出",{"v":0,"d":"0.0000"}]
["   (六)国有资本经营收入",{"v":0,"d":"0.0000"},"九、社会保险基金支出",{"v":0,"d":"0.0000"},"九、基本建设支出",{"v":0,"d":"0.0000"}]
["   (七)国有资源（资产）有偿使用收入",{"v":812,"d":"812.0000"},"十、医疗卫生",{"v":0,"d":"0.0000"},"十、其他支出",{"v":0,"d":"0.0000"}]
["   (八)其他收入",{"v":0,"d":"0.0000"},"十一、节能环保",{"v":0,"d":"0.0000"}]
["四、转移性收入",{"v":0,"d":"0.0000"},"十二、城乡社区事务",{"v":0,"d":"0.0000"}]
["五、贷款回收本金和产权出让收入",{"v":0,"d":"0.0000"},"十三、农林水事务",{"v":0,"d":"0.0000"}]
["六、债务收入",{"v":0,"d":"0.0000"},"十四、交通运输",{"v":0,"d":"0.0000"}]
["七、上年结余结转",{"v":0,"d":"0.0000"},"十五、采掘电力信息等事务",{"v":0,"d":"0.0000"}]
["八、上级专款",{"v":5456.4,"d":"5,456.4000"},"十六、商业服务业等事务",{"v":0,"d":"0.0000"}]
[null,null,"十七、金融监管支出",{"v":0,"d":"0.0000"}]
[null,null,"十八、地震灾后恢复重建支出",{"v":0,"d":"0.0000"}]
[null,null,"十九、国土资源气象等事务",{"v":0,"d":"0.0000"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.0000"}]
[null,null,"二十一、粮油物资管理事务",{"v":0,"d":"0.0000"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.0000"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.0000"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.0000"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.0000"}]
["收   入   合   计",{"v":67682.144751,"d":"67,682.1448"},"功能分类支出合计",{"v":67682.144751,"d":"67,682.1448"},"经济支出合计",{"v":67682.144751,"d":"67,682.1448"}]

{"sheet":"收入总表2","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[5,0,6,0],[5,1,5,3],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算02表"]
["2017年部门预算收入总表"]
[]
[]
["单位名称：教育局",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":67682.144751,"d":"67,682.1448"},{"v":61385.744751,"d":"61,385.7448"},{"v":61385.744751,"d":"61,385.7448"},{"v":0,"d":"0.0000"},{"v":840,"d":"840.0000"},{"v":28,"d":"28.0000"},{"v":0,"d":"0.0000"},{"v":812,"d":"812.0000"},{"v":0,"d":"0.0000"},{"v":5456.4,"d":"5,456.4000"},{"v":0,"d":"0.0000"}]

{"sheet":"支出总表3","index":2,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[5,0,6,0],[5,1,5,3],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算03表"]
["2017年部门预算支出总表"]
[]
[]
["单位名称：教育局",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":67682.144751,"d":"67,682.1448"},{"v":61385.744751,"d":"61,385.7448"},{"v":61385.744751,"d":"61,385.7448"},{"v":0,"d":"0.0000"},{"v":840,"d":"840.0000"},{"v":28,"d":"28.0000"},{"v":0,"d":"0.0000"},{"v":812,"d":"812.0000"},{"v":0,"d":"0.0000"},{"v":5456.4,"d":"5,456.4000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出4（功能科目）","index":3,"n_rows":30,"n_cols":5,"rows_kept":30,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算04表"]
[]
[]
["2017年一般公共预算支出表（按功能科目）"]
[]
[]
["单位名称：教育局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":67682.144751,"d":"67,682.1448"},{"v":38915.844751,"d":"38,915.8448"},{"v":28766.3,"d":"28,766.3000"}]
["205","教育支出",{"v":67618.09335100002,"d":"67,618.0934"},{"v":38851.793351,"d":"38,851.7934"},{"v":28766.3,"d":"28,766.3000"}]
["  20501","  教育管理事务",{"v":591.160496,"d":"591.1605"},{"v":429.160496,"d":"429.1605"},{"v":162,"d":"162.0000"}]
["    2050101","    行政运行（教育管理事务）",{"v":429.160496,"d":"429.1605"},{"v":429.160496,"d":"429.1605"},{"v":0,"d":"0.0000"}]
["    2050199","    其他教育管理事务支出",{"v":162,"d":"162.0000"},{"v":0,"d":"0.0000"},{"v":162,"d":"162.0000"}]
["  20502","  普通教育",{"v":60193.600703,"d":"60,193.6007"},{"v":37208.500703,"d":"37,208.5007"},{"v":22985.1,"d":"22,985.1000"}]
["    2050201","    学前教育",{"v":2351.217735,"d":"2,351.2177"},{"v":364.017735,"d":"364.0177"},{"v":1987.2,"d":"1,987.2000"}]
["    2050202","    小学教育",{"v":8694.428048,"d":"8,694.4280"},{"v":8694.428048,"d":"8,694.4280"},{"v":0,"d":"0.0000"}]
["    2050203","    初中教育",{"v":8410.982668,"d":"8,410.9827"},{"v":8410.982668,"d":"8,410.9827"},{"v":0,"d":"0.0000"}]
["    2050204","    高中教育",{"v":4633.593108,"d":"4,633.5931"},{"v":2431.593108,"d":"2,431.5931"},{"v":2202,"d":"2,202.0000"}]
["    2050299","    其他普通教育支出",{"v":36103.379144,"d":"36,103.3791"},{"v":17307.479144,"d":"17,307.4791"},{"v":18795.9,"d":"18,795.9000"}]
["  20503","  职业教育",{"v":1333.034687,"d":"1,333.0347"},{"v":813.834687,"d":"813.8347"},{"v":519.2,"d":"519.2000"}]
["    2050302","    中专教育",{"v":419.2,"d":"419.2000"},{"v":0,"d":"0.0000"},{"v":419.2,"d":"419.2000"}]
["    2050304","    职业高中教育",{"v":913.834687,"d":"913.8347"},{"v":813.834687,"d":"813.8347"},{"v":100,"d":"100.0000"}]
["  20508","  进修及培训",{"v":400.297465,"d":"400.2975"},{"v":400.297465,"d":"400.2975"},{"v":0,"d":"0.0000"}]
["    2050801","    教师进修",{"v":400.297465,"d":"400.2975"},{"v":400.297465,"d":"400.2975"},{"v":0,"d":"0.0000"}]
["  20509","  教育费附加安排的支出",{"v":5100,"d":"5,100.0000"},{"v":0,"d":"0.0000"},{"v":5100,"d":"5,100.0000"}]
["    2050999","    其他教育费附加安排的支出",{"v":5100,"d":"5,100.0000"},{"v":0,"d":"0.0000"},{"v":5100,"d":"5,100.0000"}]
["208","社会保障和就业支出",64.0514,64.0514,{"v":0,"d":"0.0000"}]
["  20805","  行政事业单位离退休",64.0514,64.0514,{"v":0,"d":"0.0000"}]
["    2080501","    归口管理的行政单位离退休",64.0514,64.0514,{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":37,"n_cols":5,"rows_kept":37,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算05表"]
["2017年一般公共预算支出表（按经济科目）"]
[]
["单位名称：教育局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":67682.144751,"d":"67,682.1448"},{"v":38915.844751,"d":"38,915.8448"},{"v":28766.3,"d":"28,766.3000"}]
["301","工资福利支出",{"v":37723.36958,"d":"37,723.3696"},{"v":37723.36958,"d":"37,723.3696"},{"v":0,"d":"0.0000"}]
["  30101","  基本工资",{"v":19483.21608,"d":"19,483.2161"},{"v":19483.21608,"d":"19,483.2161"},{"v":0,"d":"0.0000"}]
["  30102","  津贴补贴",{"v":108.216,"d":"108.2160"},{"v":108.216,"d":"108.2160"},{"v":0,"d":"0.0000"}]
["  30103","  奖金",14.3741,14.3741,{"v":0,"d":"0.0000"}]
["  30106","  伙食补助费",{"v":16.56,"d":"16.5600"},{"v":16.56,"d":"16.5600"},{"v":0,"d":"0.0000"}]
["  30116","  工资福利支出",{"v":12242.7138,"d":"12,242.7138"},{"v":12242.7138,"d":"12,242.7138"},{"v":0,"d":"0.0000"}]
["  3019901","  降温费",{"v":416.547,"d":"416.5470"},{"v":416.547,"d":"416.5470"},{"v":0,"d":"0.0000"}]
["  3019902","  取暖费",{"v":366.051,"d":"366.0510"},{"v":366.051,"d":"366.0510"},{"v":0,"d":"0.0000"}]
["  3019904","  独子费",{"v":12.792,"d":"12.7920"},{"v":12.792,"d":"12.7920"},{"v":0,"d":"0.0000"}]
["  3019905","  托儿费",{"v":7.008,"d":"7.0080"},{"v":7.008,"d":"7.0080"},{"v":0,"d":"0.0000"}]
["  3019906","  回民补",{"v":0.726,"d":"0.7260"},{"v":0.726,"d":"0.7260"},{"v":0,"d":"0.0000"}]
["  3019908","  住房公积金",{"v":3192.4716,"d":"3,192.4716"},{"v":3192.4716,"d":"3,192.4716"},{"v":0,"d":"0.0000"}]
["  3019909","  改革性补贴",{"v":1862.694,"d":"1,862.6940"},{"v":1862.694,"d":"1,862.6940"},{"v":0,"d":"0.0000"}]
["302","商品和服务支出",{"v":29894.723771,"d":"29,894.7238"},{"v":1128.423771,"d":"1,128.4238"},{"v":28766.3,"d":"28,766.3000"}]
["  30201","  办公费",468.0656,468.0656,{"v":0,"d":"0.0000"}]
["  30207","  邮电费",{"v":2.5,"d":"2.5000"},{"v":2.5,"d":"2.5000"},{"v":0,"d":"0.0000"}]
["  30213","  维修(护)费",{"v":0.8,"d":"0.8000"},{"v":0.8,"d":"0.8000"},{"v":0,"d":"0.0000"}]
["  30215","  会议费",{"v":0.6,"d":"0.6000"},{"v":0.6,"d":"0.6000"},{"v":0,"d":"0.0000"}]
["  30216","  培训费",{"v":0.78,"d":"0.7800"},{"v":0.78,"d":"0.7800"},{"v":0,"d":"0.0000"}]
["  30228","  工会经费",{"v":350.844514,"d":"350.8445"},{"v":350.844514,"d":"350.8445"},{"v":0,"d":"0.0000"}]
["  30229","  福利费",16.1244,16.1244,{"v":0,"d":"0.0000"}]
["  30231","  商品和服务支出",{"v":28766.3,"d":"28,766.3000"},{"v":0,"d":"0.0000"},{"v":28766.3,"d":"28,766.3000"}]
["  30233","  职工教育经费",{"v":99.393257,"d":"99.3933"},{"v":99.393257,"d":"99.3933"},{"v":0,"d":"0.0000"}]
["  30239","  其他交通费用",{"v":29.316,"d":"29.3160"},{"v":29.316,"d":"29.3160"},{"v":0,"d":"0.0000"}]
["  30299","  其他商品和服务支出",{"v":160,"d":"160.0000"},{"v":160,"d":"160.0000"},{"v":0,"d":"0.0000"}]
["303","对个人和家庭的补助",64.0514,64.0514,{"v":0,"d":"0.0000"}]
["  30302","  退休费",60.3964,60.3964,{"v":0,"d":"0.0000"}]
["  30305","  生活补助",{"v":0.84,"d":"0.8400"},{"v":0.84,"d":"0.8400"},{"v":0,"d":"0.0000"}]
["  30316","  取暖费",{"v":1.655,"d":"1.6550"},{"v":1.655,"d":"1.6550"},{"v":0,"d":"0.0000"}]
["  30320","  活动经费（退休）",{"v":1.16,"d":"1.1600"},{"v":1.16,"d":"1.1600"},{"v":0,"d":"0.0000"}]

{"sheet":"政府性基金支出6（功能科目）","index":5,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算06表"]
["2017年政府性基金支出表（按功能科目）"]
[]
["单位名称：教育局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算07表"]
["2017年政府性基金支出表（按经济科目）"]
[]
["单位名称：教育局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"三公经费表8","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[10,0,12,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算08表"]
["2017年“三公”经费预算表"]
[]
[]
[]
["单位名称：教育局",{"$nulls":4},"单位：万元"]
["年度","“三公”经费财政拨款预算总额","因公出国(境)费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["**",1,2,3,4,5]
[2017]
["     注：“三公经费”财政拨款预算数，是指本部门当年部门预算安排的因公出国（境）费用、公务接待费、公务用车购置和运行维护费预算数（含基本经费和项目经费）。其中公务用车运行维护费包含公务用车燃油、维修、保险及其他共计四项。"]

{"sheet":"政府采购表9 (2)","index":8,"n_rows":22,"n_cols":10,"rows_kept":22,"merged":[[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算09表"]
["2017年度政府采购预算表"]
[]
["单位名称：教育局",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位编码","部门/采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]
["205","01","01","116001","电脑","货物类",null,15,"台",{"v":9,"d":"9.00"}]
["205","01","01","116001","空调","货物类",null,4,"台",{"v":1.2,"d":"1.20"}]
[205,"03",null,116012,"学生宿舍空调","货物类",null,100,"台",30]
[205,"03",null,116012,"实训室空调","货物类",null,14,"台",9.8]
[205,"02","02",116010006,"更换办公桌","货物类",null,81,"台",7.7]
[205,"02","02",116010006,"户外P6全彩屏LED","货物类",null,1,"台",19.87]
[205,"02","02",116008008,"学生课桌凳","货物类",null,168,"台",4.2]
[205,"02","02",116011002,"学校电动门","货物类",null,1,"套",2.4]
[205,"02","02",116010007,"坐位体前屈","货物类",null,5,"台",2.5]
[205,"02","02",116010007,"红外电子测试仪","货物类",null,2,"台",1.8]
[205,"02","02",116010004,"学生单人课桌凳","货物类",null,250,"台",5]
[205,"02","01",116006,"美的空调挂式2P","货物类",null,6,"台",2.5]
[205,"02","01",116006,"美的空调立式3P","货物类",null,1,"台",0.8]
[205,"02",null,116015,"格力空调挂机","货物类",null,2,"台",0.56]
[205,"02",null,116015,"格力空调","货物类",null,2,"台",1.36]