{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["部门收支总表","部门收入总表","部门支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出经济科目表","政府性基金预算支出表","一般公共预算三公经费预算表","政府采购预算表"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"flags":["formulas_cached_only"]}
[{"$nulls":5},"表01"]
["部门收支总表"]
[{"$nulls":5},"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、公共财政预算资金",{"v":640,"d":"640.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":0,"d":"0.00"}]
["        一般拨款",{"v":0,"d":"0.00"},"二、国防支出",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":640,"d":"640.00"}]
["        行政性收费",{"v":0,"d":"0.00"},"三、公共安全支出",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":0,"d":"0.00"}]
["        专项收入",{"v":640,"d":"640.00"},"四、教育支出",{"v":640,"d":"640.00"},"四、转移性支出",{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"五、科学技术支出",{"v":0,"d":"0.00"},"五、债务利息及费用支出",{"v":0,"d":"0.00"}]
["        其他预算内资金",{"v":0,"d":"0.00"},"六、文化体育与传媒支出",{"v":0,"d":"0.00"},"六、资本性支出（基本建设）",{"v":0,"d":"0.00"}]
["二、政府性基金",{"v":0,"d":"0.00"},"七、社会保障和就业支出",{"v":0,"d":"0.00"},"七、其他资本性支出",{"v":0,"d":"0.00"}]
["        当年收入",{"v":0,"d":"0.00"},"八、社会保险基金支出",{"v":0,"d":"0.00"},"八、对企业补助（基本建设）",{"v":0,"d":"0.00"}]
["        基金上年结余",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"九、对企业补助",{"v":0,"d":"0.00"}]
["三、纳入专户管理的资金",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"},"十、对社会保障基金补助",{"v":0,"d":"0.00"}]
["        当年安排",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"},"十一、其他支出",{"v":0,"d":"0.00"}]
["        专户结余资金",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"}]
["四、上级补助收入",{"v":0,"d":"0.00"},"十三、交通运输支出",{"v":0,"d":"0.00"}]
["五、上年结余",{"v":0,"d":"0.00"},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出、",{"v":0,"d":"0.00"}]
[null,null,"二十一、国有资本经营运输支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["收入合计",{"v":640,"d":"640.00"},"支出合计",{"v":640,"d":"640.00"},"支出合计",{"v":640,"d":"640.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,15,4,15],[3,16,4,16],[3,17,4,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"表02"]
["部门收入总表"]
[{"$nulls":17},"单位：万元"]
["科目编码","科目名称","总计","公共财政预算资金",{"$nulls":5},"政府性基金",null,null,"纳入专户管理的资金",null,null,"上级补助收入","上年结余","其他收入"]
[{"$nulls":3},"小计","一般拨款","行政性收费","专项收入","罚没收入","其他预算内资金","政府性基金小计","当年收入","上年结余","小计","当年安排","专户结余资金"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[null,"合计",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  09","  教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    99","    其他教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"表03"]
["部门支出总表"]
[{"$nulls":4},"单位：万元"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[]
[]
["**","**","**","**","**"]
[null,"合计",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["205","教育支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["  09","  教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["    99","    其他教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]

{"sheet":"财政拨款收支总表","index":3,"n_rows":34,"n_cols":6,"rows_kept":34,"flags":["formulas_cached_only"]}
[{"$nulls":5},"表04"]
["财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收                    入",null,"支                        出"]
["项                    目","预算数","功能分类","合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",{"v":640,"d":"640.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.00"},"二、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"三、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"四、教育支出",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"}]
[null,null,"五、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"七、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"八、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出、",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、国有资本经营运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["收入合计",{"v":640,"d":"640.00"},"支出合计",{"v":640,"d":"640.00"},{"v":640,"d":"640.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"表05"]
["一般公共预算支出表"]
[{"$nulls":4},"单位：万元"]
["功能分类科目",null,"2018年预算数"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[]
["**","**","**","**","**"]
[null,"合计",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["205","教育支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["  09","  教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]
["    99","    其他教育费附加安排的支出",{"v":640,"d":"640.00"},{"v":0,"d":"0.00"},{"v":640,"d":"640.00"}]

{"sheet":"一般公共预算基本支出经济科目表","index":5,"n_rows":7,"n_cols":2,"rows_kept":7,"flags":["formulas_cached_only"]}
[null,"表06"]
[]
["一般公共预算安排的基本支出分经济科目表"]
[]
[null,"单位：万元"]
["经济科目","预算数"]
["**","**"]

{"sheet":"政府性基金预算支出表","index":6,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"表07"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["功能分类科目",null,"2018年预算数"]
["科目编码","科目名称","合计","基本支出","项目支出"]
[]
["**","**","**","**","**"]

{"sheet":"一般公共预算三公经费预算表","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"flags":["formulas_cached_only"]}
[null,"表08"]
["一般公共预算“三公”经费预算表"]
[null,"单位：万元"]
["项 目","预算数"]
["合计",{"v":3.7,"d":"3.70"}]
["1、因公出国（境）费用",{"v":0,"d":"0.00"}]
["2、公务接待费",{"v":0.1,"d":"0.10"}]
["3、公务用车费",{"v":3.6,"d":"3.60"}]
["   其中：(1)公务用车运行维护费",{"v":3.6,"d":"3.60"}]
["         (2)公务用车购置费",{"v":0,"d":"0.00"}]

{"sheet":"政府采购预算表","index":8,"n_rows":10,"n_cols":27,"rows_kept":10,"merged":[[3,3,4,3],[3,4,4,4],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,24,4,24],[3,25,4,25],[3,26,4,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"批复09表"]
["2018年市级政府集中采购项目预算表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（科目）","项目",null,null,"规格要求","数量 ","计量单位","总计","公共财政预算资金",{"$nulls":5},"政府性基金",null,null,"纳入专户管理的资金",null,null,"上级补助收入","上年结余","其他收入"]
["类","款","项",null,null,"采购项目","采购目录","经济科目",{"$nulls":4},"小计","一般拨款","行政性收费","专项收入","罚没收入","其他预算内资金","政府性基金小计","当年收入","上年结余","小计","当年安排","专户结余资金"]
["**","**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"$nulls":4},{"v":2,"d":"2.00"},null,{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"051011","阳泉职业技术学院",{"$nulls":4},{"v":2,"d":"2.00"},null,{"v":520,"d":"520.00"},{"v":520,"d":"520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":520,"d":"520.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","09","99","  051011","  其他教育费附加安排的支出","职业技术学院开办费","实验室用品及小型设备","其他商品和服务支出",null,{"v":0,"d":"0.00"},null,{"v":480,"d":"480.00"},{"v":480,"d":"480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480,"d":"480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","09","99","  051011","  其他教育费附加安排的支出","职业技术学院开办费","普通轿车","其他商品和服务支出",null,{"v":2,"d":"2.00"},"辆",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]