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

{"sheet":"附表1-1部门收支总表","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"flags":["formulas_cached_only"]}
["                                                      ",null,null,"预算公开表1"]
["部门收支总表"]
[{"$nulls":3},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","本年预算"]
["一、一般公共预算拨款",{"v":4254,"d":"4,254.00"},"一、基本支出",{"v":10754,"d":"10754.00"}]
["    　经费拨款",{"v":4254,"d":"4,254.00"},"      工资福利支出",3781.03]
["   　 纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"      一般商品和服务支出",5041.94]
["二、上级主管部门（单位）补助收入",{"v":2600,"d":"2,600.00"},"      对个人和家庭的补助",{"v":1931.03,"d":"1,931.03"}]
["三、政府性基金拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
["四、财政专户管理的非税收入拨款",{"v":2200,"d":"2,200.00"},"      专项商品和服务支出",{"v":0,"d":"0.00"}]
["五、经营收入",{"v":0,"d":"0.00"},"      对企事业单位的补贴",{"v":0,"d":"0.00"}]
["六、上级财政补助收入",{"v":0,"d":"0.00"},"      债务利息支出",{"v":0,"d":"0.00"}]
["七、附属单位缴款",{"v":0,"d":"0.00"},"      其他资本性支出",{"v":0,"d":"0.00"}]
["八、其他收入",{"v":1700,"d":"1,700.00"},"      基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"      其他支出",{"v":0,"d":"0.00"}]
[null,null,"三、经营支出",{"v":0,"d":"0.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"}]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[null,null,"六、其他支出",{"v":0,"d":"0.0000"}]
[]
["本 年 收 入 合 计",{"v":10754,"d":"10,754.00"},"本　年　支　出　合　计",{"v":10754,"d":"10,754.00"}]
["九、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"七、结余分配",{"v":0,"d":"0.00"}]
["十、上年结转（结余）",{"v":0,"d":"0.00"},"八、结转下年",{"v":0,"d":"0.00"}]
[]
[]
["收  入  总  计",{"v":10754,"d":"10,754.00"},"支  出  总  计",{"v":10754,"d":"10,754.00"}]

{"sheet":"附表1-2部门收入总表","index":1,"n_rows":9,"n_cols":18,"rows_kept":9,"merged":[[1,0,1,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17]],"flags":["formulas_cached_only"]}
[{"$nulls":17},"预算公开表2"]
["部门收入总表"]
[{"$nulls":17},"单位：万元"]
["功能科目",null,null,"单位代码"," 科目名称(单位)","总计","一般公共预算拨款",null,null,"政府性基金拨款","财政专户管理的非税收入拨款","上级财政补助收入","经营收入","上级主管部门(单位)补助收入","附属单位缴款","其他收入","用事业基金弥补收支差额","上年结转(结余)"]
["类","款","项",{"$nulls":3},"合计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":4},"合计",{"v":10754,"d":"10,754.00"},{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"093","衡阳技师学院",{"v":10754,"d":"10,754.00"},{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",{"v":10754,"d":"10,754.00"},{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"},{"v":1700,"d":"1,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表1-3部门支出总表","index":2,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[1,0,1,5],[3,3,5,3],[3,4,5,4],[3,5,5,5],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算公开表3"]
["部门支出总表"]
[{"$nulls":5},"单位：万元"]
["功能科目",null,null,"单位代码","科目名称(单位)","总计"]
["类","款","项"]
[]
["**","**","**","**","**",1]
[{"$nulls":4},"合计",{"v":10754,"d":"10,754.00"}]
[{"$nulls":3},"093","衡阳技师学院",{"v":10754,"d":"10,754.00"}]
["205","03","05","  ","  高等职业教育",{"v":10754,"d":"10,754.00"}]

{"sheet":"附表1-4财政拨款收支表","index":3,"n_rows":27,"n_cols":4,"rows_kept":27,"flags":["formulas_cached_only"]}
["                                                      ",null,null,"预算公开表4"]
["财政拨款总表"]
[{"$nulls":3},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","本年预算"]
["一、一般公共预算拨款",{"v":4254,"d":"4,254.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    　经费拨款",{"v":4254,"d":"4,254.00"},"二、国防支出",{"v":0,"d":"0.00"}]
["   　 纳入一般公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、公共安全支出",{"v":0,"d":"0.00"}]
[null,null,"四、教育支出",{"v":4254,"d":"4,254.00"}]
[null,null,"五、科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"六、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"七、社会保障和就业支出",{"v":0,"d":"0.00"}]
[null,null,"八、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"九、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十五、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"十七、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"十八、预备费",{"v":0,"d":"0.00"}]
[null,null,"十九、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十、其他支出",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":4254,"d":"4,254.00"},"支  出  总  计",{"v":4254,"d":"4,254.00"}]

{"sheet":"附表1-5一般公共预算支出表","index":4,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算公开表5"]
["一般公共预算支出表"]
[{"$nulls":7},"单位:万元"]
["功能科目",null,null,"单位代码","单位名称(功能科目)","总  计","基本支出","项目支出"]
["类","款","项"]
[]
["**","**","**","**","**",1,2,6]
[{"$nulls":4},"合计",{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"093","衡阳技师学院",{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"}]
["205","03","05","  ","  高等职业教育",{"v":4254,"d":"4,254.00"},{"v":4254,"d":"4,254.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表1-6一般公共预算基本支出表","index":5,"n_rows":47,"n_cols":3,"rows_kept":47,"merged":[[1,0,1,2],[3,0,3,1],[4,0,4,1],[5,0,11,0],[12,0,34,0],[35,0,46,0]],"flags":["formulas_cached_only"]}
[null,null,"预算公开表6"]
["一般公共预算基本支出表"]
[null,null,"单位:万元"]
["经济分类科目",null,"金额"]
["总计",null,{"v":4254,"d":"4,254.00"}]
["工资福利支出","小计",{"v":3781.03,"d":"3,781.03"}]
[null,"基本工资",{"v":1494.15,"d":"1,494.15"}]
[null,"津贴补贴",{"v":0,"d":"0.00"}]
[null,"奖金",89.94]
[null,"绩效工资",894.95]
[null,"社会保障缴费",910.27]
[null,"其他工资福利支出",391.72]
["一般商品和服务支出","小计",241.94]
[null,"办公费",{"v":0,"d":"0.00"}]
[null,"印刷费",{"v":0,"d":"0.00"}]
[null,"水费",{"v":0,"d":"0.00"}]
[null,"电费",{"v":80,"d":"80.00"}]
[null,"邮电费",{"v":0,"d":"0.00"}]
[null,"物业管理费",{"v":0,"d":"0.00"}]
[null,"公务用车运行维护费",{"v":0,"d":"0.00"}]
[null,"其他交通费用",{"v":0,"d":"0.00"}]
[null,"差旅费",{"v":0,"d":"0.00"}]
[null,"维修费",{"v":0,"d":"0.00"}]
[null,"租赁费",{"v":8,"d":"8.00"}]
[null,"会议费",{"v":0,"d":"0.00"}]
[null,"培训费",{"v":0,"d":"0.00"}]
[null,"公务接待费",{"v":0,"d":"0.00"}]
[null,"专用材料费",{"v":0,"d":"0.00"}]
[null,"工会经费",107.94]
[null,"福利费",{"v":0,"d":"0.00"}]
[null,"因公出国(境)费用",{"v":0,"d":"0.00"}]
[null,"劳务费",{"v":0,"d":"0.00"}]
[null,"委托业务费",{"v":0,"d":"0.00"}]
[null,"税金及附加费用",{"v":30,"d":"30.00"}]
[null,"其他商品和服务支出",{"v":16,"d":"16.00"}]
["对个人和家庭补助","小计",231.03]
[null,"离休费",{"v":0,"d":"0.00"}]
[null,"退休费",{"v":0,"d":"0.00"}]
[null,"退职（役）费",{"v":0,"d":"0.00"}]
[null,"抚恤金",{"v":0,"d":"0.00"}]
[null,"生活补助",11.96]
[null,"救济费",{"v":0,"d":"0.00"}]
[null,"医疗费",{"v":0,"d":"0.00"}]
[null,"助学金",{"v":0,"d":"0.00"}]
[null,"奖励金",76.47]
[null,"住房公积金",{"v":0,"d":"0.00"}]
[null,"其他对个人和家庭补助",{"v":142.6,"d":"142.60"}]

{"sheet":"附表1-7政府性基金","index":6,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4],[6,3,6,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算公开表7"]
["政府性基金预算支出表"]
[]
[{"$nulls":4},"单位:万元"]
[]
[]
[{"$nulls":3},"政府性基金预算支出"]
["功能科目","功能科目名称","小计","基本支出","项目支出"]

{"sheet":"附表1-8三公经费预算","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算公开表8"]
["2017年公共财政拨款\"三公\"经费预算表"]
[null,"单位：万元"]
["项    目","本年预算数"]
["合计"]
["1、因公出国(境)费用"]
["2、公务接待费"]
["3、公务用车购置及运行维护费"]
["   其中：（1）公务用车购置"]
["         （2）公务用车运行维护费"]