{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收支总表1","支出决算总表2","决算支出明细表5"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["2016年部门决算收支总表？"]
["单位名称："," "," "," "," "," "," ","单位：元"]
["收                             入",null,"支        出        项         目"]
["项                    目","决算数","项目(经济分类)","决算数","项目(功能分类)","决算数","经济分类","决算数"]
["一、财政决算拨款",{"v":984421,"d":"984421.00"},"一、基本支出",null,"一、一般公共服务支出",0,"工资及福利支出",{"v":668863,"d":"668863.00"}]
["    经费拨款",{"v":984421,"d":"984421.00"},"    工资福利支出",{"v":417608,"d":"417608.00"},"二、外交支出",0,"商品和服务支出",{"v":143154,"d":"143154.00"}]
["二、纳入决算管理的非税收入",0,"      工资性支出(统发)",0,"三、国防支出",0,"对个人和家庭补助支出",{"v":172404,"d":"172404.00"}]
["    行政事业性收费收入拨款",0,"      工资性支出(事业)",0,"四、公共安全支出",0,"对企事业单位补助支出",0]
["    罚没收入拨款",0,"      定额人员工资补助",null,"五、教育支出",0,"转移性支出",0]
["    其他收入拨款",0,"      特殊岗位津贴",null,"六、科学技术支出",0,"赠与",0]
["三、其他资金收入（专户管理）",0,"    商品和服务支出",{"v":43154,"d":"43154.00"},"七、文化体育与传媒支出",0,"债务利息支出",0]
["    事业收入",0,"      公用经费",0,"八、社会保障和就业支出",0,"债务还本支出",0]
["    事业单位经营收入",0,"      小车费",0,"九、社会保险基金支出",0,"基本建设支出",0]
["    门店房租收入",0,"      处级费用",0,"十、医疗卫生支出",0,"其他资本性支出",0]
["    附属单位上缴收入",0,"    对个人和家庭的补助",0,"十一、节能环保支出",0,"贷款转贷及产权参股",0]
["    其他收入",null,"      离退休支出(统发)",0,"十二、城乡社区支出",0,"其他支出",0]
["四、政府性基金收入",0,"      离退休支出(非统发)",{"v":251255,"d":"251255.00"},"十三、农林水支出",null," "," "]
["五、上年结存",0,"      遗属补助",{"v":107596,"d":"107596.00"},"十四、交通运输支出",0," "," "]
[" "," ","      住房公积金",{"v":42848,"d":"42848.00"},"十五、资源勘探电力信息等支出",0," "," "]
[" "," ","      医疗保险(非统发)",{"v":21960,"d":"21960.00"},"十六、商业服务业等支出",0," "," "]
[" "," ","      福利费",null,"十七、金融支出",0," "," "]
[" "," ","      抗日离休干部增发工资",null,"十八、援助其他地区支出",0," "," "]
[" "," ","二、 项目支出",null,"十九、国土资源气象等支出",0," "," "]
[" "," ","    工资福利支出",0,"二十、住房保障支出",0," "," "]
[" "," ","    商品和服务支出",{"v":100000,"d":"100000.00"},"二十一、粮油物资储备支出",0," "," "]
[" "," ","    对个人和家庭的补助",0,"二十二、预备费",0," "," "]
[" "," ","    其他支出",0,"二十三、国债还本付息支出",0," "," "]
[" "," ","三、其他资金支出",0,"二十四、其他支出",0," "," "]
[" "," ","    事业单位经营支出",0,"二十五、转移性支出",0," "," "]
[" "," ","    对附属单位补助支出",0,"二十六、经费拨款",0," "," "]
[" "," ","    其他支出",0," "," "," "," "]
[" "," ","四、结转下年",0," "," "," "," "]
["收      入      总      计",{"v":984421,"d":"984421.00"},"支　　　出　　　总　　　计",{"v":984421,"d":"984421.00"},"支　出　总　计（功能）",null,"支 出 总 计（经济）",{"v":984421,"d":"984421.00"}]

{"sheet":"支出决算总表2","index":1,"n_rows":15,"n_cols":17,"rows_kept":15,"merged":[[0,6,0,11],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,6],[2,7,2,11],[2,12,2,15],[2,16,4,16],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[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]],"flags":["formulas_cached_only"]}
[" ",{"$nulls":5},"2016年支出决算总表",{"$nulls":5}," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["项目代码","项目（科目）名称","决算数","基本支出",{"$nulls":3},"项目支出",{"$nulls":4},"其他资金支出",{"$nulls":3},"结转下年"]
[{"$nulls":3},"小计","工资福利支出","商品服务支出","对个人和家庭补助","小计","工资福利支出","商品服务支出","对个人和家庭补助","其他支出","小计","事业单位经营支出","对附属单位补助支出","其他支出"]
[]
[null,"合计",{"v":984421,"d":"984421.00"},{"v":884421,"d":"884421.00"},{"v":668863,"d":"668863.00"},{"v":43154,"d":"43154.00"},{"v":172404,"d":"172404.00"},{"v":100000,"d":"100000.00"},0,{"v":100000,"d":"100000.00"},0,0,0,0,0,0,0]
[213,"农林水事务",{"v":984421,"d":"984421.00"},{"v":884421,"d":"884421.00"},{"v":668863,"d":"668863.00"},{"v":43154,"d":"43154.00"},{"v":172404,"d":"172404.00"},{"v":100000,"d":"100000.00"},null,{"v":100000,"d":"100000.00"}]
[21301,"农业",{"v":984421,"d":"984421.00"},{"v":884421,"d":"884421.00"},{"v":668863,"d":"668863.00"},{"v":43154,"d":"43154.00"},{"v":172404,"d":"172404.00"},{"v":100000,"d":"100000.00"},null,{"v":100000,"d":"100000.00"}]
[2130101,"事业运行",{"v":417608,"d":"417608.00"},{"v":417608,"d":"417608.00"},{"v":417608,"d":"417608.00"}]
[null,"工作性支出",{"v":43154,"d":"43154.00"},{"v":43154,"d":"43154.00"},null,{"v":43154,"d":"43154.00"}]
[null,"离退休支出",{"v":251255,"d":"251255.00"},{"v":251255,"d":"251255.00"},{"v":251255,"d":"251255.00"},null,{"v":251255,"d":"251255.00"}]
[null,"遗属补助.抚恤金",{"v":107596,"d":"107596.00"},{"v":107596,"d":"107596.00"},null,null,{"v":107596,"d":"107596.00"}]
[null,"住房公积金",{"v":42848,"d":"42848.00"},{"v":42848,"d":"42848.00"},null,null,{"v":42848,"d":"42848.00"}]
[null,"医疗保险",{"v":21960,"d":"21960.00"},{"v":21960,"d":"21960.00"},null,null,21960]
[21399,"示范场技术推广",{"v":100000,"d":"100000.00"},{"$nulls":4},{"v":100000,"d":"100000.00"},null,{"v":100000,"d":"100000.00"}]

{"sheet":"决算支出明细表5","index":2,"n_rows":15,"n_cols":130,"rows_kept":15,"merged":[[0,0,0,9],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,9],[2,10,4,10],[2,11,3,19],[2,20,3,52],[2,53,3,66],[2,67,3,72],[2,73,3,75],[2,76,3,78],[2,79,3,85],[2,86,3,88],[2,89,3,99],[2,100,3,114],[2,115,3,122],[2,123,3,129],[3,4,3,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["2016年决算单位支出明细表"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位:元"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["项目代码","项目名称","决算数","控额数   "," 资金来源",{"$nulls":5},"经济分类合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":32},"对个人和家庭的补助\t\t\t\t\t\t\t\t\t\t\t\t\t\t ",{"$nulls":13},"对企事业单位的补贴",{"$nulls":5},"转移性支出",null,null,"赠与",null,null,"债务利息支出",{"$nulls":6},"债务还本支出",null,null,"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":14},"贷款转贷及产权参股",{"$nulls":7},"其他支出"]
[{"$nulls":4},"一般预算拨款",{"$nulls":3},"基金预算拨款"," 上年结转"]
[{"$nulls":4},"小计","财政预算拨款","纳入预算管理的非税收入","其他资金收入",{"$nulls":3},"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","资询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","出国费","维修（护）费","租赁费","会议费","培训费","招待费","专用材料费","装备购置费","工程建设费","作战费","军用油料费","军队其他运行维护费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","遗属","生活补助","救济费","医疗费","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","企业政策性补贴","事业单位补贴","财政贴息","国有资本经营预算费用性支出","其他对企事业单位的补贴支出","小计","不同级政府间转移性支出","同级政府间转移性支出","小计","对国内的赠与","对国外的赠与","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","国内债务还本","国外债务还本","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络购建","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络购建","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","国内贷款","国外贷款","国内转贷","国外转贷","产权参股","国有资本经营预算资本性支出","其他贷款转贷及产权参股支出","小计","预备费","预留","补充全国社会保障基金","未划分的项目支出","国有资本经营预算其他支出","其他支出"]
[null,"          合计",{"v":984421,"d":"984421.00"},null,{"v":984421,"d":"984421.00"},{"v":984421,"d":"984421.00"},0,null,0,0,0,{"v":417608,"d":"417608.00"},{"v":242052,"d":"242052.00"},{"v":175556,"d":"175556.00"},0,0,0,0,0,0,{"v":143154,"d":"143154.00"},{"v":13154,"d":"13154.00"},0,0,0,{"v":4800,"d":"4800.00"},{"v":15000,"d":"15000.00"},{"v":1900,"d":"1900.00"},0,0,{"v":4100,"d":"4100.00"},0,0,0,0,0,{"v":4200,"d":"4200.00"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":100000,"d":"100000.00"},{"v":423659,"d":"423659.00"},{"v":69878,"d":"69878.00"},{"v":181377,"d":"181377.00"},0,{"v":107596,"d":"107596.00"},0,0,{"v":21960,"d":"21960.00"},0,0,{"v":42848,"d":"42848.00"},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"农林水事务",{"v":984421,"d":"984421.00"},null,{"v":984421,"d":"984421.00"},{"v":984421,"d":"984421.00"},{"$nulls":5},{"v":417608,"d":"417608.00"},{"v":242052,"d":"242052.00"},{"v":175556,"d":"175556.00"},{"$nulls":6},{"v":43154,"d":"43154.00"},{"v":13154,"d":"13154.00"},{"$nulls":3},{"v":4800,"d":"4800.00"},{"v":15000,"d":"15000.00"},{"v":1900,"d":"1900.00"},null,null,{"v":4100,"d":"4100.00"},{"$nulls":5},{"v":4200,"d":"4200.00"},{"$nulls":15},{"v":100000,"d":"100000.00"},{"v":423659,"d":"423659.00"},{"v":69878,"d":"69878.00"},{"v":181377,"d":"181377.00"},null,{"v":107596,"d":"107596.00"},null,null,{"v":21960,"d":"21960.00"},null,null,{"v":42848,"d":"42848.00"}]
[21301,"农业",{"v":984421,"d":"984421.00"},null,{"v":984421,"d":"984421.00"},{"v":984421,"d":"984421.00"},{"$nulls":5},{"v":417608,"d":"417608.00"},{"v":242052,"d":"242052.00"},{"v":175556,"d":"175556.00"},{"$nulls":6},{"v":43154,"d":"43154.00"},{"v":13154,"d":"13154.00"},{"$nulls":3},{"v":4800,"d":"4800.00"},{"v":15000,"d":"15000.00"},{"v":1900,"d":"1900.00"},null,null,{"v":4100,"d":"4100.00"},{"$nulls":5},{"v":4200,"d":"4200.00"},{"$nulls":15},{"v":100000,"d":"100000.00"},{"v":423659,"d":"423659.00"},{"v":69878,"d":"69878.00"},{"v":181377,"d":"181377.00"},null,{"v":107596,"d":"107596.00"},null,null,{"v":21960,"d":"21960.00"},null,null,{"v":42848,"d":"42848.00"}]
[2130104,"事业运行",{"v":417608,"d":"417608.00"},null,{"v":417608,"d":"417608.00"},{"v":417608,"d":"417608.00"},{"$nulls":5},{"v":417608,"d":"417608.00"},{"v":242052,"d":"242052.00"},{"v":175556,"d":"175556.00"}]
[null,"工作性支出",{"v":43154,"d":"43154.00"},null,{"v":43154,"d":"43154.00"},{"v":43154,"d":"43154.00"},{"$nulls":14},{"v":43154,"d":"43154.00"},{"v":13154,"d":"13154.00"},{"$nulls":3},{"v":4800,"d":"4800.00"},{"v":15000,"d":"15000.00"},{"v":1900,"d":"1900.00"},null,null,{"v":4100,"d":"4100.00"},{"$nulls":5},{"v":4200,"d":"4200.00"},{"$nulls":10},"`"]
[null,"离退休支出",{"v":251255,"d":"251255.00"},null,{"v":251255,"d":"251255.00"},{"v":251255,"d":"251255.00"},{"$nulls":47},{"v":423659,"d":"423659.00"},{"v":69878,"d":"69878.00"},{"v":181377,"d":"181377.00"}]
[null,"遗属补助.抚恤金",{"v":107596,"d":"107596.00"},null,{"v":107596,"d":"107596.00"},{"v":107596,"d":"107596.00"},{"$nulls":51},{"v":107596,"d":"107596.00"}]
[null,"住房公积金",{"v":42848,"d":"42848.00"},null,{"v":42848,"d":"42848.00"},{"v":42848,"d":"42848.00"},{"$nulls":57},{"v":42848,"d":"42848.00"}]
[null,"医疗保险",{"v":21960,"d":"21960.00"},null,{"v":21960,"d":"21960.00"},{"v":21960,"d":"21960.00"},{"$nulls":54},{"v":21960,"d":"21960.00"}]
[21399,"示范场技术推广",{"v":100000,"d":"100000.00"},null,{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"$nulls":14},{"v":100000,"d":"100000.00"},{"$nulls":31},{"v":100000,"d":"100000.00"}]