{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表1","支出总表2","支出总表3","三公经费4","政府采购表5"],"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":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收    支    预    算    总    表"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2016年预算","功能分类","2016年预算","经济分类","2016年预算"]
["一、财政拨款",{"v":364842,"d":"364,842.00"},"一、一般公共服务支出",{"v":364842,"d":"364,842.00"},"一、基本支出",{"v":289842,"d":"289,842.00"}]
["    (一)一般公共预算拨款",{"v":364842,"d":"364,842.00"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":272742,"d":"272,742.00"}]
["    (二)政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":17100,"d":"17,100.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":75000,"d":"75,000.00"}]
["     其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":70000,"d":"70,000.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"    对企事业单位的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":5000,"d":"5,000.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["      ",null,"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、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、国债还本付息支出",{"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"}]
[]
["收        入        总        计",{"v":364842,"d":"364,842.00"},"功能分类支出合计",{"v":364842,"d":"364,842.00"},"经济分类支出总计",{"v":364842,"d":"364,842.00"}]

{"sheet":"支出总表2","index":1,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["部门预算财政拨款支出预算表（按功能科目分）"]
[{"$nulls":5},"单位：元"]
["部门(科目)代码","部门(科目)名称","总计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["027001","区机关工委本级",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["  201","  一般公共服务支出",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["    20136","    一般公共服务支出",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["      2013601","      行政运行（其他共产党事务支出）",{"v":289842,"d":"289,842.00"},{"v":289842,"d":"289,842.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":272742,"d":"272,742.00"},{"v":272742,"d":"272,742.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":14820,"d":"14,820.00"},{"v":14820,"d":"14,820.00"},{"v":0,"d":"0.00"}]
["      2013602","      一般行政管理事务（其他共产党事务支出）",{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"}]
["        ","        机关作风建设",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["        ","        七一表彰慰问活动经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["        ","        办公设备购置等",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["        ","        党员教育培训经费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]

{"sheet":"支出总表3","index":2,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["部门预算财政拨款支出预算表（按经济分类科目分）\t\t\t\t\t"]
[{"$nulls":5},"单位：元"]
["部门(科目)代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["027001","区机关工委本级",{"v":364842,"d":"364,842.00"},{"v":289842,"d":"289,842.00"},{"v":75000,"d":"75,000.00"}]
["  301","  工资福利支出",{"v":272742,"d":"272,742.00"},{"v":272742,"d":"272,742.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":107676,"d":"107,676.00"},{"v":107676,"d":"107,676.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":107676,"d":"107,676.00"},{"v":107676,"d":"107,676.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":153666,"d":"153,666.00"},{"v":153666,"d":"153,666.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":153666,"d":"153,666.00"},{"v":153666,"d":"153,666.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":9060,"d":"9,060.00"},{"v":9060,"d":"9,060.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":9060,"d":"9,060.00"},{"v":9060,"d":"9,060.00"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":2340,"d":"2,340.00"},{"v":2340,"d":"2,340.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":2340,"d":"2,340.00"},{"v":2340,"d":"2,340.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":87100,"d":"87,100.00"},{"v":17100,"d":"17,100.00"},{"v":70000,"d":"70,000.00"}]
["    30201","    办公费",{"v":73847.5,"d":"73,847.50"},{"v":3847.5,"d":"3,847.50"},{"v":70000,"d":"70,000.00"}]
["      ","      机关作风建设",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      七一表彰慰问活动经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      党员教育培训经费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      日常人均办公经费",{"v":3847.5,"d":"3,847.50"},{"v":3847.5,"d":"3,847.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":1054.5,"d":"1,054.50"},{"v":1054.5,"d":"1,054.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1054.5,"d":"1,054.50"},{"v":1054.5,"d":"1,054.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":684,"d":"684.00"},{"v":684,"d":"684.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":684,"d":"684.00"},{"v":684,"d":"684.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":4075.5,"d":"4,075.50"},{"v":4075.5,"d":"4,075.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":4075.5,"d":"4,075.50"},{"v":4075.5,"d":"4,075.50"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":2850,"d":"2,850.00"},{"v":2850,"d":"2,850.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2850,"d":"2,850.00"},{"v":2850,"d":"2,850.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":598.5,"d":"598.50"},{"v":598.5,"d":"598.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":598.5,"d":"598.50"},{"v":598.5,"d":"598.50"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["  310","  其他资本性支出（类）",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    31002","    办公设备购置",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      办公设备购置等",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]

{"sheet":"三公经费4","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算:04表"]
["财政拨款“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","财政拨款安排的“三公”经费预算"]
[null,null,"合计","因公出国(境)费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
[null,"合计",{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["027","区机关工委",{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  027001","  区机关工委本级",{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表5","index":4,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[3,0,3,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算5表"]
["部门预算财政拨款安排的政府采购（资产配置/采购时间）预算表"]
[null,null,"",{"$nulls":7},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]
[{"$nulls":3},"合计",{"$nulls":3},1,null,null,{"v":5000,"d":"5,000.00"}]
[{"$nulls":3},"027","区机关工委",null,null,1,null,null,{"v":5000,"d":"5,000.00"}]
[{"$nulls":3},"  027001","  区机关工委本级",null,null,1,null,null,{"v":5000,"d":"5,000.00"}]
["201","36","02","    ","    办公设备购置等","办公设备",null,1,"2",null,{"v":5000,"d":"5,000.00"}]