{"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":1793261,"d":"1,793,261.00"},"一、一般公共服务支出",{"v":1793261,"d":"1,793,261.00"},"一、基本支出",{"v":1405161,"d":"1,405,161.00"}]
["    (一)一般公共预算拨款",{"v":1793261,"d":"1,793,261.00"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1318711,"d":"1,318,711.00"}]
["    (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":86450,"d":"86,450.00"}]
["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":388100,"d":"388,100.00"}]
["     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":332100,"d":"332,100.00"}]
["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":56000,"d":"56,000.00"}]
[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":1793261,"d":"1,793,261.00"},"功能分类支出合计",{"v":1793261,"d":"1,793,261.00"},"经济分类支出总计",{"v":1793261,"d":"1,793,261.00"}]

{"sheet":"支出总表2","index":1,"n_rows":31,"n_cols":6,"rows_kept":31,"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":1793261,"d":"1,793,261.00"},{"v":1405161,"d":"1,405,161.00"},{"v":388100,"d":"388,100.00"}]
["009001","区统计局本级",{"v":1077267,"d":"1,077,267.00"},{"v":689167,"d":"689,167.00"},{"v":388100,"d":"388,100.00"}]
["  201","  一般公共服务支出",{"v":1077267,"d":"1,077,267.00"},{"v":689167,"d":"689,167.00"},{"v":388100,"d":"388,100.00"}]
["    20105","    一般公共服务支出",{"v":1077267,"d":"1,077,267.00"},{"v":689167,"d":"689,167.00"},{"v":388100,"d":"388,100.00"}]
["      2010501","      行政运行（统计信息事务）",{"v":689167,"d":"689,167.00"},{"v":689167,"d":"689,167.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":6080,"d":"6,080.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":648317,"d":"648,317.00"},{"v":648317,"d":"648,317.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":34770,"d":"34,770.00"},{"v":34770,"d":"34,770.00"},{"v":0,"d":"0.00"}]
["      2010504","      信息事务",{"v":91000,"d":"91,000.00"},{"v":0,"d":"0.00"},{"v":91000,"d":"91,000.00"}]
["        ","        网络维护",{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":56000,"d":"56,000.00"}]
["        ","        统计监测及年鉴编印",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"}]
["      2010505","      专项统计业务",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["        ","        城乡一体化",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["      2010506","      统计管理",{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":31500,"d":"31,500.00"}]
["        ","        基本单位名录库维护",{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":31500,"d":"31,500.00"}]
["      2010507","      专项普查活动",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        农业普查",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2010508","      统计抽样调查",{"v":75600,"d":"75,600.00"},{"v":0,"d":"0.00"},{"v":75600,"d":"75,600.00"}]
["        ","        抽样调查",{"v":75600,"d":"75,600.00"},{"v":0,"d":"0.00"},{"v":75600,"d":"75,600.00"}]
["009002","区普查中心",{"v":715994,"d":"715,994.00"},{"v":715994,"d":"715,994.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":715994,"d":"715,994.00"},{"v":715994,"d":"715,994.00"},{"v":0,"d":"0.00"}]
["    20105","    一般公共服务支出",{"v":715994,"d":"715,994.00"},{"v":715994,"d":"715,994.00"},{"v":0,"d":"0.00"}]
["      2010501","      行政运行（统计信息事务）",{"v":715994,"d":"715,994.00"},{"v":715994,"d":"715,994.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":6840,"d":"6,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":670394,"d":"670,394.00"},{"v":670394,"d":"670,394.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":38760,"d":"38,760.00"},{"v":38760,"d":"38,760.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表3","index":2,"n_rows":73,"n_cols":6,"rows_kept":73,"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":1793261,"d":"1,793,261.00"},{"v":1405161,"d":"1,405,161.00"},{"v":388100,"d":"388,100.00"}]
["009001","区统计局本级",{"v":1077267,"d":"1,077,267.00"},{"v":689167,"d":"689,167.00"},{"v":388100,"d":"388,100.00"}]
["  301","  工资福利支出",{"v":648317,"d":"648,317.00"},{"v":648317,"d":"648,317.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":239724,"d":"239,724.00"},{"v":239724,"d":"239,724.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":239724,"d":"239,724.00"},{"v":239724,"d":"239,724.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":382150,"d":"382,150.00"},{"v":382150,"d":"382,150.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":382150,"d":"382,150.00"},{"v":382150,"d":"382,150.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":20203,"d":"20,203.00"},{"v":20203,"d":"20,203.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":20203,"d":"20,203.00"},{"v":20203,"d":"20,203.00"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":6240,"d":"6,240.00"},{"v":6240,"d":"6,240.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":6240,"d":"6,240.00"},{"v":6240,"d":"6,240.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":372950,"d":"372,950.00"},{"v":40850,"d":"40,850.00"},{"v":332100,"d":"332,100.00"}]
["    30201","    办公费",{"v":200260,"d":"200,260.00"},{"v":10260,"d":"10,260.00"},{"v":190000,"d":"190,000.00"}]
["      ","      农业普查",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      城乡一体化",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["      ","      日常人均办公经费",{"v":10260,"d":"10,260.00"},{"v":10260,"d":"10,260.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"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":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2812,"d":"2,812.00"},{"v":2812,"d":"2,812.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2812,"d":"2,812.00"},{"v":2812,"d":"2,812.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"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":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":1824,"d":"1,824.00"},{"v":1824,"d":"1,824.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1824,"d":"1,824.00"},{"v":1824,"d":"1,824.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":10868,"d":"10,868.00"},{"v":10868,"d":"10,868.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":10868,"d":"10,868.00"},{"v":10868,"d":"10,868.00"},{"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":1596,"d":"1,596.00"},{"v":1596,"d":"1,596.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1596,"d":"1,596.00"},{"v":1596,"d":"1,596.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":6080,"d":"6,080.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":6080,"d":"6,080.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":142100,"d":"142,100.00"},{"v":0,"d":"0.00"},{"v":142100,"d":"142,100.00"}]
["      ","      基本单位名录库维护",{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":31500,"d":"31,500.00"}]
["      ","      抽样调查",{"v":75600,"d":"75,600.00"},{"v":0,"d":"0.00"},{"v":75600,"d":"75,600.00"}]
["      ","      统计监测及年鉴编印",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"}]
["  310","  其他资本性支出（类）",{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":56000,"d":"56,000.00"}]
["    31007","    信息网络购建",{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":56000,"d":"56,000.00"}]
["      ","      网络维护",{"v":56000,"d":"56,000.00"},{"v":0,"d":"0.00"},{"v":56000,"d":"56,000.00"}]
["009002","区普查中心",{"v":715994,"d":"715,994.00"},{"v":715994,"d":"715,994.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":670394,"d":"670,394.00"},{"v":670394,"d":"670,394.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":241896,"d":"241,896.00"},{"v":241896,"d":"241,896.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":241896,"d":"241,896.00"},{"v":241896,"d":"241,896.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":401082,"d":"401,082.00"},{"v":401082,"d":"401,082.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":401082,"d":"401,082.00"},{"v":401082,"d":"401,082.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":20396,"d":"20,396.00"},{"v":20396,"d":"20,396.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":20396,"d":"20,396.00"},{"v":20396,"d":"20,396.00"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":7020,"d":"7,020.00"},{"v":7020,"d":"7,020.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":7020,"d":"7,020.00"},{"v":7020,"d":"7,020.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":45600,"d":"45,600.00"},{"v":45600,"d":"45,600.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":11542.5,"d":"11,542.50"},{"v":11542.5,"d":"11,542.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":11542.5,"d":"11,542.50"},{"v":11542.5,"d":"11,542.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":2565,"d":"2,565.00"},{"v":2565,"d":"2,565.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2565,"d":"2,565.00"},{"v":2565,"d":"2,565.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":3163.5,"d":"3,163.50"},{"v":3163.5,"d":"3,163.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":3163.5,"d":"3,163.50"},{"v":3163.5,"d":"3,163.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":2565,"d":"2,565.00"},{"v":2565,"d":"2,565.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2565,"d":"2,565.00"},{"v":2565,"d":"2,565.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":2052,"d":"2,052.00"},{"v":2052,"d":"2,052.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2052,"d":"2,052.00"},{"v":2052,"d":"2,052.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":12226.5,"d":"12,226.50"},{"v":12226.5,"d":"12,226.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":12226.5,"d":"12,226.50"},{"v":12226.5,"d":"12,226.50"},{"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":1795.5,"d":"1,795.50"},{"v":1795.5,"d":"1,795.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1795.5,"d":"1,795.50"},{"v":1795.5,"d":"1,795.50"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":6840,"d":"6,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":6840,"d":"6,840.00"},{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费4","index":3,"n_rows":10,"n_cols":8,"rows_kept":10,"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":12920,"d":"12,920.00"},{"v":0,"d":"0.00"},{"v":12920,"d":"12,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["009","区统计局",{"v":12920,"d":"12,920.00"},{"v":0,"d":"0.00"},{"v":12920,"d":"12,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  009001","  区统计局本级",{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  009002","  区普查中心",{"v":6840,"d":"6,840.00"},{"v":0,"d":"0.00"},{"v":6840,"d":"6,840.00"},{"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":5,"n_cols":11,"rows_kept":5,"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"]