{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表1","支出分类2（功能）","支出分类3（经济）","支出总表4","项目支出5"],"not_rendered":{"external_links":2,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算批复01表"]
[" 2015年部门预算收支总表"]
["单位名称:阳江高新区组织人事和劳动保障局",{"$nulls":4},"单位：千元"]
["收                             入",null,"支     出（经济分类）",null,"支     出（功能分类）"]
["项                    目","2015年预算","项             目","2015年预算","项             目","2015年预算"]
["一、财政预算拨款",{"v":1937,"d":"1,937"},"一、基本支出",{"v":1649,"d":"1,649"},"一、一般公共服务",{"v":1831,"d":"1,831"}]
["      公共财政预算经费拨款",{"v":1937,"d":"1,937"},"     工资福利支出",717,"二、外交"]
["      政府性基金预算拨款",null,"　　　一般商品和服务支出",566,"三、国防"]
["      纳入预算管理的非税支出拨款",null,"　　　对个人和家庭的补助",366,"四、公共安全   "]
["        行政事业性收费拨款",null,"　　　其他资本性支出等",null,"五、教育    "]
["        罚没收入拨款",{"$nulls":3},"六、科学技术  "]
["        其他非税收入拨款",null,"二、项目支出",288,"七、文化体育与传媒"]
["二、财政专户管理资金拨款",null,"　　　工资福利支出",null,"八、社会保障和就业  ",72]
["      纳入财政专户管理的非税支出拨款",null,"　　　专项商品和服务支出",288,"九、社会保险基金支出"]
["三、事业收入（未纳入财政专户管理）",null,"　　　对个人和家庭的补助",null,"十、医疗卫生"]
["四、事业单位经营收入",null,"      对企事业单位的补贴",null,"十一、节能环保"]
["五、主管部门集中收入",null,"      赠与",null,"十二、城乡社区事务"]
["六、其他收入",null,"      债务利息支出",null,"十三、农林水事务"]
[null,null,"      债务还本支出",null,"十四、交通运输"]
[null,null,"      基本建设支出",null,"十五、资源勘探电力信息等事务"]
[null,null,"      其他资本性支出",null,"十六、商业服务业等事务"]
[null,null,"      贷款转贷及产权参股",null,"十七、金融监管等事务支出"]
[null,null,"      其他支出　",null,"十八、国土资源气象等事务"]
[null,null,"三、事业单位经营支出",null,"十九、住房保障支出",34]
[{"$nulls":4},"二十、粮油物资储备事务"]
[{"$nulls":4},"二十一、国债还本付息支出"]
[{"$nulls":4},"二十二、其他支出"]
[]
["本  年  收  入  合  计",{"v":1937,"d":"1,937"},"　　本　年　支　出　合　计",{"v":1937,"d":"1,937"},"　本　年　支　出　合　计",{"v":1937,"d":"1,937"}]
["七、上级补助收入",null,"四、对附属单位补助支出",null,"结转下年 "]
["八、附属单位上缴收入",null,"五、上缴上级支出"]
["九、用事业基金弥补收支差额",null,"六、结转下年"]
["十、上年结余、结存"]
["      其中：公共财政预算拨款"]
["            政府性基金预算拨款"]
["            其他结转"]
["收      入      总      计",{"v":1937,"d":"1,937"},"支  出  总  计",{"v":1937,"d":"1,937"},"支  出  总  计",{"v":1937,"d":"1,937"}]

{"sheet":"支出分类2（功能）","index":1,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算批复02表"]
["2015年部门预算支出总表（按功能分类）"]
["",{"$nulls":7},"单位：千元"]
["科目编码","单位名称（功能分类科目）","总计","财政预算拨款",{"$nulls":3},"财政专户管理资金拨款","其他资金"]
[{"$nulls":3},"小计","公共财政预算经费拨款","政府性基金预算拨款","纳入预算管理的非税支出拨款"]
["**","**",1,2,3,4,5,6,7]
[null,"组织人事和劳动保障局合计",{"v":1937,"d":"1,937"},{"v":1937,"d":"1,937"},{"v":1937,"d":"1,937"}]
[null,"（1）组织人事和劳动保障局",458,458,458]
["20801","人力资源和社会保障管理事务",458,458,458]
[null,"（2）区直工委",60,60,60]
["20801","人力资源和社会保障管理事务",60,60,60]
[null,"（3）职业技能鉴定中心",239,239,239]
["20801","人力资源和社会保障管理事务",161,161,161]
["20112","人口与计划生育事务",57,57,57]
["21005","医疗保障",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
["22102","住房改革支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,"（4）人力资源综合训练中心",{"v":286,"d":"286.00"},{"v":286,"d":"286.00"},{"v":286,"d":"286.00"}]
["20801","人力资源和社会保障管理事务",{"v":189,"d":"189.00"},{"v":189,"d":"189.00"},{"v":189,"d":"189.00"}]
["20112","人口与计划生育事务",{"v":71,"d":"71.00"},{"v":71,"d":"71.00"},{"v":71,"d":"71.00"}]
["21005","医疗保障",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
["22102","住房改革支出",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[null,"（5）公共就业服务中心",{"v":232,"d":"232.00"},{"v":232,"d":"232.00"},{"v":232,"d":"232.00"}]
["20801","人力资源和社会保障管理事务",{"v":153,"d":"153.0"},{"v":153,"d":"153.0"},{"v":153,"d":"153.0"}]
["20112","人口与计划生育事务",{"v":56,"d":"56.0"},{"v":56,"d":"56.0"},{"v":56,"d":"56.0"}]
["21005","医疗保障",{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":14,"d":"14.0"}]
["22102","住房改革支出",{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"}]
[null,"(6)平冈劳动保障所",{"v":374,"d":"374.0"},{"v":374,"d":"374.0"},{"v":374,"d":"374.0"}]
["20801","人力资源和社会保障管理事务",{"v":223,"d":"223.0"},{"v":223,"d":"223.0"},{"v":223,"d":"223.0"}]
["20112","人口与计划生育事务",{"v":67,"d":"67.0"},{"v":67,"d":"67.0"},{"v":67,"d":"67.0"}]
["21005","医疗保障",{"v":33,"d":"33.0"},{"v":33,"d":"33.0"},{"v":33,"d":"33.0"}]
["22102","住房改革支出",{"v":12,"d":"12.0"},{"v":12,"d":"12.0"},{"v":12,"d":"12.0"}]
[null,"退休经费",{"v":39,"d":"39.0"},{"v":39,"d":"39.0"},{"v":39,"d":"39.0"}]
[null,"(7)劳动保障协理员经费",{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":14,"d":"14.0"}]
["20199","其他一般公共服务支出",{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"v":14,"d":"14.0"}]
[null,"(8)新农保宣传发动经费",{"v":104,"d":"104.0"},{"v":104,"d":"104.0"},{"v":104,"d":"104.0"}]
["20199","其他一般公共服务支出",{"v":104,"d":"104.0"},{"v":104,"d":"104.0"},{"v":104,"d":"104.0"}]
[null,"干部档案建设费",{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"}]
["20126","档案事务",{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"}]
[null,"(9)城镇住户调查工作经费",{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"}]
["20105","统计信息事务",{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"}]
[null,"(10)公务员、事业单位招考经费",{"v":100,"d":"100.0"},{"v":100,"d":"100.0"},{"v":100,"d":"100.0"}]
["20110","人力资源和社会保障管理事务",{"v":100,"d":"100.0"},{"v":100,"d":"100.0"},{"v":100,"d":"100.0"}]

{"sheet":"支出分类3（经济）","index":2,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算批复03表"]
["2015年部门预算支出总表（按经济分类）"]
["",{"$nulls":7},"单位：千元"]
["科目编码","单位名称（经济分类科目）","总计","财政预算拨款",{"$nulls":3},"财政专户管理资金拨款","其他资金"]
[{"$nulls":3},"小计","公共财政预算经费拨款","政府性基金预算拨款","纳入预算管理的非税支出拨款"]
["**","**",1,2,3,4,5,6,7]
[null,"组织人事和劳动保障局合计",{"v":1937,"d":"1,937"},{"v":1937,"d":"1,937"},{"v":1937,"d":"1,937"}]
[null,"（1）组织人事和劳动保障局",746,746,746]
["302","商品和服务支出",458,458,458]
[null,"专项商品和服务支出",288,288,288]
[null,"（2）区直工委",60,60,60]
["302","商品和服务支出",60,60,60]
[null,"（3）职业技能鉴定中心",{"v":239,"d":"239.00"},{"v":239,"d":"239.00"},{"v":239,"d":"239.00"}]
["301","工资福利支出",{"v":161,"d":"161.00"},{"v":161,"d":"161.00"},{"v":161,"d":"161.00"}]
["303","对个和家庭的补助",{"v":78,"d":"78.00"},{"v":78,"d":"78.00"},{"v":78,"d":"78.00"}]
[null,"（4）人力资源综合训练中心",{"v":286,"d":"286.00"},{"v":286,"d":"286.00"},{"v":286,"d":"286.00"}]
["301","工资福利支出",{"v":189,"d":"189.00"},{"v":189,"d":"189.00"},{"v":189,"d":"189.00"}]
["303","对个和家庭的补助",{"v":97,"d":"97.00"},{"v":97,"d":"97.00"},{"v":97,"d":"97.00"}]
[null,"（5）公共就业服务中心",{"v":232,"d":"232.0"},{"v":232,"d":"232.0"},{"v":232,"d":"232.0"}]
["301","工资福利支出",{"v":153,"d":"153.0"},{"v":153,"d":"153.0"},{"v":153,"d":"153.0"}]
["303","对个和家庭的补助",{"v":79,"d":"79.00"},{"v":79,"d":"79.00"},{"v":79,"d":"79.00"}]
[null,"（6）平冈劳动保障所",{"v":374,"d":"374.0"},{"v":374,"d":"374.0"},{"v":374,"d":"374.0"}]
["301","工资福利支出",{"v":214,"d":"214.0"},{"v":214,"d":"214.0"},{"v":214,"d":"214.0"}]
["303","对个和家庭的补助",{"v":112,"d":"112.0"},{"v":112,"d":"112.0"},{"v":112,"d":"112.0"}]
[302,"商品和服务支出",{"v":48,"d":"48.0"},{"v":48,"d":"48.0"},{"v":48,"d":"48.0"}]

{"sheet":"支出总表4","index":3,"n_rows":43,"n_cols":23,"rows_kept":43,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,20,5,20],[3,21,5,21],[3,22,5,22],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算批复04表"]
["2015年部门预算支出总表（按支出构成）"]
["",{"$nulls":21},"单位：千元"]
["科目编码","单位名称                            （功能分类科目）","合   计","基本支出",{"$nulls":4},"项目支出",{"$nulls":11},"事业单位经营支出","上缴上级支出","对附属单位补助支出"]
[{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","其他资本性支出等","合计","工资福利支出","对个人和家庭的补助","专项商品和服务支出","对企事业单位的补贴","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","贷款转贷及产权参股","其他支出"]
[]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"组织人事和劳动保障局合计",{"v":1937,"d":"1,937"},{"v":1649,"d":"1,649"},717,566,{"v":366,"d":"366.00"},null,{"v":288,"d":"288.00"},null,null,{"v":288,"d":"288.00"}]
[null,"（1）组织人事和劳动保障局",458,458,null,458]
["20801","人力资源和社会保障管理事务",458,458,null,458]
[null,"（2）区直工委",60,60,null,60]
["20801","人力资源和社会保障管理事务",60,60,null,60]
[null,"（3）职业技能鉴定中心",239,239,161,null,78]
["20801","人力资源和社会保障管理事务",{"v":161,"d":"161.00"},{"v":161,"d":"161.00"},{"v":161,"d":"161.00"}]
["20112","人口与计划生育事务",57,57,null,null,57]
["21005","医疗保障",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},null,null,{"v":11,"d":"11.00"}]
["22102","住房改革支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},null,null,{"v":10,"d":"10.00"}]
[null,"（4）人力资源综合训练中心",{"v":286,"d":"286.00"},{"v":286,"d":"286.00"},{"v":189,"d":"189.00"},null,{"v":97,"d":"97.00"}]
["20801","人力资源和社会保障管理事务",{"v":189,"d":"189.00"},{"v":189,"d":"189.00"},{"v":189,"d":"189.00"}]
["20112","人口与计划生育事务",{"v":71,"d":"71.00"},{"v":71,"d":"71.00"},null,null,{"v":71,"d":"71.00"}]
["21005","医疗保障",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},null,null,{"v":14,"d":"14.00"}]
["22102","住房改革支出",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},null,null,{"v":12,"d":"12.00"}]
[null,"（5）公共就业服务中心",{"v":232,"d":"232.00"},{"v":232,"d":"232.00"},{"v":153,"d":"153.00"},null,{"v":79,"d":"79.00"}]
["20801","人力资源和社会保障管理事务",{"v":153,"d":"153.00"},{"v":153,"d":"153.00"},{"v":153,"d":"153.00"}]
["20112","人口与计划生育事务",{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},null,null,{"v":56,"d":"56.00"}]
["21005","医疗保障",{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},null,null,{"v":14,"d":"14.00"}]
["22102","住房改革支出",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},null,null,{"v":9,"d":"9.00"}]
[null,"(6)平冈劳动保障所",{"v":374,"d":"374.00"},{"v":374,"d":"374.00"},{"v":214,"d":"214.00"},{"v":48,"d":"48.00"},{"v":112,"d":"112.00"}]
["20801","人力资源和社会保障管理事务",{"v":223,"d":"223.00"},{"v":223,"d":"223.00"},{"v":175,"d":"175.00"},{"v":48,"d":"48.00"}]
["20199","人口与计划生育事务",{"v":67,"d":"67.00"},{"v":67,"d":"67.00"},null,null,{"v":67,"d":"67.00"}]
["21005","医疗保障",{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},null,null,{"v":33,"d":"33.00"}]
["20199","住房改革支出",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},null,null,{"v":12,"d":"12.00"}]
[null,"退休经费",{"v":39,"d":"39.00"},{"v":39,"d":"39.00"},{"v":39,"d":"39.00"}]
[null,"(7)劳动保障协理员经费",14,{"$nulls":5},14,null,null,14]
["20199","其他一般公共服务支出",14,{"$nulls":5},14,null,null,14]
[null,"(8)新农保宣传发动经费",104,{"$nulls":5},104,null,null,104]
["20199","其他一般公共服务支出",104,{"$nulls":5},104,null,null,104]
[null,"干部档案建设费",20,{"$nulls":5},20,null,null,20]
["20126","档案事务",20,{"$nulls":5},20,null,null,20]
[null,"(9)城镇住户调查工作经费",50,{"$nulls":5},50,null,null,50]
["20105","统计信息事务",50,{"$nulls":5},50,null,null,50]
[null,"(10)公务员、事业单位招考经费",100,{"$nulls":5},100,null,null,100]
["20110","人力资源和社会保障管理事务",100,{"$nulls":5},100,null,null,100]

{"sheet":"项目支出5","index":4,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[3,0,6,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,10,6,10],[3,11,6,11],[3,12,6,12],[4,4,6,4],[4,5,4,7],[4,8,6,8],[4,9,6,9],[5,5,6,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算批复05表"]
["2015年部门预算项目支出表"]
["",{"$nulls":11},"单位：千元"]
["科目编码","项目名称                         （单位/功能分类科目）","起止年","终止年","资     金     来      源",{"$nulls":5},"项目属性","绩效目标","预算执行计划"]
[{"$nulls":4},"合计","财政预算拨款",null,null,"财政专户管理资金拨款","其他资金"]
[{"$nulls":5},"公共财政预算经费拨款","政府性基金预算拨款","纳入预算管理的非税支出拨款"]
[]
["**","**","1","2","3","4","5","6","7","8","9","10","11"]
[null,"合计",null,null,{"v":288,"d":"288.00"},{"v":288,"d":"288.00"}]
[null,"(1)劳动保障协理员经费",null,null,14,14,{"$nulls":6},"（阳府[2009]32号）23个村（居）委会23人每人每年1200元，区负担50%。"]
["20199","其他一般公共服务支出",null,null,14,14]
[null,"(2)新农保宣传发动经费",null,null,104,104]
["20199","其他一般公共服务支出",null,null,104,104]
[null,"干部档案建设费",null,null,20,20,{"$nulls":6},"档案室建设和干部档案整理经费。"]
["20126","档案事务",null,null,20,20]
[null,"(3)城镇住户调查工作经费",null,null,50,50,{"$nulls":6},"国家统计局调查经费。"]
["20105","统计信息事务",null,null,50,50]
[null,"(10)公务员、事业单位招考经费",null,null,100,100]
["20110","人力资源和社会保障管理事务",null,null,100,100]