{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,0,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
[{"$nulls":5},"公开01表"]
["部门：",{"$nulls":4},"单位：万元"]
["收入","","","支出","",""]
["项目","行次","决算数","项目(按功能分类)","行次","决算数"]
["栏次","",1,"栏次","",2]
["一、财政拨款收入","1",1540.82,"一、一般公共服务支出","37",56.17]
["二、上级补助收入","3",null,"二、外交支出","39"]
["三、事业收入","4",null,"三、国防支出","40"]
["四、经营收入","5",null,"四、公共安全支出","41",9.23]
["五、附属单位上缴收入","6",null,"五、教育支出","42"]
["六、其他收入","7",3.56,"六、科学技术支出","43"]
["……","8",null,"七、文化体育与传媒支出","44"]
["","9",null,"八、社会保障和就业支出","45",486.04]
["","10",null,"九、医疗卫生与计划生育支出","46",77.18]
["","11",null,"十、节能环保支出","47"]
["","12",null,"十一、城乡社区支出","48"]
["","13",null,"十二、农林水支出","49",{"v":712.1,"d":"712.10"}]
["","14",null,"十三、交通运输支出","50"]
["","15",null,"十四、资源勘探信息等支出","51"]
["","16",null,"十五、商业服务业等支出","52"]
["","17",null,"十六、金融支出","53"]
["","18",null,"十七、援助其他地区支出","54"]
["","19",null,"十八、国土海洋气象等支出","55",14.57]
["","20",null,"十九、住房保障支出","56"]
["","21",null,"二十、粮油物资储备支出","57"]
["","22",null,"二十一、其他支出","58"]
["","23",null,"二十二、债务还本支出","59"]
["本年收入合计","24",{"v":1544.3799999999999,"d":"1,544.38"},"二十三、债务付息支出","60",""]
["    用事业基金弥补收支差额","25",null,"……","61",""]
["    年初结转和结余","26",{"v":733.5,"d":"733.50"},"本年支出合计","62",1355.2900000000002]
[null,"27",null,"    结余分配","63",""]
["","32",null,"    年末结转和结余","68",922.59]
[]
["总计","36",{"v":2277.88,"d":"2,277.88"},"总计","72",2277.88]

{"sheet":"公开02表","index":1,"n_rows":87,"n_cols":11,"rows_kept":87,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[61,0,61,2],[62,0,62,2],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[92,0,92,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"公开02表"]
["部门：",{"$nulls":9},"单位：万元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["栏次",{"$nulls":3},"1","2","3","4","5","6","7"]
["合计",{"$nulls":3},{"v":1544.3799999999999,"d":"1,544.38"},{"v":1540.82,"d":"1,540.82"},{"$nulls":4},{"v":3.56,"d":"4"}]
[201,null,null,"一般公共服务支出",64.06,64.06]
[20103,null,null,"政府办公厅（室）及相关机构事务支出",57.16,57.16]
["2010308",null,null,"信访事务",57.16,57.16]
[20136,null,null,"其他共产党事务支出",{"v":6.9,"d":"6.90"},{"v":6.9,"d":"6.90"}]
["2013601",null,null,"其他共产党事务支出",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
["204",null,null,"公共安全支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["20410",null,null,"缉私警察",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["2041003",null,null,"缉私补助专项资金",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["207",null,null,"文化体育与传媒支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["20702",null,null,"文物",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["2070299",null,null,"其他文物支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[208,null,null,"社会保障和就业支出",646.44,646.44]
[20802,null,null,"民政管理事务",{"v":141.29000000000002,"d":"141.29"},{"v":141.29000000000002,"d":"141.29"}]
["2080204",null,null,"拥军优属",15.75,15.75]
["2080299",null,null,"其他民政管理事务支出",125.54,125.54]
["20808",null,null,"抚恤",{"v":68,"d":"68.00"},{"v":68,"d":"68.00"}]
["2080804",null,null,"优抚事业单位支出",{"v":16.3,"d":"16.30"},{"v":16.3,"d":"16.30"}]
["2080899",null,null,"其他优抚支出",{"v":51.7,"d":"51.70"},{"v":51.7,"d":"51.70"}]
[20809,null,null,"退役安置",41.65,41.65]
["2080901",null,null,"退役士兵安置",41.65,41.65]
[20810,null,null,"社会福利",7.33,7.33]
["2081002",null,null,"老年福利",7.33,7.33]
[20811,null,null,"残疾人事业",11.23,11.23]
[2081104,null,null,"残疾人康复",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["2081105",null,null,"残疾人就业与扶贫",{"v":0,"d":"0.00"}]
["2081199",null,null,"其他残疾人事业支出",9.23,9.23]
["20815",null,null,"自然灾害生活救助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2081503",null,null,"自然灾害灾后重建补助",{"v":0,"d":"0.00"}]
[20819,null,null,"最低生活保障",{"v":28,"d":"28.00"},28]
["2081902",null,null,"农村最低生活保障金支出",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
[20820,null,null,"临时救助",{"v":335.9,"d":"335.90"},335.9]
["2082001",null,null,"临时救助支出",{"v":335.9,"d":"335.90"},{"v":335.9,"d":"335.90"}]
["2082002",null,null,"流浪乞讨人员救助支出",{"v":0,"d":"0.00"}]
[20821,null,null,"特困人员救助供养",13.04,13.04]
["2082102",null,null,"农村五保供养支出",13.04,13.04]
[210,null,null,"医疗卫生与计划生育支出",{"v":78.03999999999999,"d":"78.04"},{"v":78.03999999999999,"d":"78.04"}]
[21003,null,null,"基层医疗卫生机构",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"}]
[2100399,null,null,"其他基层医疗卫生机构支出",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"}]
[21004,null,null,"公共卫生",30.43,30.43]
["2100499",null,null,"其他公共卫生支出",30.43,30.43]
["21007",null,null,"计划生育事务",45.11,45.11]
["2100717",null,null,"计划生育服务",1.79,1.79]
[2100799,null,null,"其他计划生育事务支出",43.32,43.32]
["212",null,null,"城乡社区支出",7.68,7.68]
["21202",null,null,"城乡社区规划与管理",7.68,7.68]
["2120201",null,null,"城乡社区规划与管理",7.68,7.68]
["213",null,null,"农林水支出",{"v":711.6,"d":"711.60"},{"v":711.6,"d":"711.60"}]
["21301",null,null,"农业",{"v":294.71000000000004,"d":"294.71"},{"v":294.71000000000004,"d":"295"}]
["2130101",null,null,"行政运行",{"v":98.9,"d":"98.90"},95.34,{"$nulls":4},3.56]
["2130106",null,null,"科技转化与推广服务",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[2130108,null,null,"病虫害控制",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[2130109,null,null,"农产品质量安全",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[2130112,null,null,"农业行业业务管理",{"v":125,"d":"125.00"},{"v":125,"d":"125.00"}]
["2130114",null,null,"对外交流与合作",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
[2130135,null,null,"农业资源保护修复与利用（土地开发支出）",{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
["2130199",null,null,"其他农业支出",28.37,28.37]
["21305",null,null,"扶贫",150.66,150.66]
["2130504",null,null,"农村基础设施建设",134.66,134.66]
["2130599",null,null,"其他扶贫支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[21307,null,null,"农村综合改革",{"v":62,"d":"62.00"},62]
["2130799",null,null,"其他农村综合改革支出",{"v":62,"d":"62.00"},{"v":62,"d":"62.00"}]
["21302",null,null,"林业",45.98,45.98]
["2130219",null,null,"林业工程与项目管理",{"v":0,"d":"0.00"}]
["2130234",null,null,"林业防灾减灾",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
["2130299",null,null,"其他林业支出",32.98,32.98]
[21303,null,null,"水利",{"v":158.25000000000003,"d":"158.25"},{"v":158.25000000000003,"d":"158.25"}]
["2130305",null,null,"水利工程建设",69.87,69.87]
["2130306",null,null,"水利工程运行与维护",{"v":0,"d":"0.00"}]
["2130308",null,null,"水利前期工作",34.93,34.93]
["2130314",null,null,"防汛",{"v":20.3,"d":"20.30"},{"v":20.3,"d":"20.30"}]
["2130315",null,null,"抗旱",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["2130335",null,null,"农村人畜饮水",23.15,23.15]
["2130399",null,null,"其他水利支出",{"v":0,"d":"0.00"}]
["220",null,null,"国土海洋气象等支出",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
["22002",null,null,"海洋管理事务",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
["2200214",null,null,"海域使用金支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["2200209",null,null,"海洋防灾减灾",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["2200299",null,null,"其他海洋管理事务支出",{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]

{"sheet":"公开03表","index":2,"n_rows":87,"n_cols":10,"rows_kept":87,"merged":[[0,0,0,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[53,0,53,2],[54,0,54,2],[55,0,55,2],[56,0,56,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[61,0,61,2],[62,0,62,2],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[86,0,86,2],[87,0,87,2]],"flags":["formulas_cached_only"]}
["支出决算表"]
[{"$nulls":9},"公开03表"]
["部门：",{"$nulls":8},"单位：万元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["栏次",{"$nulls":3},"1","2","3","4","5","6"]
["合计",{"$nulls":3},1355.29,123.63,1231.66]
[201,null,null,"一般公共服务支出",56.17,{"v":6.9,"d":"6.90"},49.27]
[20103,null,null,"政府办公厅（室）及相关机构事务支出",49.27,null,49.27]
["2010308",null,null,"信访事务",49.27,null,49.27]
[20136,null,null,"其他共产党事务支出",{"v":6.9,"d":"6.90"},{"v":6.9,"d":"6.90"}]
["2013601",null,null,"其他共产党事务支出",{"v":6.9,"d":"6.90"},{"v":6.9,"d":"6.90"}]
["204",null,null,"公共安全支出",9.23,null,9.23]
["20410",null,null,"缉私警察",9.23,null,9.23]
["2041003",null,null,"缉私补助专项资金",9.23,null,9.23]
["207",null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"}]
["20702",null,null,"文物",{"v":0,"d":"0.00"}]
["2070299",null,null,"其他文物支出",{"v":0,"d":"0.00"}]
[208,null,null,"社会保障和就业支出",{"v":486.0400000000001,"d":"486.04"},null,{"v":486.0400000000001,"d":"486.04"}]
[20802,null,null,"民政管理事务",82.98,null,82.98]
["2080204",null,null,"拥军优属",15.31,null,15.31]
["2080299",null,null,"其他民政管理事务支出",67.67,null,67.67]
["20808",null,null,"抚恤",{"v":63.730000000000004,"d":"63.73"},null,{"v":63.730000000000004,"d":"63.73"}]
["2080804",null,null,"优抚事业单位支出",12.73,null,12.73]
["2080899",null,null,"其他优抚支出",{"v":51,"d":"51.00"},null,{"v":51,"d":"51.00"}]
[20809,null,null,"退役安置",24.39,null,24.39]
["2080901",null,null,"退役士兵安置",24.39,null,24.39]
[20810,null,null,"社会福利",7.33,null,7.33]
["2081002",null,null,"老年福利",7.33,null,7.33]
[20811,null,null,"残疾人事业",{"v":7.1,"d":"7.10"},null,{"v":7.1,"d":"7.10"}]
[2081104,null,null,"残疾人康复",{"v":0,"d":"0.00"}]
["2081105",null,null,"残疾人就业与扶贫",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["2081199",null,null,"其他残疾人事业支出",{"v":4.7,"d":"4.70"},null,{"v":4.7,"d":"4.70"}]
["20815",null,null,"自然灾害生活救助",{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
["2081503",null,null,"自然灾害灾后重建补助",{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
[20819,null,null,"最低生活保障",13.11,null,13.11]
["2081902",null,null,"农村最低生活保障金支出",13.11,null,13.11]
[20820,null,null,"临时救助",271.16,null,271.16]
["2082001",null,null,"临时救助支出",{"v":271,"d":"271.00"},null,{"v":271,"d":"271.00"}]
["2082002",null,null,"流浪乞讨人员救助支出",0.16,null,0.16]
[20821,null,null,"特困人员救助供养",13.04,null,13.04]
["2082102",null,null,"农村五保供养支出",13.04,null,13.04]
[210,null,null,"医疗卫生与计划生育支出",77.18,null,77.18]
[21003,null,null,"基层医疗卫生机构",0.96,null,0.96]
[2100399,null,null,"其他基层医疗卫生机构支出",0.96,null,0.96]
[21004,null,null,"公共卫生",30.21,null,30.21]
["2100499",null,null,"其他公共卫生支出",30.21,null,30.21]
["21007",null,null,"计划生育事务",46.01,null,46.01]
["2100717",null,null,"计划生育服务",{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
[2100799,null,null,"其他计划生育事务支出",40.51,null,40.51]
["212",null,null,"城乡社区支出",{"v":0,"d":"0.00"}]
["21202",null,null,"城乡社区规划与管理",{"v":0,"d":"0.00"}]
["2120201",null,null,"城乡社区规划与管理",{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",{"v":712.1,"d":"712.10"},{"v":116.72999999999999,"d":"116.73"},595.37]
["21301",null,null,"农业",268.13,105.52,162.61]
["2130101",null,null,"行政运行",103.96,103.96]
["2130106",null,null,"科技转化与推广服务",{"v":0,"d":"0.00"}]
[2130108,null,null,"病虫害控制",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[2130109,null,null,"农产品质量安全",5.18,null,5.18]
[2130112,null,null,"农业行业业务管理",41.84,null,41.84]
["2130114",null,null,"对外交流与合作",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
[2130135,null,null,"农业资源保护修复与利用（土地开发支出）",12.86,null,12.86]
["2130199",null,null,"其他农业支出",92.79,1.56,91.23]
["21305",null,null,"扶贫",{"v":107.72999999999999,"d":"107.73"},3.22,{"v":104.50999999999999,"d":"104.51"}]
["2130504",null,null,"农村基础设施建设",{"v":95.3,"d":"95.30"},3.22,92.08]
["2130599",null,null,"其他扶贫支出",12.43,null,12.43]
[21307,null,null,"农村综合改革",27.78,null,27.78]
["2130799",null,null,"其他农村综合改革支出",27.78,null,27.78]
["21302",null,null,"林业",42.85,7.99,34.86]
["2130219",null,null,"林业工程与项目管理",1.52,null,1.52]
["2130234",null,null,"林业防灾减灾",3.67,null,3.67]
["2130299",null,null,"其他林业支出",{"v":37.660000000000004,"d":"37.66"},7.99,29.67]
[21303,null,null,"水利",265.61,null,{"v":265.61,"d":"266"}]
["2130305",null,null,"水利工程建设",61.39,null,61.39]
["2130306",null,null,"水利工程运行与维护",25.41,null,25.41]
["2130308",null,null,"水利前期工作",27.32,null,27.32]
["2130314",null,null,"防汛",18.76,null,18.76]
["2130315",null,null,"抗旱",{"v":9.4,"d":"9.40"},null,{"v":9.4,"d":"9.40"}]
["2130335",null,null,"农村人畜饮水",{"v":19.7,"d":"19.70"},null,{"v":19.7,"d":"19.70"}]
["2130399",null,null,"其他水利支出",103.63,null,103.63]
["220",null,null,"国土海洋气象等支出",{"v":14.569999999999999,"d":"14.57"},null,{"v":14.569999999999999,"d":"15"}]
["22002",null,null,"海洋管理事务",{"v":14.569999999999999,"d":"14.57"},null,{"v":14.569999999999999,"d":"15"}]
["2200214",null,null,"海域使用金支出",6.22,null,6.22]
["2200209",null,null,"海洋防灾减灾",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["2200299",null,null,"其他海洋管理事务支出",0.35,null,0.35]

{"sheet":"公开04表","index":3,"n_rows":38,"n_cols":9,"rows_kept":38,"merged":[[3,0,3,2],[3,3,3,8],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,8],[37,0,37,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"财政拨款收入支出决算总表"]
[{"$nulls":8},"公开04表"]
["部门：",{"$nulls":7},"单位：万元"]
["收     入","","","支     出","","","",null,""]
["项    目","行次","决算数","项目（按功能分类）","行次","决算数","",null,""]
["","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算拨款"]
["栏    次","",1,"栏    次","",2,3,4,5]
["一、一般公共预算财政拨款","1",1540.82,"一、一般公共服务支出","31",56.17]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32"]
["三、国有资本经营预算拨款","3",null,"三、国防支出","33"]
["","4",null,"四、公共安全支出","34",9.23]
["","5",null,"五、教育支出","35"]
["","6",null,"六、科学技术支出","36"]
["","7",null,"七、文化体育与传媒支出","37"]
["","8",null,"八、社会保障和就业支出","38",486.04]
["","9",null,"九、医疗卫生与计划生育支出","39",77.18]
["","10",null,"十、节能环保支出","40"]
["","11",null,"十一、城乡社区支出","41"]
["","12",null,"十二、农林水支出","42",709.48]
["","13",null,"十三、交通运输支出","43"]
["","14",null,"十四、资源勘探信息等支出","44"]
["","15",null,"十五、商业服务业等支出","45"]
["","16",null,"十六、金融支出","46"]
["","17",null,"十七、援助其他地区支出","47"]
["","18",null,"十八、国土海洋气象等支出","48",14.57]
["","19",null,"十九、住房保障支出","49"]
["","20",null,"二十、粮油物资储备支出","50"]
["","21",null,"二十一、其他支出","51"]
["","22",null,"二十二、债务还本支出","52"]
["","23",null,"二十三、债务付息支出","53",""]
[{"$nulls":3},"……"]
["本年收入合计","24",{"v":1540.82,"d":"1,540.82"},"本年支出合计","77",{"v":1352.67,"d":"1,352.67"}]
["年初财政拨款结转和结余","26",{"v":733.5,"d":"733.50"},"年末结转和结余","79",921.65]
["一、一般公共预算财政拨款","27",null,null,"80"]
["二、政府性基金预算财政拨款","28",null,null,"81"]
["三、国有资本经营预算拨款","29",null,"","82"]
["总计","30",{"v":2274.3199999999997,"d":"2,274.32"},"总计","83",{"v":2274.32,"d":"2,274.32"}]
[null,"","","","","","",null,""]

{"sheet":"公开05表","index":4,"n_rows":87,"n_cols":5,"rows_kept":87,"merged":[[0,0,0,4],[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[4,0,6,0],[4,1,6,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算表"]
[{"$nulls":4},"公开05表"]
["部门：",{"$nulls":3},"金额单位：万元"]
["项目","","本年支出合计","基本支出","项目支出"]
["功能分类科目编码","科目名称"]
["",""]
["",""]
["栏次",null,1,2,3]
["合计",null,{"v":1352.67,"d":"1,352.67"},121.01,1231.66]
[201,"一般公共服务支出",56.17,{"v":6.9,"d":"6.90"},49.27]
[20103,"政府办公厅（室）及相关机构事务支出",49.27,null,49.27]
["2010308","信访事务",49.27,null,49.27]
[20136,"其他共产党事务支出",{"v":6.9,"d":"6.90"},{"v":6.9,"d":"6.90"}]
["2013601","其他共产党事务支出",{"v":6.9,"d":"6.90"},{"v":6.9,"d":"6.90"}]
["204","公共安全支出",9.23,null,9.23]
["20410","缉私警察",9.23,null,9.23]
["2041003","缉私补助专项资金",9.23,null,9.23]
["207","文化体育与传媒支出",{"v":0,"d":"0.00"}]
["20702","文物",{"v":0,"d":"0.00"}]
["2070299","其他文物支出",{"v":0,"d":"0.00"}]
[208,"社会保障和就业支出",{"v":486.0400000000001,"d":"486.04"},null,{"v":486.0400000000001,"d":"486.04"}]
[20802,"民政管理事务",82.98,null,82.98]
["2080204","拥军优属",15.31,null,15.31]
["2080299","其他民政管理事务支出",67.67,null,67.67]
["20808","抚恤",{"v":63.730000000000004,"d":"63.73"},null,{"v":63.730000000000004,"d":"63.73"}]
["2080804","优抚事业单位支出",12.73,null,12.73]
["2080899","其他优抚支出",{"v":51,"d":"51.00"},null,{"v":51,"d":"51.00"}]
[20809,"退役安置",24.39,null,24.39]
["2080901","退役士兵安置",24.39,null,24.39]
[20810,"社会福利",7.33,null,7.33]
["2081002","老年福利",7.33,null,7.33]
[20811,"残疾人事业",{"v":7.1,"d":"7.10"},null,{"v":7.1,"d":"7.10"}]
[2081104,"残疾人康复",{"v":0,"d":"0.00"}]
["2081105","残疾人就业与扶贫",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["2081199","其他残疾人事业支出",{"v":4.7,"d":"4.70"},null,{"v":4.7,"d":"4.70"}]
["20815","自然灾害生活救助",{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
["2081503","自然灾害灾后重建补助",{"v":3.2,"d":"3.20"},null,{"v":3.2,"d":"3.20"}]
[20819,"最低生活保障",13.11,null,13.11]
["2081902","农村最低生活保障金支出",13.11,null,13.11]
[20820,"临时救助",271.16,null,271.16]
["2082001","临时救助支出",{"v":271,"d":"271.00"},null,{"v":271,"d":"271.00"}]
["2082002","流浪乞讨人员救助支出",0.16,null,0.16]
[20821,"特困人员救助供养",13.04,null,13.04]
["2082102","农村五保供养支出",13.04,null,13.04]
[210,"医疗卫生与计划生育支出",77.18,null,77.18]
[21003,"基层医疗卫生机构",0.96,null,0.96]
[2100399,"其他基层医疗卫生机构支出",0.96,null,0.96]
[21004,"公共卫生",30.21,null,30.21]
["2100499","其他公共卫生支出",30.21,null,30.21]
["21007","计划生育事务",46.01,null,46.01]
["2100717","计划生育服务",{"v":5.5,"d":"5.50"},null,{"v":5.5,"d":"5.50"}]
[2100799,"其他计划生育事务支出",40.51,null,40.51]
["212","城乡社区支出",{"v":0,"d":"0.00"}]
["21202","城乡社区规划与管理",{"v":0,"d":"0.00"}]
["2120201","城乡社区规划与管理",{"v":0,"d":"0.00"}]
["213","农林水支出",709.48,114.11,595.37]
["21301","农业",265.51,{"v":102.9,"d":"102.90"},162.61]
["2130101","行政运行",101.34,101.34]
["2130106","科技转化与推广服务",{"v":0,"d":"0.00"}]
[2130108,"病虫害控制",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[2130109,"农产品质量安全",5.18,null,5.18]
[2130112,"农业行业业务管理",41.84,null,41.84]
["2130114","对外交流与合作",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
[2130135,"农业资源保护修复与利用（土地开发支出）",12.86,null,12.86]
["2130199","其他农业支出",92.79,1.56,91.23]
["21305","扶贫",{"v":107.72999999999999,"d":"107.73"},3.22,{"v":104.50999999999999,"d":"104.51"}]
["2130504","农村基础设施建设",{"v":95.3,"d":"95.30"},3.22,92.08]
["2130599","其他扶贫支出",12.43,null,12.43]
[21307,"农村综合改革",27.78,null,27.78]
["2130799","其他农村综合改革支出",27.78,null,27.78]
["21302","林业",42.85,7.99,34.86]
["2130219","林业工程与项目管理",1.52,null,1.52]
["2130234","林业防灾减灾",3.67,null,3.67]
["2130299","其他林业支出",{"v":37.660000000000004,"d":"37.66"},7.99,29.67]
[21303,"水利",265.61,null,{"v":265.61,"d":"266"}]
["2130305","水利工程建设",61.39,null,61.39]
["2130306","水利工程运行与维护",25.41,null,25.41]
["2130308","水利前期工作",27.32,null,27.32]
["2130314","防汛",18.76,null,18.76]
["2130315","抗旱",{"v":9.4,"d":"9.40"},null,{"v":9.4,"d":"9.40"}]
["2130335","农村人畜饮水",{"v":19.7,"d":"19.70"},null,{"v":19.7,"d":"19.70"}]
["2130399","其他水利支出",103.63,null,103.63]
["220","国土海洋气象等支出",{"v":14.569999999999999,"d":"14.57"},null,{"v":14.569999999999999,"d":"15"}]
["22002","海洋管理事务",{"v":14.569999999999999,"d":"14.57"},null,{"v":14.569999999999999,"d":"15"}]
["2200214","海域使用金支出",6.22,null,6.22]
["2200209","海洋防灾减灾",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["2200299","其他海洋管理事务支出",0.35,null,0.35]

{"sheet":"公开06表","index":5,"n_rows":60,"n_cols":6,"rows_kept":60,"merged":[[0,0,0,5],[3,0,3,2],[3,3,3,5],[59,0,59,1],[59,3,59,4]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款基本支出决算表"]
[{"$nulls":5},"公开06表"]
["部门：",{"$nulls":4},"金额单位：万元"]
["人员经费",null,null,"公用经费"]
["经济分类科目编码","科目名称","金额","经济分类科目编码","科目名称","金额"]
[301,"工资福利支出",{"v":56.910000000000004,"d":"56.91"},302,"商品和服务支出",{"v":62.949999999999996,"d":"62.95"}]
[30101,"基本工资",15.76,30201,"办公费",{"v":16.9,"d":"16.90"}]
[30102,"津贴补贴",null,30202,"印刷费"]
[30103,"奖金",null,30203,"咨询费"]
[30104,"其他社会保障缴费",4.09,30204,"手续费"]
[30106,"伙食补助费",36.96,30205,"水费"]
[30107,"绩效工资",null,30206,"电费"]
[30108,"机关事业单位基本养老保险缴费",null,30207,"邮电费",3.45]
[30109,"职业年金缴费",null,30208,"取暖费"]
[30199,"其他工资福利支出",{"v":0.1,"d":"0.10"},30209,"物业管理费"]
[303,"对个人和家庭的补助",0.82,30211,"差旅费",{"v":5.5,"d":"5.50"}]
[30301,"离休费",null,30212,"因公出国（境）费用"]
[30302,"退休费",null,30213,"维修（护）费",0.14]
[30303,"退职（役）费",null,30214,"租赁费"]
[30304,"抚恤金",null,30215,"会议费"]
[30305,"生活补助",null,30216,"培训费",1.02]
[30306,"救济费",null,30217,"公务接待费",0.77]
[30307,"医疗费",null,30218,"专用材料费"]
[30308,"助学金",null,30224,"被装购置费"]
[30309,"奖励金",null,30225,"专用燃料费"]
[30310,"生产补贴",null,30226,"劳务费",0.47]
[30311,"住房公积金",null,30227,"委托业务费"]
[30312,"提租补贴",null,30228,"工会经费"]
[30313,"购房补贴",null,30229,"福利费"]
[30314,"采暖补贴",null,30231,"公务用车运行维护费",15.53]
[30315,"物业服务补贴",null,30239,"其他交通费用"]
[30399,"其他对个人和家庭的补助支出",0.82,30240,"税金及附加费用"]
[null,null,"",30299,"其他商品和服务支出",19.17]
[{"$nulls":3},310,"其他资本性支出",0.33]
[{"$nulls":3},31001,"房屋建筑物购建"]
[{"$nulls":3},31002,"办公设备购置",0.33]
[{"$nulls":3},31003,"专用设备购置"]
[{"$nulls":3},31005,"基础设施建设"]
[{"$nulls":3},31006,"大型修缮"]
[{"$nulls":3},31007,"信息网络及软件购置更新"]
[{"$nulls":3},31008,"物资储备"]
[{"$nulls":3},31009,"土地补偿"]
[{"$nulls":3},31010,"安置补助"]
[{"$nulls":3},31011,"地上附着物和青苗补偿"]
[{"$nulls":3},31012,"拆迁补偿"]
[{"$nulls":3},31013,"公务用车购置"]
[{"$nulls":3},31019,"其他交通工具购置"]
[{"$nulls":3},31020,"产权参股"]
[{"$nulls":3},31099,"其他资本性支出"]
[{"$nulls":3},304,"对企事业单位的补贴"]
[{"$nulls":3},30401,"企业政策性补贴"]
[{"$nulls":3},30402,"事业单位补贴"]
[{"$nulls":3},30403,"财政贴息"]
[{"$nulls":3},30499,"其他对企事业单位的补贴"]
[{"$nulls":3},307,"债务利息支出"]
[{"$nulls":3},30701,"国内债务付息"]
[{"$nulls":3},30707,"国外债务付息"]
[{"$nulls":3},399,"其他支出"]
[{"$nulls":3},39906,"赠与"]
["人员经费合计",null,57.730000000000004,"公用经费合计",null,63.279999999999994]

{"sheet":"公开07表","index":6,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,11],[3,0,3,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款“三公”经费支出决算表"]
[{"$nulls":11},"公开07表"]
["部门",{"$nulls":10},"单位：万元"]
["2016年度预算数",{"$nulls":5},"2016年度决算数"]
["合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公务用车购置费","公务用车运行费",{"$nulls":3},"小计","公务用车购置费","公务用车运行费"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[27.5,null,17.5,null,17.5,10,22.069999999999997,null,20.83,null,20.83,1.24]

{"sheet":"公开08表","index":7,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7],[5,0,5,1],[6,0,6,1]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":7},"公开08表"]
["部门：",{"$nulls":6},"单位：万元"]
["项目",null,"年初结转和结余","本年收入","本年支出",null,null,"年末结转和结余"]
["功能分类科目编码","科目名称",null,null,"小计","基本支出","项目支出"]
["栏次",null,1,2,3,4,5,6]
["合计"]
[212,"城乡社区支出"]
[21209,"城市公用事业附加及对应专项债务收入安排的支出"]
[2120901,"城市公共设施"]
["……","……"]