{"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"],"not_rendered":{"external_links":1,"defined_names":1},"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"]
[{"$nulls":5},"公开01表"]
["部门：阳江高新区党政办公室",{"$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",105.84,"一、一般公共服务支出","37",100.68]
["二、上级补助收入","3",24.94,"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",4.37]
["五、附属单位上缴收入","6",null,"五、教育支出","42"]
["六、其他收入","7",0.05,"六、科学技术支出","43"]
["……","8",null,"七、文化体育与传媒支出","44",23.82]
["","9",null,"八、社会保障和就业支出","45",3.44]
["","10",null,"九、医疗卫生与计划生育支出","46"]
["","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"]
["","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"]
["","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",130.83,"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",23.99,"本年支出合计","62",132.31]
[null,"27",null,"    结余分配","63",""]
["","32",null,"    年末结转和结余","68",22.51]
[]
["总计","36",{"v":154.82000000000002,"d":"154.82"},"总计","72",154.82]

{"sheet":"公开02表","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"公开02表"]
["部门：阳江高新区党政办公室",{"$nulls":9},"单位：万元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["栏次",{"$nulls":3},"1","2","3","4","5","6","7"]
["合计",{"$nulls":3},130.83,105.84,{"v":24.940000000000005,"d":"24.94"},{"$nulls":3},0.05]
[201,null,null,"一般公共服务支出",{"v":102.3,"d":"102.30"},81.47,20.78,{"$nulls":3},0.05]
[201,"03",null,"政府办公厅（室）及相关机构事务",{"v":102.3,"d":"102.30"},81.47,20.78,{"$nulls":3},0.05]
[201,"03","01","行政运行",{"v":39.5,"d":"39.50"},39.45,{"$nulls":4},0.05]
["201","03","07","法制建设",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",{"v":57.8,"d":"57.80"},37.02,20.78]
["204",null,null,"公共安全支出",6.47,4.55,1.92]
["204","09",null,"国家保密",6.47,4.55,1.92]
["204","09","99","其他国家保密支出",6.47,4.55,1.92]
["207",null,null,"文化体育与传媒支出",18.62,18.62]
["207","01",null,"文化",4.62,4.62]
["207","01","99","其他文化支出",4.62,4.62]
["207","03",null,"体育",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["207","03","99","其他体育支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["207","05",null,"新闻出版",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["207","05","99","其他新闻出版支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["208",null,null,"社会保障和就业支出",{"v":3.4400000000000004,"d":"3.44"},{"v":1.2,"d":"1.20"},2.24]
["208","08",null,"抚恤",{"v":3.4400000000000004,"d":"3.44"},{"v":1.2,"d":"1.20"},2.24]
["208","08","99","其他优抚支出",{"v":3.4400000000000004,"d":"3.44"},{"v":1.2,"d":"1.20"},2.24]

{"sheet":"公开03表","index":2,"n_rows":29,"n_cols":10,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
["支出决算表"]
[{"$nulls":9},"公开03表"]
["部门：阳江高新区党政办公室",{"$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},132.31,{"v":38.9,"d":"38.90"},93.41]
[201,null,null,"一般公共服务支出",{"v":100.67999999999999,"d":"100.68"},{"v":38.9,"d":"38.90"},{"v":61.779999999999994,"d":"61.78"}]
[201,"03",null,"政府办公厅（室）及相关机构事务",{"v":100.67999999999999,"d":"100.68"},{"v":38.9,"d":"38.90"},{"v":61.779999999999994,"d":"61.78"}]
[201,"03","01","行政运行",{"v":38.9,"d":"38.90"},{"v":38.9,"d":"38.90"}]
["201","03","07","法制建设",4.12,null,4.12]
["201","03","99","其他政府办公厅（室）及相关机构事务支出",57.66,null,57.66]
["204",null,null,"公共安全支出",4.37,null,4.37]
["204","09",null,"国家保密",4.37,null,4.37]
["204","09","99","其他国家保密支出",4.37,null,4.37]
["207",null,null,"文化体育与传媒支出",23.82,null,23.82]
["207","01",null,"文化",4.62,null,4.62]
["207","01","08","文化活动",4.62,null,4.62]
["207","03",null,"体育",15.15,null,15.15]
["207","03","99","其他体育支出",15.15,null,15.15]
["207","04",null,"广播影视",0.05,null,0.05]
["207","04","99","其他广播影视支出",0.05,null,0.05]
["207","05",null,"新闻出版",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["207","05","99","其他新闻出版支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["208",null,null,"社会保障和就业支出",3.44,null,3.44]
["208","08",null,"抚恤",3.44,null,3.44]
["208","08","99","其他优抚支出",3.44,null,3.44]

{"sheet":"公开04表","index":3,"n_rows":37,"n_cols":9,"rows_kept":37,"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]],"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：阳江高新区党政办公室",{"$nulls":7},"单位：万元"]
["收     入","","","支     出","","","",null,""]
["项    目","行次","决算数","项目（按功能分类）","行次","决算数","",null,""]
["","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算拨款"]
["栏    次","",1,"栏    次","",2,3,4,5]
["一、一般公共预算财政拨款","1",105.84,"一、一般公共服务支出","31",{"v":79.9,"d":"79.90"},{"v":79.9,"d":"79.90"},null,0]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32",0,0,null,0]
["三、国有资本经营预算拨款","3",null,"三、国防支出","33",0,0,null,0]
["","4",null,"四、公共安全支出","34",2.45,2.45,null,0]
["","5",null,"五、教育支出","35",0,0,null,0]
["","6",null,"六、科学技术支出","36",0,0,null,0]
["","7",null,"七、文化体育与传媒支出","37",23.82,23.82,null,0]
["","8",null,"八、社会保障和就业支出","38",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},null,0]
["","9",null,"九、医疗卫生与计划生育支出","39",0,0,null,0]
["","10",null,"十、节能环保支出","40",0,0,null,0]
["","11",null,"十一、城乡社区支出","41",0,0,null,0]
["","12",null,"十二、农林水支出","42",0,0,null,0]
["","13",null,"十三、交通运输支出","43",0,0,null,0]
["","14",null,"十四、资源勘探信息等支出","44",0,0,null,0]
["","15",null,"十五、商业服务业等支出","45",0,0,null,0]
["","16",null,"十六、金融支出","46",0,0,null,0]
["","17",null,"十七、援助其他地区支出","47",0,0,null,0]
["","18",null,"十八、国土海洋气象等支出","48",0,0,null,0]
["","19",null,"十九、住房保障支出","49",0,0,null,0]
["","20",null,"二十、粮油物资储备支出","50",0,0,null,0]
["","21",null,"二十一、其他支出","51",0,0,null,0]
["","22",null,"二十二、债务还本支出","52",0,0,null,0]
["","23",null,"二十三、债务付息支出","53",0,0,null,0]
[{"$nulls":3},"……"]
["本年收入合计","24",105.84,"本年支出合计","77",{"v":107.37000000000002,"d":"107.37"},{"v":107.37000000000002,"d":"107.37"},null,0]
["年初财政拨款结转和结余","26",23.86,"年末结转和结余","79",22.33,22.33,null,0]
["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":129.7,"d":"129.70"},"总计","83",{"v":129.70000000000002,"d":"129.70"},{"v":129.70000000000002,"d":"129.70"},null,0]

{"sheet":"公开05表","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
[{"$nulls":4},"公开05表"]
["部门：阳江高新区党政办公室",{"$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,107.37,{"v":38.9,"d":"38.90"},{"v":68.47000000000001,"d":"68.47"}]
[201,"一般公共服务支出",{"v":79.9,"d":"79.90"},{"v":38.9,"d":"38.90"},{"v":41,"d":"41.00"}]
["201 03","政府办公厅（室）及相关机构事务",{"v":79.9,"d":"79.90"},{"v":38.9,"d":"38.90"},{"v":41,"d":"41.00"}]
["201 03 01","行政运行",{"v":38.9,"d":"38.90"},{"v":38.9,"d":"38.90"}]
["201 03 07","法制建设",4.12,null,4.12]
["201 03 99","其他政府办公厅（室）及相关机构事务支出",36.88,null,36.88]
[204,"公共安全支出",2.45,null,2.45]
["204 09","国家保密",2.45,null,2.45]
["204 09 99","其他国家保密支出",2.45,null,2.45]
[207,"文化体育与传媒支出",23.82,null,23.82]
["207 01","文化",4.62,null,4.62]
["207 01 99","其他文化支出",4.62,null,4.62]
["207 03","体育",15.15,null,15.15]
["207 03 99","其他体育支出",15.15,null,15.15]
["207 04","广播影视",0.05,null,0.05]
["207 04 99","其他广播影视支出",0.05,null,0.05]
["207 05","新闻出版",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["207 05 99","其他新闻出版支出",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
[208,"社会保障和就业支出",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["208 08","抚恤",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["208 08 99","其他优抚支出",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]

{"sheet":"公开06表","index":5,"n_rows":60,"n_cols":6,"rows_kept":60,"merged":[[0,0,0,5],[2,0,2,1],[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"]
[{"$nulls":5},"公开06表"]
["部门：阳江高新区党政办公室",{"$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",0.39,302,"商品和服务支出",{"v":31.520000000000003,"d":"31.52"}]
[30101,"基本工资",null,30201,"办公费",10.61]
[30102,"津贴补贴",0.39,30202,"印刷费",2.35]
[30103,"奖金",null,30203,"咨询费"]
[30104,"其他社会保障缴费",null,30204,"手续费",0.04]
[30106,"伙食补助费",null,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",1.05]
[30109,"职业年金缴费",null,30208,"取暖费"]
[30199,"其他工资福利支出",null,30209,"物业管理费"]
[303,"对个人和家庭的补助",null,30211,"差旅费",0.67]
[30301,"离休费",null,30212,"因公出国（境）费用"]
[30302,"退休费",null,30213,"维修（护）费",1.14]
[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",{"v":0.1,"d":"0.10"}]
[30306,"救济费",null,30217,"公务接待费",0.34]
[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"]
[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",{"v":3.1,"d":"3.10"}]
[30315,"物业服务补贴",null,30239,"其他交通费用",4.16]
[30399,"其他对个人和家庭的补助支出",null,30240,"税金及附加费用"]
[{"$nulls":3},30299,"其他商品和服务支出",7.96]
[{"$nulls":3},310,"其他资本性支出",6.99]
[{"$nulls":3},31001,"房屋建筑物购建"]
[{"$nulls":3},31002,"办公设备购置",6.99]
[{"$nulls":3},31003,"专用设备购置"]
[{"$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,0.39,"公用经费合计",null,{"v":38.510000000000005,"d":"38.51"}]

{"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"]
[{"$nulls":11},"公开07表"]
["部门：阳江高新区党政办公室",{"$nulls":10},"单位：万元"]
["2015年度预算数",{"$nulls":5},"2015年度决算数"]
["合计","因公\n出国（境）费","公务用车购置及运行费",null,null,"公务\n接待\n费","合计","因公\n出国（境）费","公务用车购置及运行费",null,null,"公务\n接待\n费"]
[null,null,"小计","公务用车购置费","公务用车运行费",{"$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]
[{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},3.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},0.34]

{"sheet":"公开08表","index":7,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[2,0,2,2],[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"]
[{"$nulls":7},"公开08表"]
["部门：阳江高新区党政办公室",{"$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"]
{"$rows_empty":8}
["注：本单位没有政府性基金。"]