{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["公共预算收支总表","公共预算收入表","公共预算支出表","公共预算拨款支出表","政府性基金收支预算","三公经费预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算收支总表","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
["附件11"]
["2015年部门一般公共预算收支预算总表"]
["单位名称：青阳县审计局",null,null,"单位：万元"]
["收入             ",null,"支出"]
["项目","预算数","项目","预算数"]
["一、公共财政预算收入",{"v":252.051957,"d":"252.05"},"一、一般公共服务支出",{"v":212.051014,"d":"212.05"}]
["    公共财政拨款",{"v":252.051957,"d":"252.05"},"二、外交支出",{"v":0,"d":"0.00"}]
["    缴入国库行政事业性收费",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["    罚没收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
["二、预算外收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
["   事业收入（不含预算外）",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["三、其他收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":27.302303,"d":"27.30"}]
["     经营收入",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
["     上级补助收入",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"}]
["     附属单位上缴收入",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"}]
["     其他",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"}]
["四、上年结余",{"v":0,"d":"0.00"},"十三、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[null,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":12.69864,"d":"12.70"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、转移性支出",{"v":0,"d":"0.00"}]
["收入总计",{"v":252.051957,"d":"252.05"},"支出总计",{"v":252.051957,"d":"252.05"}]

{"sheet":"公共预算收入表","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[1,0,1,10]],"flags":["formulas_cached_only"]}
["附件12"]
["2015年部门一般公共预算收入预算表"]
["单位名称:青阳县审计局",{"$nulls":7},"单位：万元"]
["功能科目编码","功能科目名称","合计","公共预算收入",{"$nulls":4},"预算外收入","其他资金","上年结余"]
[{"$nulls":3},"小计","公共拨款收入","缴入国库的行政事业性收费","罚没收入","专项收入"]
["合计",null,{"v":252.051957,"d":"252.05"},{"v":252.051957,"d":"252.05"},{"v":252.051957,"d":"252.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["201","一般公共服务支出",{"v":212.051014,"d":"212.05"},{"v":212.051014,"d":"212.05"},{"v":212.051014,"d":"212.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["  20101","  人大事务",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2010101","    行政运行（人大事务）",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["  20108","  审计事务",{"v":207.923956,"d":"207.92"},{"v":207.923956,"d":"207.92"},{"v":207.923956,"d":"207.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2010801","    行政运行（审计事务）",{"v":207.923956,"d":"207.92"},{"v":207.923956,"d":"207.92"},{"v":207.923956,"d":"207.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["208","社会保障和就业支出",{"v":27.302303,"d":"27.30"},{"v":27.302303,"d":"27.30"},{"v":27.302303,"d":"27.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["  20803","  财政对社会保险基金的补助",{"v":1.841303,"d":"1.84"},{"v":1.841303,"d":"1.84"},{"v":1.841303,"d":"1.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2080302","    财政对失业保险基金的补助",{"v":1.269864,"d":"1.27"},{"v":1.269864,"d":"1.27"},{"v":1.269864,"d":"1.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2080304","    财政对工伤保险基金的补助",{"v":0.317466,"d":"0.32"},{"v":0.317466,"d":"0.32"},{"v":0.317466,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2080305","    财政对生育保险基金的补助",{"v":0.253973,"d":"0.25"},{"v":0.253973,"d":"0.25"},{"v":0.253973,"d":"0.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["  20805","  行政事业单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2080501","    归口管理的行政单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["221","住房保障支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["  22102","  住房改革支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
["    2210201","    住房公积金",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]

{"sheet":"公共预算支出表","index":2,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2015年部门一般公共预算支出预算表"]
["单位名称：青阳县审计局",{"$nulls":3},"单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
["合计",null,{"v":252.051957,"d":"252.05"},{"v":143.951957,"d":"143.95"},{"v":108.1,"d":"108.10"}]
["201","一般公共服务支出",{"v":212.051014,"d":"212.05"},{"v":103.951014,"d":"103.95"},{"v":108.1,"d":"108.10"}]
["  20101","  人大事务",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"}]
["    2010101","    行政运行（人大事务）",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"}]
["  20108","  审计事务",{"v":207.923956,"d":"207.92"},{"v":99.823956,"d":"99.82"},{"v":108.1,"d":"108.10"}]
["    2010801","    行政运行（审计事务）",{"v":207.923956,"d":"207.92"},{"v":99.823956,"d":"99.82"},{"v":108.1,"d":"108.10"}]
["208","社会保障和就业支出",{"v":27.302303,"d":"27.30"},{"v":27.302303,"d":"27.30"},{"v":0,"d":"0.00"}]
["  20803","  财政对社会保险基金的补助",{"v":1.841303,"d":"1.84"},{"v":1.841303,"d":"1.84"},{"v":0,"d":"0.00"}]
["    2080302","    财政对失业保险基金的补助",{"v":1.269864,"d":"1.27"},{"v":1.269864,"d":"1.27"},{"v":0,"d":"0.00"}]
["    2080304","    财政对工伤保险基金的补助",{"v":0.317466,"d":"0.32"},{"v":0.317466,"d":"0.32"},{"v":0,"d":"0.00"}]
["    2080305","    财政对生育保险基金的补助",{"v":0.253973,"d":"0.25"},{"v":0.253973,"d":"0.25"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]

{"sheet":"公共预算拨款支出表","index":3,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
["附件14"]
["2015年部门一般公共预算财政拨款支出预算表"]
["单位名称：青阳县审计局",{"$nulls":4},"单位：万元"]
["功能科目编码/经济科目编码","功能科目名称/经济科目名称","合计","基本支出","项目支出","备注"]
[null,null,{"v":252.051957,"d":"252.05"},{"v":143.951957,"d":"143.95"},{"v":108.1,"d":"108.10"}]
["201","一般公共服务支出",{"v":212.051014,"d":"212.05"},{"v":103.951014,"d":"103.95"},{"v":108.1,"d":"108.10"}]
["  20101","  人大事务",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"}]
["    2010101","    行政运行（人大事务）",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"}]
["      301","      工资福利支出",{"v":4.127058,"d":"4.13"},{"v":4.127058,"d":"4.13"},{"v":0,"d":"0.00"}]
["  20108","  审计事务",{"v":207.923956,"d":"207.92"},{"v":99.823956,"d":"99.82"},{"v":108.1,"d":"108.10"}]
["    2010801","    行政运行（审计事务）",{"v":207.923956,"d":"207.92"},{"v":99.823956,"d":"99.82"},{"v":108.1,"d":"108.10"}]
["      301","      工资福利支出",{"v":68.8883,"d":"68.89"},{"v":68.8883,"d":"68.89"},{"v":0,"d":"0.00"}]
["      302","      商品和服务支出",{"v":139.035656,"d":"139.04"},{"v":30.935656,"d":"30.94"},{"v":108.1,"d":"108.10"}]
["208","社会保障和就业支出",{"v":27.302303,"d":"27.30"},{"v":27.302303,"d":"27.30"},{"v":0,"d":"0.00"}]
["  20803","  财政对社会保险基金的补助",{"v":1.841303,"d":"1.84"},{"v":1.841303,"d":"1.84"},{"v":0,"d":"0.00"}]
["    2080302","    财政对失业保险基金的补助",{"v":1.269864,"d":"1.27"},{"v":1.269864,"d":"1.27"},{"v":0,"d":"0.00"}]
["      301","      工资福利支出",{"v":1.269864,"d":"1.27"},{"v":1.269864,"d":"1.27"},{"v":0,"d":"0.00"}]
["    2080304","    财政对工伤保险基金的补助",{"v":0.317466,"d":"0.32"},{"v":0.317466,"d":"0.32"},{"v":0,"d":"0.00"}]
["      301","      工资福利支出",{"v":0.317466,"d":"0.32"},{"v":0.317466,"d":"0.32"},{"v":0,"d":"0.00"}]
["    2080305","    财政对生育保险基金的补助",{"v":0.253973,"d":"0.25"},{"v":0.253973,"d":"0.25"},{"v":0,"d":"0.00"}]
["      301","      工资福利支出",{"v":0.253973,"d":"0.25"},{"v":0.253973,"d":"0.25"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":25.461,"d":"25.46"},{"v":25.461,"d":"25.46"},{"v":0,"d":"0.00"}]
["      301","      工资福利支出",{"v":14.8872,"d":"14.89"},{"v":14.8872,"d":"14.89"},{"v":0,"d":"0.00"}]
["      303","      对个人和家庭的补助",{"v":10.5738,"d":"10.57"},{"v":10.5738,"d":"10.57"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]
["      303","      对个人和家庭的补助",{"v":12.69864,"d":"12.70"},{"v":12.69864,"d":"12.70"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金收支预算","index":4,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["2015年部门政府性基金预算收支预算表"]
["",{"$nulls":5},"单位：万元"]
["科目编码",null,"科目名称","本年政府性基金财政拨款收入","本年政府性基金财政拨款支出"]
[{"$nulls":4},"合计","基本支出","项目支出"]

{"sheet":"三公经费预算表","index":5,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["2015年部门“三公”经费预算表"]
["单位名称：青阳县审计局","单位：万元"]
["项目","预算数"]
["合计",15.4]
["因公出国（境）费",0]
["公务接待费",9.7]
["公务用车购置及运行费",5.7]
["  其中：公务用车运行费",5.7]
["       公务用车购置费 ",0]