{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["Z01 收入支出决算总表(公开01表)","Z03 收入决算表(公开02表)","Z04 支出决算表(公开03表)","Z01_1 财政拨款收入支出决算总表(公开04表)","Z07 一般公共预算财政拨款支出决算表(公开05表)","CA03 一般公共预算财政拨款基本支出决算批复表(公开06表)","CS05 财政拨款开支的“三公”经费决算情况表(公开08表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(公开01表)","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,null,"收入支出决算总表"]
[{"$nulls":3},"财决01表"]
["编制单位：青阳县团县委",null,"2015年度","金额单位：元"]
["收入","","支出",""]
["项目","决算数","项目","决算数"]
["一、财政拨款收入",{"v":681357.98,"d":"681,357.98"},"一、一般公共服务支出",{"v":649940.28,"d":"649,940.28"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["四、经营收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
["","","七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["","","八、社会保障和就业支出",{"v":0,"d":"0.00"}]
["","","九、医疗卫生与计划生育支出",{"v":7705.7,"d":"7,705.70"}]
["","","十、节能环保支出",{"v":0,"d":"0.00"}]
["","","十一、城乡社区支出",{"v":0,"d":"0.00"}]
["","","十二、农林水支出",{"v":0,"d":"0.00"}]
["","","十三、交通运输支出",{"v":0,"d":"0.00"}]
["","","十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["","","十五、商业服务业等支出",{"v":0,"d":"0.00"}]
["","","十六、金融支出",{"v":0,"d":"0.00"}]
["","","十七、援助其他地区支出",{"v":0,"d":"0.00"}]
["","","十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["","","十九、住房保障支出",{"v":23712,"d":"23,712.00"}]
["","","二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
["","","二十一、其他支出",{"v":0,"d":"0.00"}]
["","","二十二、债务还本支出",{"v":0,"d":"0.00"}]
["","","二十三、债务付息支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":681357.98,"d":"681,357.98"},"本年支出合计",{"v":681357.98,"d":"681,357.98"}]
[" 用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结余分配",{"v":0,"d":"0.00"}]
["     年初结转和结余",{"v":0,"d":"0.00"},"     年末结转和结余",{"v":0,"d":"0.00"}]
["","","",""]
["总计",{"v":681357.98,"d":"681,357.98"},"总计",{"v":681357.98,"d":"681,357.98"}]
[]
[null,null,"— 1 —"]

{"sheet":"Z03 收入决算表(公开02表)","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,0,0,2],[4,0,4,3],[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],[5,0,5,2],[7,0,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
["附件2："]
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"财决03表"]
["编制单位：青阳县团县委",{"$nulls":5},"2015年度",{"$nulls":3},"金额单位：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"]
["支出功能分类科目编码","","","科目名称","","","","","","",""]
["","","","合计",{"v":681357.98,"d":"681,357.98"},{"v":681357.98,"d":"681,357.98"},{"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"}]
["201","","","一般公共服务支出",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"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"}]
["20129","","","群众团体事务",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"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"}]
["2012901","","","  行政运行",{"v":419885.98,"d":"419,885.98"},{"v":419885.98,"d":"419,885.98"},{"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"}]
["2012999","","","  其他群众团体事务支出",{"v":230054.3,"d":"230,054.30"},{"v":230054.3,"d":"230,054.30"},{"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"}]
["210","","","医疗卫生与计划生育支出",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"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"}]
["21005","","","医疗保障",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"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"}]
["2100501","","","  行政单位医疗",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"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"}]
["221","","","住房保障支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"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"}]
["22102","","","住房改革支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"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"}]
["2210201","","","  住房公积金",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"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"}]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
[{"$nulls":6},"—3.%d —"]

{"sheet":"Z04 支出决算表(公开03表)","index":2,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[0,0,0,2],[4,0,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[5,0,5,2],[7,0,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
["附件3"]
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：青阳县团县委",{"$nulls":4},"2015年度",{"$nulls":3},"金额单位：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"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["类","款","项","合计",{"v":681357.98,"d":"681,357.98"},{"v":681357.98,"d":"681,357.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20129","","","群众团体事务",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","","","  行政运行",{"v":419885.98,"d":"419,885.98"},{"v":419885.98,"d":"419,885.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012999","","","  其他群众团体事务支出",{"v":230054.3,"d":"230,054.30"},{"v":230054.3,"d":"230,054.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100501","","","  行政单位医疗",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","",""]
["","","","","","","","","",""]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"Z01_1 财政拨款收入支出决算总表(公开04表)","index":3,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["附件4："]
[null,"财政拨款收入支出决算总表"]
["编制单位：青阳县团县委","2015年度",null,"金额单位：元"]
["收入","","支出",""]
["项    目","决算数","项目（按功能分类）","决算数"]
["一、一般公共预算财政拨款",{"v":681357.98,"d":"681,357.98"},"一、一般公共服务支出",{"v":649940.28,"d":"649,940.28"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["","","三、国防支出",{"v":0,"d":"0.00"}]
["","","四、公共安全支出",{"v":0,"d":"0.00"}]
["","","五、教育支出",{"v":0,"d":"0.00"}]
["","","六、科学技术支出",{"v":0,"d":"0.00"}]
["","","七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["","","八、社会保障和就业支出",{"v":0,"d":"0.00"}]
["","","九、医疗卫生与计划生育支出",{"v":7705.7,"d":"7,705.70"}]
["","","十、节能环保支出",{"v":0,"d":"0.00"}]
["","","十一、城乡社区支出",{"v":0,"d":"0.00"}]
["","","十二、农林水支出",{"v":0,"d":"0.00"}]
["","","十三、交通运输支出",{"v":0,"d":"0.00"}]
["","","十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["","","十五、商业服务业等支出",{"v":0,"d":"0.00"}]
["","","十六、金融支出",{"v":0,"d":"0.00"}]
["","","十七、援助其他地区支出",{"v":0,"d":"0.00"}]
["","","十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["","","十九、住房保障支出",{"v":23712,"d":"23,712.00"}]
["","","二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
["","","二十一、其他支出",{"v":0,"d":"0.00"}]
["","","二十二、债务还本支出",{"v":0,"d":"0.00"}]
["","","二十三、债务付息支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":681357.98,"d":"681,357.98"},"本年支出合计",{"v":681357.98,"d":"681,357.98"}]
["年初财政拨款结转和结余",{"v":0,"d":"0.00"},"年末财政拨款结转和结余",{"v":0,"d":"0.00"}]
["一般公共预算财政拨款",{"v":0,"d":"0.00"},"",""]
["政府性基金预算财政拨款",{"v":0,"d":"0.00"},"",""]
["合计",{"v":681357.98,"d":"681,357.98"},"合计",{"v":681357.98,"d":"681,357.98"}]
[]
[null,"— %d —"]

{"sheet":"Z07 一般公共预算财政拨款支出决算表(公开05表)","index":4,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[3,0,3,2],[5,0,5,2],[6,0,6,2],[7,0,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"公共预算财政拨款收入支出决算表"]
[{"$nulls":6},"财决07表"]
["编制单位：青阳县团县委",{"$nulls":3},"2015年度",null,"金额单位：元"]
["支出功能分类科目编码","","","科目名称","合计","基本支出","项目支出"]
["类","款","项","合计",{"v":681357.98,"d":"681,357.98"},{"v":681357.98,"d":"681,357.98"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"v":0,"d":"0.00"}]
["20129","","","群众团体事务",{"v":649940.28,"d":"649,940.28"},{"v":649940.28,"d":"649,940.28"},{"v":0,"d":"0.00"}]
["2012901","","","  行政运行",{"v":419885.98,"d":"419,885.98"},{"v":419885.98,"d":"419,885.98"},{"v":0,"d":"0.00"}]
["2012999","","","  其他群众团体事务支出",{"v":230054.3,"d":"230,054.30"},{"v":230054.3,"d":"230,054.30"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"}]
["21005","","","医疗保障",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"}]
["2100501","","","  行政单位医疗",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"}]
["","","","","","",""]
["","","","","","",""]
[]
[{"$nulls":4},"— 11.%d —"]

{"sheet":"CA03 一般公共预算财政拨款基本支出决算批复表(公开06表)","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[4,0,4,1],[4,2,7,2],[4,3,7,3],[4,4,7,4],[5,0,7,0],[5,1,7,1],[8,0,8,1],[9,0,9,1],[34,0,34,4],[35,0,35,4],[36,0,36,4]],"flags":["formulas_cached_only"]}
[]
[null,null,"一般公共预算财政拨款基本支出决算批复表"]
[{"$nulls":4},"公开06表"]
["部门：青阳县团县委",null,"2015年度",null,"金额单位：元"]
["项    目","","本年支出合计","人员经费","公用经费"]
["经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["","","","","小计"]
["","","","",""]
["栏    次","栏    次","1","2","3"]
["合    计","合    计",{"v":681357.98,"d":"681,357.98"},{"v":259671.7,"d":"259,671.70"},{"v":421686.28,"d":"421,686.28"}]
["301","工资福利支出",{"v":197454,"d":"197,454.00"},{"v":197454,"d":"197,454.00"},{"v":0,"d":"0.00"}]
["30101","  基本工资",{"v":68928,"d":"68,928.00"},{"v":68928,"d":"68,928.00"},{"v":0,"d":"0.00"}]
["30102","  津贴补贴",{"v":65760,"d":"65,760.00"},{"v":65760,"d":"65,760.00"},{"v":0,"d":"0.00"}]
["30103","  奖金",{"v":11254,"d":"11,254.00"},{"v":11254,"d":"11,254.00"},{"v":0,"d":"0.00"}]
["30104","  社会保障缴费",{"v":30912,"d":"30,912.00"},{"v":30912,"d":"30,912.00"},{"v":0,"d":"0.00"}]
["30199","  其他工资福利支出",{"v":20600,"d":"20,600.00"},{"v":20600,"d":"20,600.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":421686.28,"d":"421,686.28"},{"v":0,"d":"0.00"},{"v":421686.28,"d":"421,686.28"}]
["30201","  办公费",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["30202","  印刷费",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["30206","  电费",{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"}]
["30207","  邮电费",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["30211","  差旅费",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["30213","  维修(护)费",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["30215","  会议费",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["30216","  培训费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["30217","  公务接待费",{"v":57800,"d":"57,800.00"},{"v":0,"d":"0.00"},{"v":57800,"d":"57,800.00"}]
["30226","  劳务费",{"v":199254.3,"d":"199,254.30"},{"v":0,"d":"0.00"},{"v":199254.3,"d":"199,254.30"}]
["30228","  工会经费",{"v":3900,"d":"3,900.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3,900.00"}]
["30231","  公务用车运行维护费",{"v":28500,"d":"28,500.00"},{"v":0,"d":"0.00"},{"v":28500,"d":"28,500.00"}]
["30299","  其他商品和服务支出",{"v":60431.98,"d":"60,431.98"},{"v":0,"d":"0.00"},{"v":60431.98,"d":"60,431.98"}]
["303","对个人和家庭的补助",{"v":62217.7,"d":"62,217.70"},{"v":62217.7,"d":"62,217.70"},{"v":0,"d":"0.00"}]
["30307","  医疗费",{"v":7705.7,"d":"7,705.70"},{"v":7705.7,"d":"7,705.70"},{"v":0,"d":"0.00"}]
["30309","  奖励金",{"v":30800,"d":"30,800.00"},{"v":30800,"d":"30,800.00"},{"v":0,"d":"0.00"}]
["30311","  住房公积金",{"v":23712,"d":"23,712.00"},{"v":23712,"d":"23,712.00"},{"v":0,"d":"0.00"}]
["注：1.本表依据《一般公共预算财政拨款基本支出决算明细表》（财决08-1表）进行批复。","","","",""]
["    2.本表批复到款级科目。","","","",""]
["    3.本表以“万元”为金额单位（保留两位小数）。","","","",""]
[]
[null,null,"— 6.%d —"]

{"sheet":"CS05 财政拨款开支的“三公”经费决算情况表(公开08表)","index":6,"n_rows":12,"n_cols":2,"rows_kept":12,"flags":["formulas_cached_only"]}
["“三公经费”公共预算财政拨款支出情况表"]
[null,"财决库补02表"]
["编制单位：青阳县团县委","金额单位：元"]
["项目","决算数"]
["合计",{"v":86300,"d":"86,300.00"}]
["因公出国（境）费",{"v":0,"d":"0.00"}]
["公务接待费",{"v":57800,"d":"57,800.00"}]
["公务用车购置及运行费",{"v":28500,"d":"28,500.00"}]
["    其中：公务用车运行维护费",{"v":28500,"d":"28,500.00"}]
["          公务用车购置 ",{"v":0,"d":"0.00"}]
[]
["— 42.%d —"]