{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表","Sheet10"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":16,"n_cols":252,"rows_kept":16,"merged":[[2,0,2,9],[5,2,5,3],[5,4,5,8],[8,2,8,3],[11,2,11,3],[11,4,11,8],[15,0,15,1],[15,2,15,3],[15,7,15,9]],"flags":["formulas_cached_only"]}
[{"$nulls":17},{"v":232194.82,"d":"232,195"}]
[]
["2016年部门预算公开表"]
[]
[]
[null,null,"部门名称：",null,"兴国县国有资产经营管理中心"]
[]
[{"$nulls":251},"总计(合计)"]
[null,null,"编制日期："]
[]
[]
[null,null,"编制单位：",null,"兴国县国有资产经营管理中心"]
[]
[]
[]
["单位负责人签章：",null,"钟显荣",null,"财务负责人签章：","黄承玉",null,"制表人签章：黄承玉"]

{"sheet":"收支预算总表","index":1,"n_rows":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县国有资产经营管理中心",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",89.28,"合计",89.28]
["    一般公共预算拨款收入",89.28,"一般公共服务支出",77.43]
["    专项收入",null,"教育支出"]
["    政府性基金预算拨款收入",null,"科学技术支出"]
["    预算内投资收入",null,"社会保障和就业支出"]
["二、事业收入",null,"医疗卫生与计划生育支出",3.57]
["三、事业单位经营收入",null,"农林水支出"]
["四、其他收入",null,"资源勘探信息等支出"]
["五、附属单位上缴收入",null,"国土海洋气象等支出"]
["六、上级补助收入",null,"住房保障支出",8.28]
[null,null,"其他支出"]
[]
[]
["本年收入合计",89.28,"本年支出合计",89.28]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）"]
["收入总计",89.28,"支出总计",89.28]
{"$rows_empty":78}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":57,"n_cols":15,"rows_kept":57,"merged":[[2,0,2,2],[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：兴国县国有资产经营管理中心",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",89.28,89.28,89.28]
["201","一般公共服务支出",77.43,77.43,77.43]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）",77.43,77.43,77.43]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出"]
["  05","  行政事业单位离退休"]
["    2080504","    未归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","医疗卫生与计划生育支出",3.57,3.57,3.57]
["  11","  行政事业单位医疗",3.57,3.57,3.57]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗",3.57,3.57,3.57]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["    2130602","    土地治理"]
["    2130699","    其他农业综合开发支出"]
["  08","  普惠金融发展支出"]
["    2130804","    创业担保贷款贴息"]
["  99","  其他农林水支出"]
["    2139999","    其他农林水支出"]
["215","资源勘探信息等支出"]
["  99","  其他资源勘探信息等支出"]
["    2159999","    其他资源勘探信息等支出"]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出",8.28,8.28,8.28]
["  02","  住房改革支出",8.28,8.28,8.28]
["    2210203","    购房补贴"]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"部门支出总表","index":3,"n_rows":57,"n_cols":8,"rows_kept":57,"merged":[[2,0,2,1],[2,6,2,7],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：兴国县国有资产经营管理中心",{"$nulls":5},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",89.28,89.28]
["201","一般公共服务支出",77.43,77.43]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）",77.43,77.43]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出"]
["  05","  行政事业单位离退休"]
["    2080504","    未归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","医疗卫生与计划生育支出",3.57,3.57]
["  11","  行政事业单位医疗",3.57,3.57]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗",3.57,3.57]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["    2130602","    土地治理"]
["    2130699","    其他农业综合开发支出"]
["  08","  普惠金融发展支出"]
["    2130804","    创业担保贷款贴息"]
["  99","  其他农林水支出"]
["    2139999","    其他农林水支出"]
["215","资源勘探信息等支出"]
["  99","  其他资源勘探信息等支出"]
["    2159999","    其他资源勘探信息等支出"]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出",8.28,8.28]
["  02","  住房改革支出",8.28,8.28]
["    2210203","    购房补贴"]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"财政拨款收支总表","index":4,"n_rows":90,"n_cols":26,"rows_kept":90,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：兴国县国有资产经营管理中心",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",89.28,"一、本年支出",89.28,89.28]
["    一般公共预算拨款收入",89.28,"一般公共服务支出",77.43,77.43]
["    专项收入",null,"教育支出"]
["    政府性基金预算拨款收入",null,"社会保障和就业支出"]
["    预算内投资收入",null,"医疗卫生与计划生育支出",3.57,3.57]
[null,null,"农林水支出"]
[null,null,"住房保障支出",8.28,8.28]
[]
[]
[]
[]
["二、上年结转",null,"二、结转下年"]
[]
[]
[]
[]
["收入总计",89.28,"支出总计",89.28,89.28]
{"$rows_empty":67}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：兴国县国有资产经营管理中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",89.28,89.28]
["201","一般公共服务支出",77.43,77.43]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010607","    信息化建设（财政事务）"]
["    2010650","    事业运行（财政事务）",77.43,77.43]
["    2010699","    其他财政事务支出"]
["205","教育支出"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["208","社会保障和就业支出"]
["  05","  行政事业单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","医疗卫生与计划生育支出",3.57,3.57]
["  11","  行政事业单位医疗",3.57,3.57]
["    2101101","    行政单位医疗"]
["    2101102","    事业单位医疗",3.57,3.57]
["213","农林水支出"]
["  06","  农业综合开发"]
["    2130601","    机构运行（农业综合开发）"]
["221","住房保障支出",8.28,8.28]
["  02","  住房改革支出",8.28,8.28]
["    2210203","    购房补贴"]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":63,"n_cols":5,"rows_kept":63,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：兴国县国有资产经营管理中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2017年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",89.28,89.28]
["301","工资福利支出",{"v":75.4,"d":"75.40"},{"v":75.4,"d":"75.40"}]
["  30130101","  基本工资(工资福利支出)",36.87,36.87]
["  3013010201","  行政单位统一津补贴(工资福利支出)"]
["  3013010202","  其他津补贴(工资福利支出)",34.96,34.96]
["  3013010301","  基础性绩效工资(工资福利支出)"]
["  3013010302","  奖励性绩效工资(工资福利支出)"]
["  3013010501","  养老保险(工资福利支出)"]
["  3013010502","  失业保险(工资福利支出)"]
["  3013010503","  医疗保险(工资福利支出)",3.57,3.57]
["  3013010505","  其他保险(工资福利支出)"]
["  30130108","  机关事业单位基本养老保险缴费(工资福利支出)"]
["  30130110","  奖金(工资福利支出)"]
["  3013019902","  临时工工资(工资福利支出)"]
["  3013019903","  聘用人员工资(工资福利支出)"]
["  3013019904","  其他(工资福利支出)"]
["302","商品和服务支出",{"v":5.6,"d":"5.60"},null,{"v":5.6,"d":"5.60"}]
["  30130201","  办公费(商品和服务支出)"]
["  30130202","  印刷费(商品和服务支出)"]
["  30130203","  水电费(商品和服务支出)"]
["  30130204","  邮电费(商品和服务支出)"]
["  30130205","  物业管理费(商品和服务支出)"]
["  30130206","  手续费(商品和服务支出)"]
["  30130207","  差旅费(商品和服务支出)"]
["  30130209","  教学业务费(商品和服务支出)"]
["  30130210","  维修（护）费(商品和服务支出)"]
["  30130212","  因公出国（境）费用(商品和服务支出)"]
["  30130213","  离退休人员公用支出(商品和服务支出)"]
["  30130214","  租赁费(商品和服务支出)"]
["  30130215","  会议费(商品和服务支出)"]
["  30130217","  公务接待费(商品和服务支出)"]
["  30130218","  专用材料费(商品和服务支出)"]
["  30130223","  咨询费(商品和服务支出)"]
["  30130226","  劳务费(商品和服务支出)"]
["  30130227","  委托业务费(商品和服务支出)"]
["  30130228","  工会经费(商品和服务支出)"]
["  30130229","  福利费(商品和服务支出)"]
["  30130231","  公务用车运行维护费(商品和服务支出)"]
["  30130239","  其他交通费用(商品和服务支出)"]
["  30130299","  其他商品和服务支出(商品和服务支出)",{"v":5.6,"d":"5.60"},null,{"v":5.6,"d":"5.60"}]
["303","对个人和家庭的补助",8.28,8.28]
["  30130301","  离休费(对个人和家庭的补助)"]
["  30130302","  退休费(对个人和家庭的补助)"]
["  30130303","  退职(役)费(对个人和家庭的补助)"]
["  30130304","  抚恤金(对个人和家庭的补助)"]
["  30130305","  生活补助(对个人和家庭的补助)"]
["  30130307","  医疗费(对个人和家庭的补助)"]
["  30130308","  助学金(对个人和家庭的补助)"]
["  30130309","  奖励金(对个人和家庭的补助)"]
["  30130311","  住房公积金(对个人和家庭的补助)",8.28,8.28]
["  30130313","  购房补贴(对个人和家庭的补助)"]
["  30130399","  其他对个人和家庭的补助支出(对个人和家庭的补助)"]
["310","其他资本性支出"]
["  30131002","  办公设备购置(其他资本性支出)"]
["  30131003","  专用设备购置(其他资本性支出)"]
["  30131007","  信息网络及软件购置更新(其他资本性支出)"]
["  30131099","  其他资本性支出(其他资本性支出)"]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:兴国县国有资产经营管理中心",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"兴国县国资中心",0.64,null,0.64]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"Sheet10","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}