{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["部门收支总表","部门收入表","部门支出表","财政拨款收支总表","一般公共预算支出表","政府性基金预算支出表","一般公共预算基本支出表","三公经费"],"not_rendered":{"external_links":1,"defined_names":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[null,"附件1"]
[null,"2016年部门收支总表"]
[]
[null,"单位：","中共遂溪县委组织部",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出",null,"支出"]
[null,"项目","2016年预算","项目（经济分类）","2016年预算","项目（功能科目）","2016年预算"]
[null,"一、预算拨款",{"v":15265866,"d":"15,265,866"},"一、基本支出",{"v":2530386,"d":"2,530,386"},"一、一般公共服务支出",{"v":5876890,"d":"5,876,890"}]
[null,"   一般预算拨款",{"v":15265866,"d":"15,265,866"},"    工资福利支出",{"v":1648250,"d":"1,648,250"},"二、外交支出",0]
[null,"   基金预算拨款","0","    对个人和家庭补助支出",{"v":533496,"d":"533,496"},"三、国防支出",0]
[null,"二、预算外资金",0,"    一般商品和服务支出",{"v":348640,"d":"348,640"},"四、公共安全支出",0]
[null,"   行政事业性收费收入",0,"    其他资本性支出",0,"五、教育支出",0]
[null,"   主管部门集中收入",0,"二、项目支出",{"v":12735480,"d":"12,735,480"},"六、科学技术支出",0]
[null,"   纳入预算外管理基金收入",0,"    商品和服务支出",{"v":3880000,"d":"3,880,000"},"七、文化体育与传媒支出",0]
[null,"   其他预算外资金",0,"    对企事业单位的补贴",0,"八、社会保障和就业支出 ",{"v":330408,"d":"330,408"}]
[{"$nulls":3},"    债务利息支出",0,"九、社会保险基金支出",0]
[{"$nulls":3},"    基本建设支出",0,"十、医疗卫生支出",0]
[{"$nulls":3},"    其他资本性支出",0,"十一、节能环保支出",0]
[{"$nulls":3},"    其他支出",0,"十二、城乡社区支出",0]
[{"$nulls":4},{"v":8855480,"d":"8,855,480"},"十三、农林水支出",{"v":8855480,"d":"8,855,480"}]
[null,"三、事业收入（不含预算外资金）",0,"三、事业单位经营支出",0,"十四、交通运输支出",0]
[null,"四、单位经营服务性收入",0,"四、对附属单位补助支出",0,"十五、资源勘探电力信息等支出",0]
[null,"五、其他收入",0,"五、上缴上级支出",0,"十六、商业服务业等支出",0]
[null,"六、上级补助收入",0,"六、结转下年",0,"十七、金融支出",0]
[null,"七、附属单位上缴收入",0,null,null,"十八、援助其他地区支出",{"v":0,"d":"0.0000"}]
[null,"八、用事业基金弥补收支差额",0,null,null,"十九、国土海洋气象等支出",0]
[null,"九、上年结转、结余",0,null,null,"二十、住房保障支出",{"v":203088,"d":"203,088"}]
[{"$nulls":5},"二十一、粮油物资储备支出",0]
[{"$nulls":5},"二十二、预备费",0]
[{"$nulls":5},"二十三、债务还本支出",0]
[{"$nulls":5},"二十四、债务付息支出",0]
[{"$nulls":5},"二十五、其他支出",0]
[{"$nulls":5},"二十六、转移性支出"]
[]
[null,"收入合计",{"v":15265866,"d":"15,265,866"},"支出合计",{"v":15265866,"d":"15,265,866"},"支出合计",{"v":15265866,"d":"15,265,866"}]

{"sheet":"部门收入表","index":1,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[null,"附件2"]
[null,"2016年部门收入表"]
[]
[null,null,"单位：元"]
[null,"单位：中共遂溪县委组织部"]
[null,"项目","2016年预算"]
[null,"一、预算拨款",{"v":15265866,"d":"15,265,866"}]
[null,"   一般预算拨款",{"v":15265866,"d":"15,265,866"}]
[null,"   基金预算拨款","0"]
[null,"二、预算外资金",{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",{"v":0,"d":"0 "}]
[null,"   其他预算外资金",{"v":0,"d":"0 "}]
[]
[]
[]
[]
[]
[null,"三、事业收入（不含预算外资金）",{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",{"v":0,"d":"0 "}]
[null,"五、其他收入",{"v":0,"d":"0 "}]
[null,"六、上级补助收入",{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",{"v":0,"d":"0 "}]
{"$rows_empty":7}
[null,"收入总计",{"v":15265866,"d":"15,265,866 "}]

{"sheet":"部门支出表","index":2,"n_rows":13,"n_cols":13,"rows_kept":13,"merged":[[1,2,1,5],[4,1,6,1],[4,2,6,2],[4,3,5,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,12],[5,10,6,10],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[null,"附件3"]
[null,null,"2016年部门支出表"]
[]
[null,"单位：","中共遂溪县委组织部",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$nulls":3},"基金预算拨款","国有资本经营预算拨款","财政专户拨款","其他资金"]
[{"$nulls":10},"事业收入","事业单位经营收入","其他收入"]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":15265866,"d":"15,265,866 "},{"v":15265866,"d":"15,265,866 "},{"v":15265866,"d":"15,265,866 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2013201】行政运行",{"v":2096890,"d":"2,096,890 "},{"v":2096890,"d":"2,096,890 "},{"v":2096890,"d":"2,096,890 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2013299】其他组织事务支出",{"v":3780000,"d":"3,780,000 "},{"v":3780000,"d":"3,780,000 "},{"v":3780000,"d":"3,780,000 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":330408,"d":"330,408 "},{"v":330408,"d":"330,408 "},{"v":330408,"d":"330,408 "}]
[null,"【20130599】其他扶贫支出",{"v":8855480,"d":"8,855,480 "},{"v":8855480,"d":"8,855,480 "},{"v":8855480,"d":"8,855,480 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":203088,"d":"203,088 "},{"v":203088,"d":"203,088 "},{"v":203088,"d":"203,088 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"财政拨款收支总表","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,6]],"flags":["formulas_cached_only"]}
[null,"附件4"]
[null,"2016年财政拨款收支总表"]
[]
[null,"单位：","中共遂溪县委组织部",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2016年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":15265866,"d":"15,265,866 "},"一、一般公共服务支出",{"v":5876890,"d":"5,876,890"},{"v":5876890,"d":"5,876,890"},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":15265866,"d":"15,265,866 "},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款","0","三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",null,null,{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":330408,"d":"330,408"},{"v":330408,"d":"330,408"},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十三、农林水支出",{"v":8855480,"d":"8,855,480 "},{"v":8855480,"d":"8,855,480 "},{"v":0,"d":"0 "}]
[null,"三、事业收入（不含预算外资金）",0,"十四、交通运输支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",0,"十五、资源勘探电力信息等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"五、其他收入",0,"十六、商业服务业等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"六、上级补助收入",0,"十七、金融支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",0,"十八、援助其他地区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",0,"十九、国土海洋气象等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",0,"二十、住房保障支出",{"v":203088,"d":"203,088 "},{"v":203088,"d":"203,088 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十一、粮油物资储备支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十二、预备费",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十三、债务还本支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十四、债务付息支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十五、其他支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十六、转移性支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"收入总计",{"v":15265866,"d":"15,265,866"},"支出总计",{"v":15265866,"d":"15,265,866"},{"v":15265866,"d":"15,265,866 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件5"]
[null,null,"2016年一般公共预算支出表"]
[]
[null,"单位：","中共遂溪县委组织部",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":15265866,"d":"15,265,866 "},{"v":15265866,"d":"15,265,866 "},{"v":15265866,"d":"15,265,866 "},null,{"v":0,"d":"0 "}]
[null,"【2013201】行政运行",{"v":2096890,"d":"2,096,890 "},{"v":2096890,"d":"2,096,890 "},{"v":2096890,"d":"2,096,890 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2013299】其他组织事务支出",{"v":3780000,"d":"3,780,000 "},{"v":3780000,"d":"3,780,000 "},{"v":3780000,"d":"3,780,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":330408,"d":"330,408 "},{"v":330408,"d":"330,408 "},{"v":330408,"d":"330,408 "}]
[null,"【20130599】其他扶贫支出",{"v":8855480,"d":"8,855,480 "},{"v":8855480,"d":"8,855,480 "},{"v":8855480,"d":"8,855,480 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":203088,"d":"203,088 "},{"v":203088,"d":"203,088 "},{"v":203088,"d":"203,088 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"政府性基金预算支出表","index":5,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"附件6"]
[]
[null,"2016年政府性基金预算支出表"]
[]
[]
[null,"单位：中共遂溪县委政法委员会","    单位：元"]
[null,"功能科目","基金预算拨款"]
[null,null,"0"]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":31,"n_cols":18,"rows_kept":31,"merged":[[1,1,2,17],[4,1,5,3],[4,4,6,4],[4,5,6,5],[4,6,5,17]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,"2016年一般公共预算基本支出表"]
[]
[null,"单位：","中共遂溪县委组织部",{"$nulls":3},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":15265866,"d":"15,265,866"},{"v":1648250,"d":"1,648,250"},{"v":4228640,"d":"4,228,640"},{"v":533496,"d":"533,496"},0,0,0,0,0,0,0,0,{"v":8855480,"d":"8,855,480"}]
[null,"  201","  32","  01"," 财政统发津贴补贴",{"v":828000,"d":"828,000"},{"v":828000,"d":"828,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","公务用车运行维护费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","年终一次性奖金",{"v":58850,"d":"58,850"},{"v":58850,"d":"58,850"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","财政统发基本工资",{"v":706200,"d":"706,200"},{"v":706200,"d":"706,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","公务交通补贴",{"v":117600,"d":"117,600"},0,{"v":117600,"d":"117,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","离退休人员通讯费",{"v":8640,"d":"8,640"},0,{"v":8640,"d":"8,640"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01"," 业务费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","包干公务费",{"v":72000,"d":"72,000"},0,{"v":72000,"d":"72,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","在职人员通讯费",{"v":50400,"d":"50,400"},0,{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01"," 财政负担雇佣制人员工资",{"v":55200,"d":"55,200"},{"v":55200,"d":"55,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","县基层组织建设经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","大组工网网络建设经费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","387名县党代表活动经费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99"," 人才发展专项经费",{"v":2000000,"d":"2,000,000"},0,{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","村委会干部培训经费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99"," 全县性干部培训经费",{"v":1100000,"d":"1,100,000"},0,{"v":1100000,"d":"1,100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99"," 主体班干部培训经费",{"v":250000,"d":"250,000"},0,{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","遗属供养费",{"v":19008,"d":"19,008"},0,0,{"v":19008,"d":"19,008"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01"," 离休费",{"v":120000,"d":"120,000"},0,0,{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","退休费",{"v":191400,"d":"191,400"},0,0,{"v":191400,"d":"191,400"},0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","2015年度农村基层组织经费保障省级和市级补助资金（湛财农【2015】64号）",{"v":8855480,"d":"8,855,480"},0,0,0,0,0,0,0,0,0,0,0,{"v":8855480,"d":"8,855,480"}]
[null,"  221","  02","  01"," 财政负担住房公积金",{"v":203088,"d":"203,088"},0,0,{"v":203088,"d":"203,088"},0,0,0,0,0,0,0,0,0]

{"sheet":"三公经费","index":7,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,1,1,2],[11,1,11,2]],"flags":["formulas_cached_only"]}
[null,"附件8"]
[null,"    2016年“三公”经费部门预算统计表"]
[]
[null,"单位：中共遂溪县委组织部","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":100000,"d":"100,000.00"}]
[null,"1、因公出国(境）费用",{"v":0,"d":"0.00"}]
[null,"2、公务接待费",{"v":10000,"d":"10,000.00"}]
[null,"3、公务用车费",{"v":90000,"d":"90,000.00"}]
[null,"其中：（1）公务用车运行维护费",{"v":90000,"d":"90,000.00"}]
[null,"（2）公务用车购置",{"v":0,"d":"0.00"}]