{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["0000000","1收支预算总表","2收入预算表","3支出预算表 (简)","4一般公共预算支出表（新）","5基金预算支出表","6政府采购表","7三公预算","-7财政拨款收支预算总表+","-8一般公共预算基本支出表+"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":70,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"0000000","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"1收支预算总表","index":1,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"2收入预算表","index":2,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"3支出预算表 (简)","index":3,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"4一般公共预算支出表（新）","index":4,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"5基金预算支出表","index":5,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"6政府采购表","index":6,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"7三公预算","index":7,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"-7财政拨款收支预算总表+","index":8,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"07表"]
[" 财政拨款收支预算总表"]
[null,null,null,"单位：千元"]
["收                     入",null,"支                     出"]
["项                    目","2016年预算","项             目","2016年预算"]
["一、一般公共预算拨款",4569,"一、基本支出",3101]
["二、政府性基金预算拨款",null,"        工资福利支出",2700]
[null,null,"        对个人和家庭的补助支出"]
[null,null,"        商品和服务支出（日常公用）",401]
[null,null,"二、项目支出",1468]
["本  年  收  入  合  计",4569,"        资本性支出（专项投资）",230]
["三、上级补助收入",null,"        专项商品和服务支出（专项公用）"]
["四、上年结转",null,"        债务利息支出"]
["       一般公共预算结转",null,"        其他项目支出",1238]
["       政府性基金结转"]
[null,null,"本  年  支  出  合  计"]
[null,null,"三、其他支出"]
[]
["收      入      总      计",4569,"支　　　出　　　总　　　计",4569]

{"sheet":"-8一般公共预算基本支出表+","index":9,"n_rows":8,"n_cols":20,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,0,1,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,12],[3,13,3,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08表"]
["一般公共预算基本支出预算表"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"单位：千元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","工资福利支出",null,null,null,"对个人和家庭的补助",null,null,"商品和服务支出"]
["类","款","项",null,null,null,"基本工资","津贴补贴","绩效工资","其他","离休费","退休费","其他","办公费","因公出国（境）费用","会议费","培训费","公务接待费","公务用车运行维护费","其他"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["204公共安全","20406司法",null,null,"阳光公证处",4569,500,680,680,840,null,null,null,53,null,18,19,50,70,191]
[null,null,"2040650事业运行",null,null,4569,500,680,680,840,null,null,null,53,null,18,19,50,70,191]