{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Z01 收入支出决算总表(财决01表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)","三公经费"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":42,"n_cols":15,"rows_kept":42,"merged":[[0,0,0,14],[3,0,3,4],[3,5,3,14],[29,5,29,10],[30,5,30,10],[31,5,31,10],[32,5,32,10],[33,5,33,10],[34,5,34,10],[35,5,35,10],[36,5,36,10],[37,5,37,10],[38,5,38,10],[39,5,39,10],[40,5,40,10],[41,5,41,10],[42,0,42,4]],"flags":["formulas_cached_only"]}
["永州市2015年度收入支出决算批复表"]
[{"$nulls":14},"财决批复01表"]
["编制单位：永州市安全生产监督管理局",{"$nulls":6},"2015年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":6559232,"d":"6,559,232.00"},"一、一般公共服务支出","37",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},"一、基本支出","60",{"v":2726700,"d":"2,726,700.00"},{"v":2726700,"d":"2,726,700.00"},{"v":3315532,"d":"3,315,532.00"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":2214700,"d":"2,214,700.00"},{"v":2214700,"d":"2,214,700.00"},{"v":2763932,"d":"2,763,932.00"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":512000,"d":"512,000.00"},{"v":512000,"d":"512,000.00"},{"v":551600,"d":"551,600.00"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":3243700,"d":"3,243,700.00"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    行政事业类项目","65",{"v":1600000,"d":"1,600,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":3243700,"d":"3,243,700.00"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":6559232,"d":"6,559,232.00"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":3266319,"d":"3,266,319.00"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":5553532,"d":"5,553,532.00"},"    商品和服务支出","73","—","—",{"v":2262415,"d":"2,262,415.00"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他资本性支出","78","—","—",{"v":1030498,"d":"1,030,498.00"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":470000,"d":"470,000.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":6559232,"d":"6,559,232.00"},"本年支出合计","","","","","","83",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":6559232,"d":"6,559,232.00"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":0,"d":"0.00"}]
["    年初结转和结余","26","0.00","0.00",{"v":0,"d":"0.00"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":0,"d":"0.00"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":0,"d":"0.00"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":0,"d":"0.00"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":0,"d":"0.00"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":0,"d":"0.00"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":6559232,"d":"6,559,232.00"},"总计","","","","","","95",{"v":4326700,"d":"4,326,700.00"},{"v":4326700,"d":"4,326,700.00"},{"v":6559232,"d":"6,559,232.00"}]

{"sheet":"Z07 一般公共预算财政拨款收入支出决算表(财决07表)","index":1,"n_rows":21,"n_cols":22,"rows_kept":21,"merged":[[0,0,0,21],[1,20,1,21],[3,0,3,3],[3,4,3,7],[3,8,3,11],[3,12,3,17],[3,18,3,21],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,7],[4,8,6,8],[4,9,6,9],[4,10,4,11],[4,12,6,12],[4,13,4,15],[4,16,4,17],[4,18,6,18],[4,19,6,19],[4,20,4,21],[5,6,6,6],[5,7,6,7],[5,10,6,10],[5,11,6,11],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,20,6,20],[5,21,6,21],[7,0,8,0],[7,1,8,1],[7,2,8,2],[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"]}
["永州市2015年度公共预算财政拨款收入支出决算批复表"]
[{"$nulls":20},"财决批复02表"]
["编制单位：永州市安全生产监督管理局",{"$nulls":10},"2015年度",{"$nulls":9},"金额单位：元"]
["项目","","","","年初结转和结余","","","","本年收入","","","","本年支出","","","","","","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","","合计","基本支出","项目支出","","合计","基本支出","","","项目支出","","合计","基本支出结转","项目支出结转和结余",""]
["","","","","","","小计","其中：基本建设资金结转和结余","","","小计","其中：基本建设资金收入","","小计","人员经费","日常公用经费","小计","其中：基本建设资金支出","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18"]
["","","","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6559232,"d":"6,559,232.00"},{"v":3315532,"d":"3,315,532.00"},{"v":3243700,"d":"3,243,700.00"},{"v":0,"d":"0.00"},{"v":6559232,"d":"6,559,232.00"},{"v":3315532,"d":"3,315,532.00"},{"v":2763932,"d":"2,763,932.00"},{"v":551600,"d":"551,600.00"},{"v":3243700,"d":"3,243,700.00"},{"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"}]
["201","","","一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"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"}]
["20199","","","其他一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"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"}]
["2019999","","","  其他一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":535700,"d":"535,700.00"},{"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"}]
["215","","","资源勘探信息等支出",0,0,0,0,5553532,3315532,2238000,0,5553532,3315532,2763932,551600,2238000,0,0,0,0,0]
["21506","","","安全生产监管",0,0,0,0,5553532,3315532,2238000,0,5553532,3315532,2763932,551600,2238000,0,0,0,0,0]
["2150601","","","  行政运行",0,0,0,0,3315532,3315532,0,0,3315532,3315532,2763932,551600,0,0,0,0,0,0]
["2150605","","","  安全监管监察专项",0,0,0,0,280000,0,280000,0,280000,0,0,0,280000,0,0,0,0,0]
["2150606","","","  应急救援支出",0,0,0,0,800000,0,800000,0,800000,0,0,0,800000,0,0,0,0,0]
["2150699","","","  其他安全生产监管支出",0,0,0,0,1158000,0,1158000,0,1158000,0,0,0,1158000,0,0,0,0,0]
["229","","","其他支出",0,0,0,0,470000,0,470000,0,470000,0,0,0,470000,0,0,0,0,0]
["22999","","","其他支出",0,0,0,0,470000,0,470000,0,470000,0,0,0,470000,0,0,0,0,0]
["2299901","","","  其他支出",0,0,0,0,470000,0,470000,0,470000,0,0,0,470000,0,0,0,0,0]

{"sheet":"三公经费","index":2,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[2,0,3,0],[2,1,2,4]],"flags":["formulas_cached_only"]}
["2015年部门决算“三公”经费决算公开表"]
[]
["单位名称","三公经费支出数"]
[null,"小计","公务接待费","公务用车运行费","因公出国费"]
["永州市安全生产监督管理局　",{"v":43.9,"d":"43.90"},9.72,34.18,{"v":0,"d":"0.00"}]