{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["5、支出项目录入表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"5、支出项目录入表","index":0,"n_rows":93,"n_cols":16,"rows_kept":93,"merged":[[0,0,0,15],[1,0,1,15],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,2,14],[2,15,3,15]],"flags":["formulas_cached_only"]}
["盐边县新九乡人民政府2016年部门预算支出明细表（一）"]
["盐边县新九乡党政办"]
["项目编号","功能科目","支出项目类别","项目名称","经济科目","是否政府采购","总计","当年财政拨款（补助）",null,"财政专户管理","事业单位经营收入安排","其他资金安排","上年结转安排",null,null,"备注信息"]
[{"$nulls":7},"一般性财政拨款（补助）安排","政府性基金收入安排",{"$nulls":3},"预算内结转安排","财政专户结转安排","其他资金结转安排"]
["   ","[2010101]行政运行","工资性支出（在职）","工资性支出（人大）","   ","否",{"v":79109,"d":"79,109"},{"v":79109,"d":"79,109"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","工资性支出（在职）","工资性支出（人大）","基本工资","否",{"v":32316,"d":"32,316"},{"v":32316,"d":"32,316"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","工资性支出（在职）","工资性支出（人大）","津贴补贴","否",{"v":44100,"d":"44,100"},{"v":44100,"d":"44,100"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","工资性支出（在职）","工资性支出（人大）","奖金","否",{"v":2693,"d":"2,693"},{"v":2693,"d":"2,693"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","工资性支出（在职）","工资性支出（政府）","   ","否",{"v":1636810,"d":"1,636,810"},{"v":1636810,"d":"1,636,810"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","工资性支出（在职）","工资性支出（政府）","基本工资","否",{"v":625368,"d":"625,368"},{"v":625368,"d":"625,368"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","工资性支出（在职）","工资性支出（政府）","津贴补贴","否",{"v":959328,"d":"959,328"},{"v":959328,"d":"959,328"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","工资性支出（在职）","工资性支出（政府）","奖金","否",{"v":52114,"d":"52,114"},{"v":52114,"d":"52,114"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","工资性支出（在职）","工资性支出（财政事业）","   ","否",{"v":124536,"d":"124,536"},{"v":124536,"d":"124,536"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","工资性支出（在职）","工资性支出（财政事业）","基本工资","否",{"v":46200,"d":"46,200"},{"v":46200,"d":"46,200"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","工资性支出（在职）","工资性支出（财政事业）","津贴补贴","否",{"v":58824,"d":"58,824"},{"v":58824,"d":"58,824"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","工资性支出（在职）","工资性支出（财政事业）","绩效工资","否",{"v":19512,"d":"19,512"},{"v":19512,"d":"19,512"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","工资性支出（在职）","工资性支出（党委）","   ","否",{"v":72348,"d":"72,348"},{"v":72348,"d":"72,348"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","工资性支出（在职）","工资性支出（党委）","基本工资","否",{"v":26208,"d":"26,208"},{"v":26208,"d":"26,208"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","工资性支出（在职）","工资性支出（党委）","津贴补贴","否",{"v":43956,"d":"43,956"},{"v":43956,"d":"43,956"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","工资性支出（在职）","工资性支出（党委）","奖金","否",{"v":2184,"d":"2,184"},{"v":2184,"d":"2,184"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","在职人员五险","在职人员五险（人大）","   ","否",{"v":22313,"d":"22,313"},{"v":22313,"d":"22,313"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","在职人员五险","在职人员五险（人大）","养老保险","否",{"v":15822,"d":"15,822"},{"v":15822,"d":"15,822"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","在职人员五险","在职人员五险（人大）","医疗保险","否",{"v":5933,"d":"5,933"},{"v":5933,"d":"5,933"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","在职人员五险","在职人员五险（人大）","生育保险","否",158,158,0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","在职人员五险","在职人员五险（人大）","公务员医疗保险","否",400,400,0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","在职人员五险","在职人员五险（政府）","   ","否",{"v":462997,"d":"462,997"},{"v":462997,"d":"462,997"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","在职人员五险","在职人员五险（政府）","养老保险","否",{"v":327362,"d":"327,362"},{"v":327362,"d":"327,362"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","在职人员五险","在职人员五险（政府）","医疗保险","否",{"v":122761,"d":"122,761"},{"v":122761,"d":"122,761"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","在职人员五险","在职人员五险（政府）","生育保险","否",{"v":3274,"d":"3,274"},{"v":3274,"d":"3,274"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","在职人员五险","在职人员五险（政府）","公务员医疗保险","否",{"v":9600,"d":"9,600"},{"v":9600,"d":"9,600"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","   ","否",{"v":37538,"d":"37,538"},{"v":37538,"d":"37,538"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","养老保险","否",{"v":24907,"d":"24,907"},{"v":24907,"d":"24,907"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","医疗保险","否",{"v":9340,"d":"9,340"},{"v":9340,"d":"9,340"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","工伤保险","否",374,374,0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","生育保险","否",249,249,0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","失业保险","否",{"v":1868,"d":"1,868"},{"v":1868,"d":"1,868"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","在职人员五险","在职人员五险（财政事业）","公务员医疗保险","否",800,800,0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","在职人员五险","在职人员五险（党委）","   ","否",{"v":20441,"d":"20,441"},{"v":20441,"d":"20,441"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","在职人员五险","在职人员五险（党委）","养老保险","否",{"v":14470,"d":"14,470"},{"v":14470,"d":"14,470"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","在职人员五险","在职人员五险（党委）","医疗保险","否",{"v":5426,"d":"5,426"},{"v":5426,"d":"5,426"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","在职人员五险","在职人员五险（党委）","生育保险","否",145,145,0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","在职人员五险","在职人员五险（党委）","公务员医疗保险","否",400,400,0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","   ","否",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","办公费","否",0,0,0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","电费","否",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","邮电费","否",{"v":1287,"d":"1,287"},{"v":1287,"d":"1,287"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","差旅费","否",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","会议费","否",0,0,0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","工会经费","否",{"v":1582,"d":"1,582"},{"v":1582,"d":"1,582"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","福利费","否",{"v":1131,"d":"1,131"},{"v":1131,"d":"1,131"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","基本公用支出","基本公用支出（人大）","公务用车运行维护费","否",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","   ","否",{"v":264000,"d":"264,000"},{"v":264000,"d":"264,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","办公费","否",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","电费","否",{"v":40200,"d":"40,200"},{"v":40200,"d":"40,200"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","邮电费","否",{"v":31376,"d":"31,376"},{"v":31376,"d":"31,376"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","差旅费","否",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","会议费","否",{"v":24000,"d":"24,000"},{"v":24000,"d":"24,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","培训费","否",{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","公务接待费","否",{"v":4800,"d":"4,800"},{"v":4800,"d":"4,800"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","工会经费","否",{"v":32736,"d":"32,736"},{"v":32736,"d":"32,736"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","福利费","否",{"v":21888,"d":"21,888"},{"v":21888,"d":"21,888"},0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","基本公用支出","基本公用支出（政府）","公务用车运行维护费","否",{"v":88000,"d":"88,000"},{"v":88000,"d":"88,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","   ","否",{"v":22000,"d":"22,000"},{"v":22000,"d":"22,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","办公费","否",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","电费","否",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","邮电费","否",{"v":5892,"d":"5,892"},{"v":5892,"d":"5,892"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","差旅费","否",0,0,0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","工会经费","否",{"v":2491,"d":"2,491"},{"v":2491,"d":"2,491"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","福利费","否",{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","基本公用支出","基本公用支出（财政事业）","公务用车运行维护费","否",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","   ","否",{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","办公费","否",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","电费","否",0,0,0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","邮电费","否",{"v":1636,"d":"1,636"},{"v":1636,"d":"1,636"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","差旅费","否",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","会议费","否",0,0,0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","工会经费","否",{"v":1447,"d":"1,447"},{"v":1447,"d":"1,447"},0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","福利费","否",917,917,0,0,0,0,0,0,0,"   "]
["   ","[2013101]行政运行","基本公用支出","基本公用支出（党委）","公务用车运行维护费","否",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","对个人和家庭的补助","对个人和家庭的补助（人大）","   ","否",60,60,0,0,0,0,0,0,0,"   "]
["   ","[2010101]行政运行","对个人和家庭的补助","对个人和家庭的补助（人大）","奖励金","否",60,60,0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","对个人和家庭的补助","对个人和家庭的补（政府）","   ","否",420,420,0,0,0,0,0,0,0,"   "]
["   ","[2010301]行政运行","对个人和家庭的补助","对个人和家庭的补（政府）","奖励金","否",420,420,0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","对个人和家庭的补助","对个人和家庭的补助（财政事业）","   ","否",120,120,0,0,0,0,0,0,0,"   "]
["   ","[2010650]事业运行","对个人和家庭的补助","对个人和家庭的补助（财政事业）","奖励金","否",120,120,0,0,0,0,0,0,0,"   "]
["   ","[2080504]未归口管理的行政单位离退休","对个人和家庭的补助","对个人和家庭的补助(退休人员医疗费)","   ","否",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,"   "]
["   ","[2080504]未归口管理的行政单位离退休","对个人和家庭的补助","对个人和家庭的补助(退休人员医疗费)","医疗费","否",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},0,0,0,0,0,0,0,"   "]
["   ","[2080801]死亡抚恤","对个人和家庭的补助","对个人和家庭的补助（死亡抚恤）","   ","否",{"v":16668,"d":"16,668"},{"v":16668,"d":"16,668"},0,0,0,0,0,0,0,"   "]
["   ","[2080801]死亡抚恤","对个人和家庭的补助","对个人和家庭的补助（死亡抚恤）","抚恤金","否",{"v":16668,"d":"16,668"},{"v":16668,"d":"16,668"},0,0,0,0,0,0,0,"   "]
["   ","[2210201]住房公积金","对个人和家庭的补助","对个人和家庭的补助（住房公积金）","   ","否",{"v":380074,"d":"380,074"},{"v":380074,"d":"380,074"},0,0,0,0,0,0,0,"   "]
["   ","[2210201]住房公积金","对个人和家庭的补助","对个人和家庭的补助（住房公积金）","住房公积金","否",{"v":380074,"d":"380,074"},{"v":380074,"d":"380,074"},0,0,0,0,0,0,0,"   "]
["   ","[2010104]人大会议","专项业务","专项业务（人大会议费）","   ","否",{"v":30550,"d":"30,550"},{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,"   "]
["   ","[2010104]人大会议","专项业务","专项业务（人大会议费）","会议费","否",{"v":30550,"d":"30,550"},{"v":30550,"d":"30,550"},0,0,0,0,0,0,0,"   "]