{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","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","收入","支出-2","财拨","财拨(结转)"],"not_rendered":{"external_links":1,"defined_names":84},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2016年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"审计局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"审计局本级"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":133,"n_cols":41,"rows_kept":133,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：审计局",null,null,"单位：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",{"v":2453026,"d":"2,453,026 "},"合计",{"v":2453026,"d":"2,453,026 "}]
["    一般公共预算拨款收入",{"v":2453026,"d":"2,453,026 "},"一般公共服务支出",{"v":1917582,"d":"1,917,582 "}]
["    专项收入",{"v":0,"d":"0 "},"社会保障和就业支出",{"v":405876,"d":"405,876 "}]
["    政府性基金预算拨款收入",{"v":0,"d":"0 "},"住房保障支出",{"v":129568,"d":"129,568 "}]
["    预算内投资收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["二、事业收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["三、事业单位经营收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["四、其他收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["五、附属单位上缴收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["六、上级补助收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "}]
["本年收入合计",{"v":2453026,"d":"2,453,026 "},"本年支出合计",{"v":2453026,"d":"2,453,026 "}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0 "},"结转下年",{"v":0,"d":"0 "}]
["八、上年结转（结余）",{"v":0,"d":"0 "}]
["    财政拨款结转（结余）",{"v":0,"d":"0 "}]
["    其他资金结转（结余）",{"v":0,"d":"0 "}]
["收入总计",{"v":2453026,"d":"2,453,026 "},"支出总计",{"v":2453026,"d":"2,453,026 "}]
{"$rows_empty":25}
[{"$nulls":28},"0"]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[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：审计局",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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（结余）"]
["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",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["201","一般公共服务支出",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  08","  审计事务",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2010801","    行政运行（审计事务）",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"部门支出总表","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[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：审计局",{"$nulls":6},"单位：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",{"v":2453026,"d":"2,453,026 "},{"v":2339026,"d":"2,339,026 "},{"v":114000,"d":"114,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["201","一般公共服务支出",{"v":1917582,"d":"1,917,582 "},{"v":1803582,"d":"1,803,582 "},{"v":114000,"d":"114,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  08","  审计事务",{"v":1917582,"d":"1,917,582 "},{"v":1803582,"d":"1,803,582 "},{"v":114000,"d":"114,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2010801","    行政运行（审计事务）",{"v":1803582,"d":"1,803,582 "},{"v":1803582,"d":"1,803,582 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2010806","    信息化建设（审计事务）",{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2010899","    其他审计事务支出",{"v":64000,"d":"64,000 "},{"v":0,"d":"0 "},{"v":64000,"d":"64,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["208","社会保障和就业支出",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  05","  行政事业单位离退休",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2080501","    归口管理的行政单位离退休",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["221","住房保障支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  02","  住房改革支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2210201","    住房公积金",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：审计局",{"$nulls":4},"单位：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",{"v":2453026,"d":"2,453,026 "},"一、本年支出",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":0,"d":"0 "}]
["    一般公共预算拨款收入",{"v":2453026,"d":"2,453,026 "},"一般公共服务支出",{"v":1917582,"d":"1,917,582 "},{"v":1917582,"d":"1,917,582 "},{"v":0,"d":"0 "}]
["    专项收入",{"v":0,"d":"0 "},"社会保障和就业支出",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "}]
["    政府性基金预算拨款收入",{"v":0,"d":"0 "},"住房保障支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]
["    预算内投资收入",{"v":0,"d":"0 "},{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[]
[]
["收入总计",{"v":2453026,"d":"2,453,026 "},"支出总计",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":0,"d":"0 "}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：审计局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2016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",{"v":2453026,"d":"2,453,026 "},{"v":2339026,"d":"2,339,026 "},{"v":114000,"d":"114,000 "}]
["201","一般公共服务支出",{"v":1917582,"d":"1,917,582 "},{"v":1803582,"d":"1,803,582 "},{"v":114000,"d":"114,000 "}]
["  08","  审计事务",{"v":1917582,"d":"1,917,582 "},{"v":1803582,"d":"1,803,582 "},{"v":114000,"d":"114,000 "}]
["    2010801","    行政运行（审计事务）",{"v":1803582,"d":"1,803,582 "},{"v":1803582,"d":"1,803,582 "},{"v":0,"d":"0 "}]
["    2010806","    信息化建设（审计事务）",{"v":50000,"d":"50,000 "},{"v":0,"d":"0 "},{"v":50000,"d":"50,000 "}]
["    2010899","    其他审计事务支出",{"v":64000,"d":"64,000 "},{"v":0,"d":"0 "},{"v":64000,"d":"64,000 "}]
["208","社会保障和就业支出",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "}]
["  05","  行政事业单位离退休",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "}]
["    2080501","    归口管理的行政单位离退休",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "}]
["221","住房保障支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]
["  02","  住房改革支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]
["    2210201","    住房公积金",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":43,"n_cols":5,"rows_kept":43,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：审计局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2016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",{"v":2339026,"d":"2,339,026 "},{"v":1829751,"d":"1,829,751 "},{"v":509275,"d":"509,275 "}]
["301","工资福利支出",{"v":1301867,"d":"1,301,867 "},{"v":1301867,"d":"1,301,867 "},{"v":0,"d":"0 "}]
["  3013010102","  统发基本工资",{"v":491112,"d":"491,112 "},{"v":491112,"d":"491,112 "},{"v":0,"d":"0 "}]
["  3013010210","  行政(参公)阳光津补贴",{"v":434760,"d":"434,760 "},{"v":434760,"d":"434,760 "},{"v":0,"d":"0 "}]
["  3013010211","  统发医疗工龄补贴",{"v":20544,"d":"20,544 "},{"v":20544,"d":"20,544 "},{"v":0,"d":"0 "}]
["  3013010212","  统发行业岗位津贴",{"v":42240,"d":"42,240 "},{"v":42240,"d":"42,240 "},{"v":0,"d":"0 "}]
["  3013010213","  统发妇女卫生津贴(2元/人月)",{"v":120,"d":"120 "},{"v":120,"d":"120 "},{"v":0,"d":"0 "}]
["  3013010360","  年终一次性奖金",{"v":89978,"d":"89,978 "},{"v":89978,"d":"89,978 "},{"v":0,"d":"0 "}]
["  3013010401","  养老保险",{"v":5547,"d":"5,547 "},{"v":5547,"d":"5,547 "},{"v":0,"d":"0 "}]
["  3013010402","  失业保险",{"v":1248,"d":"1,248 "},{"v":1248,"d":"1,248 "},{"v":0,"d":"0 "}]
["  3013010403","  基本医疗保险",{"v":75582,"d":"75,582 "},{"v":75582,"d":"75,582 "},{"v":0,"d":"0 "}]
["  3013010404","  工伤保险",{"v":2224,"d":"2,224 "},{"v":2224,"d":"2,224 "},{"v":0,"d":"0 "}]
["  3013010405","  大病医疗保险",{"v":2400,"d":"2,400 "},{"v":2400,"d":"2,400 "},{"v":0,"d":"0 "}]
["  3013010406","  公务员医疗补助",{"v":51568,"d":"51,568 "},{"v":51568,"d":"51,568 "},{"v":0,"d":"0 "}]
["  3013010407","  生育保险",{"v":2224,"d":"2,224 "},{"v":2224,"d":"2,224 "},{"v":0,"d":"0 "}]
["  3013010702","  基础性绩效",{"v":38160,"d":"38,160 "},{"v":38160,"d":"38,160 "},{"v":0,"d":"0 "}]
["  3013010703","  奖励性绩效",{"v":27840,"d":"27,840 "},{"v":27840,"d":"27,840 "},{"v":0,"d":"0 "}]
["  3013019904","  降温费和烤火费",{"v":14080,"d":"14,080 "},{"v":14080,"d":"14,080 "},{"v":0,"d":"0 "}]
["  3013019905","  独生子女费",{"v":960,"d":"960 "},{"v":960,"d":"960 "},{"v":0,"d":"0 "}]
["  3013019906","  书报费",{"v":1280,"d":"1,280 "},{"v":1280,"d":"1,280 "},{"v":0,"d":"0 "}]
["302","商品和服务支出",{"v":509275,"d":"509,275 "},{"v":0,"d":"0 "},{"v":509275,"d":"509,275 "}]
["  30130201","  办公费及印刷费",{"v":36000,"d":"36,000 "},{"v":0,"d":"0 "},{"v":36000,"d":"36,000 "}]
["  30130207","  办公邮电费",{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":20000,"d":"20,000 "}]
["  30130211","  差旅费",{"v":20000,"d":"20,000 "},{"v":0,"d":"0 "},{"v":20000,"d":"20,000 "}]
["  30130215","  会议费",{"v":30000,"d":"30,000 "},{"v":0,"d":"0 "},{"v":30000,"d":"30,000 "}]
["  30130217","  公务接待费",{"v":140000,"d":"140,000 "},{"v":0,"d":"0 "},{"v":140000,"d":"140,000 "}]
["  30130228","  工会经费",{"v":21595,"d":"21,595 "},{"v":0,"d":"0 "},{"v":21595,"d":"21,595 "}]
["  30130231","  公务用车运行维护费",{"v":17280,"d":"17,280 "},{"v":0,"d":"0 "},{"v":17280,"d":"17,280 "}]
["  30130239","  其他交通费用",{"v":115200,"d":"115,200 "},{"v":0,"d":"0 "},{"v":115200,"d":"115,200 "}]
["  30130240","  办公设备购置费",{"v":80000,"d":"80,000 "},{"v":0,"d":"0 "},{"v":80000,"d":"80,000 "}]
["  30130241","  其他费用",{"v":10000,"d":"10,000 "},{"v":0,"d":"0 "},{"v":10000,"d":"10,000 "}]
["  30130251","  离退休人员活动经费",{"v":7560,"d":"7,560 "},{"v":0,"d":"0 "},{"v":7560,"d":"7,560 "}]
["  3013029902","  领导干部电话费补助",{"v":11640,"d":"11,640 "},{"v":0,"d":"0 "},{"v":11640,"d":"11,640 "}]
["303","对个人和家庭的补助",{"v":527884,"d":"527,884 "},{"v":527884,"d":"527,884 "},{"v":0,"d":"0 "}]
["  30130312","  住房公积金",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]
["  30130351","  统发退休费",{"v":393636,"d":"393,636 "},{"v":393636,"d":"393,636 "},{"v":0,"d":"0 "}]
["  30130372","  非统发遗属生活补助费",{"v":4680,"d":"4,680 "},{"v":4680,"d":"4,680 "},{"v":0,"d":"0 "}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:审计局",{"$nulls":5},"单位：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,"合计",{"v":227280,"d":"227,280 "},{"v":50000,"d":"50,000 "},{"v":160000,"d":"160,000 "},{"v":17280,"d":"17,280 "},{"v":0,"d":"0 "}]
["319","审计局",{"v":227280,"d":"227,280 "},{"v":50000,"d":"50,000 "},{"v":160000,"d":"160,000 "},{"v":17280,"d":"17,280 "},{"v":0,"d":"0 "}]

{"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":3},"单位：元"]
["支出功能分类科目",null,"2016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":"收入","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[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]],"flags":["formulas_cached_only"]}
[]
["收入预算总表"]
["填报单位：审计局",{"$nulls":14},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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（结余）"]
["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",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"合计",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["201","一般公共服务支出",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["  08","  审计事务",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["    2010801","    行政运行（审计事务）",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"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 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"支出-2","index":10,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[null,"单位：元"]
["科目名称","合计"]
[]
["**",1]
["合计",{"v":2453026,"d":"2,453,026 "}]
["一般公共服务支出",{"v":1917582,"d":"1,917,582 "}]
["社会保障和就业支出",{"v":405876,"d":"405,876 "}]
["住房保障支出",{"v":129568,"d":"129,568 "}]

{"sheet":"财拨","index":11,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[{"$nulls":3},"单位：元"]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":2453026,"d":"2,453,026 "},{"v":2453026,"d":"2,453,026 "},{"v":0,"d":"0 "}]
["一般公共服务支出",{"v":1917582,"d":"1,917,582 "},{"v":1917582,"d":"1,917,582 "},{"v":0,"d":"0 "}]
["社会保障和就业支出",{"v":405876,"d":"405,876 "},{"v":405876,"d":"405,876 "},{"v":0,"d":"0 "}]
["住房保障支出",{"v":129568,"d":"129,568 "},{"v":129568,"d":"129,568 "},{"v":0,"d":"0 "}]

{"sheet":"财拨(结转)","index":12,"n_rows":6,"n_cols":4,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[{"$nulls":3},"单位：元"]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]