{"text_format":"2","workbook":"xls","n_sheets":19,"sheets":["Sheet19","Sheet18","Sheet17","Sheet16","Sheet15","Sheet14","Sheet13","Sheet12","Sheet11","Sheet10","Sheet9","Sheet8","Sheet7","Sheet6","Sheet5","Sheet4","Sheet3","Sheet2","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet19","index":0,"n_rows":23,"n_cols":29,"rows_kept":23,"cut":false,"hidden":false,"merged":[[20,22,20,23],[20,25,20,26],[20,10,20,11],[20,13,20,14],[20,15,20,16],[20,17,20,20],[20,0,20,3],[20,4,20,5],[20,6,20,7],[20,8,20,9],[18,16,18,18],[18,19,18,23],[18,24,18,25],[19,0,19,3],[19,4,19,6],[19,7,19,9],[19,10,19,16],[19,17,19,19],[19,20,19,22],[19,23,19,24],[18,0,18,3],[18,4,18,7],[18,8,18,10],[18,11,18,15],[16,26,16,27],[17,0,17,3],[17,6,17,8],[17,9,17,11],[17,15,17,17],[17,18,17,20],[17,23,17,24],[16,15,16,17],[16,18,16,20],[16,21,16,22],[16,23,16,25],[16,0,16,2],[16,6,16,8],[16,9,16,11],[16,12,16,13],[14,26,14,27],[15,0,15,2],[15,6,15,8],[15,9,15,11],[15,12,15,13],[15,15,15,17],[15,18,15,20],[15,21,15,22],[15,23,15,25],[15,26,15,27],[14,15,14,17],[14,18,14,20],[14,21,14,22],[14,23,14,25],[14,0,14,2],[14,6,14,8],[14,9,14,11],[14,12,14,13],[12,26,12,27],[13,0,13,2],[13,6,13,8],[13,9,13,11],[13,12,13,13],[13,15,13,17],[13,18,13,20],[13,21,13,22],[13,23,13,25],[13,26,13,27],[12,15,12,17],[12,18,12,20],[12,21,12,22],[12,23,12,25],[12,0,12,2],[12,6,12,8],[12,9,12,11],[12,12,12,13],[10,26,10,27],[11,0,11,2],[11,6,11,8],[11,9,11,11],[11,12,11,13],[11,15,11,17],[11,18,11,20],[11,21,11,22],[11,23,11,25],[11,26,11,27],[10,15,10,17],[10,18,10,20],[10,21,10,22],[10,23,10,25],[10,0,10,2],[10,6,10,8],[10,9,10,11],[10,12,10,13],[8,26,8,27],[9,0,9,2],[9,6,9,8],[9,9,9,11],[9,12,9,13],[9,15,9,17],[9,18,9,20],[9,21,9,22],[9,23,9,25],[9,26,9,27],[7,21,7,22],[7,23,7,25],[7,26,7,27],[8,6,8,8],[8,9,8,11],[8,12,8,13],[8,15,8,17],[8,18,8,20],[8,21,8,22],[8,23,8,25],[7,9,7,11],[7,12,7,13],[7,15,7,17],[7,18,7,20],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,6,7,8],[4,21,4,25],[4,26,6,27],[4,28,6,28],[5,15,6,17],[5,18,6,20],[5,21,6,22],[5,23,6,25],[3,26,3,28],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,8],[4,9,6,11],[4,12,6,13],[4,14,6,14],[4,15,4,20],[3,0,3,3],[3,4,3,5],[3,6,3,11],[3,12,3,25]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"“三公”经费公共预算财政拨款支出情况表"]
[{"$nulls":28},"财决附06表"]
["编制单位：北戴河区发展改革局",{"$nulls":11},"2014年度",{"$nulls":15},"金额单位：元"]
["项目","","","","“三公”经费合计","","因公出国（境）费用","","","","","","公务用车购置及运行维护费","","","","","","","","","","","","","","公务接待费","",""]
["支出功能分类科目编码","","","科目名称","合计","其中：当年公共预算财政拨款支出","小计","","","其中：当年公共预算财政拨款支出","","","合计","","其中：当年公共预算财政拨款支出","公务用车购置","","","","","","公务用车运行维护费","","","","","小计","","其中：当年公共预算财政拨款支出"]
["","","","","","","","","","","","","","","","小计","","","其中：当年公共预算财政拨款支出","","","小计","小计","其中：当年公共预算财政拨款支出","","","","",""]
["","","","","","","","","","","","","","","","","","","财政拨款支出","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","","","4","","","5","","6","7","","","8","","","9","9","10","","","11","","12"]
["","","","合计",127651,127651,"","","","","","",67167,"",67167,"","","","","","",67167,"",67167,"","",60484,"",60484]
["201","","","一般公共服务支出",127651,127651,"","","","","","",67167,"",67167,"","","","","","",67167,"",67167,"","",60484,"",60484]
["20104","","","发展与改革事务",127651,127651,"","","","","","",67167,"",67167,"","","","","","",67167,"",67167,"","",60484,"",60484]
["2010401","","","  行政运行",15510,15510,"","","","","","",15510,"",15510,"","","","","","",15510,"",15510,"","","","",""]
["2010404","","","  战略规划与实施",33794,33794,"","","","","","",15653,"",15653,"","","","","","",15653,"",15653,"","",18141,"",18141]
["2010499","","","  其他发展与改革事务支出",78347,78347,"","","","","","",36004,"",36004,"","","","","","",36004,"",36004,"","",42343,"",42343]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["补充资料：","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["  1.因公出国（境）团组情况：本年度本单位","","","","使用公共预算财政拨款安排的出国（境）团组","","","","","","","个，参加其他单位组织的出国（境）团组","","","","","","","","个；全年因公出国（境）累计","","","","","","","人次。","",""]
["  2.公务用车购置及保有情况：本年度本单位","","","","使用公共预算财政拨款购置公务用车","","","","","","辆，年末公共预算财政拨款开支运行维护费的公务用车保有量","","","","","","",1,"","","辆。","","","","","","","",""]
["    3.公务接待情况：本年度本单位使用公共预","","","","算财政拨款支出的国内公务接待","",40,"","批次，","",600,"","人次，共",60484,"","元；外事接待","","","","","","批次，","","","人次，","","","元。",""]
[]
[{"$nulls":12},"— 42.%d —"]

{"sheet":"Sheet18","index":1,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,7],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"机构人员情况表"]
[{"$nulls":11},"财决附06表"]
["编制单位：北戴河区发展改革局",{"$nulls":4},"2014年度",{"$nulls":5},"单位：人、个"]
["项    目","行次","编制人数","年末实有人数","","","","","项    目","行次","独立编制机构数","独立核算机构数"]
["","","","合计","公共预算财政拨款（补助）开支人数","经费自理人数","","","","","",""]
["","","","","","小计","政府性基金开支人数","其他","","","",""]
["栏    次","","1","2","3","4","5","6","栏    次","","7","8"]
["人员情况","1","─","─","─","─","─","─","机构情况","22","─","—"]
["一、在职人员（人）","2",15,13,13,"","","","一、单位机构数（个）","23",1,1]
["  （一）行政","3",15,13,13,"","","","  （一）行政","24",1,1]
["        1.机关人员","4",14,12,12,"","","","        1.共产党机关","25","",""]
["          (1)共产党机关人员","5","","","","","","","        2.政府机关","26",1,1]
["          (2)政府机关人员","6",14,12,12,"","","","        3.人大机关","27","",""]
["          (3)人大机关人员","7","","","","","","","        4.政协机关","28","",""]
["          (4)政协机关人员","8","","","","","","","        5.群众团体","29","",""]
["          (5)群众团体人员","9","","","","","","","        6.民主党派","30","",""]
["          (6)民主党派人员","10","","","","","","","        7.政法机关","31","",""]
["          (7)政法机关人员","11","","","","","","","  （二）事业","32","",""]
["        2.工勤人员","12",1,1,1,"","","","        1.参照公务员法管理","33","",""]
["  （二）事业","13","","","","","","","        2.财政补助","34","",""]
["        1.参照公务员法管理人员","14","","","","","","","        3.经费自理 ","35","",""]
["        2.财政补助人员","15","","","","","","","  （三）其他","36","—",""]
["        3.经费自理人员","16","","","","","","","","37","",""]
["二、离退休人员（人）","17","—",18,18,"","","","","38","",""]
["  （一）离休人员","18","—","","","","","","","39","",""]
["  （二）退休人员","19","─",18,18,"","","","","40","",""]
["三、其他人员（人）","20","─",1,1,"","","","","41","",""]
["四、遗属人员（人）","21","─","","","","","","","42","",""]
[]
[{"$nulls":5},"— 26 —"]

{"sheet":"Sheet17","index":2,"n_rows":23,"n_cols":28,"rows_kept":23,"cut":false,"hidden":false,"merged":[[20,0,20,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[9,0,10,0],[9,1,10,1],[9,2,10,2],[11,0,11,2],[6,25,8,25],[6,26,8,26],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[3,15,3,26],[3,27,8,27],[4,15,5,18],[4,19,5,22],[4,23,5,26],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,19,8,19],[6,20,8,20],[3,0,5,3],[3,4,8,4],[3,5,5,10],[3,11,5,14],[6,0,8,2],[6,3,8,3],[6,5,8,5],[6,6,8,6],[6,7,6,10],[6,11,8,11]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"基本数字表"]
[{"$nulls":27},"财决附03表"]
["编制单位：北戴河区发展改革局",{"$nulls":13},"2014年度",{"$nulls":12},"单位：人"]
["项目","","","","年末机构数（个）","编制人数","","","","","","年末实有人数","","","","其中：","","","","","","","","","","","","年末学生人数"]
["","","","","","","","","","","","","","","","公共预算财政拨款开支人数","","","","公共预算财政补助开支人数","","","","经费自理人数","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["支出功能分类科目编码","","","科目名称","","合计","行政编制","事业编制","","","","合计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员","小计","在职人员","离休人员","退休人员",""]
["","","","","","","","小计","参照公务员法管理人员","财政补助","经费自理","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24"]
["","","","合计",1,15,15,"","","","",31,13,"",18,31,13,"",18,"","","","","","","","",""]
["201","","","一般公共服务支出",1,15,15,"","","","",13,13,"","",13,13,"","","","","","","","","","",""]
["20104","","","发展与改革事务",1,15,15,"","","","",13,13,"","",13,13,"","","","","","","","","","",""]
["2010401","","","  行政运行",1,15,15,"","","","",13,13,"","",13,13,"","","","","","","","","","",""]
["208","","","社会保障和就业支出","","","","","","","",18,"","",18,18,"","",18,"","","","","","","","",""]
["20805","","","行政事业单位离退休","","","","","","","",18,"","",18,18,"","",18,"","","","","","","","",""]
["2080501","","","  归口管理的行政单位离退休","","","","","","","",18,"","",18,18,"","",18,"","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":14},"— 25.%d —"]

{"sheet":"Sheet16","index":3,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,10,4,12],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"资产情况表"]
[{"$nulls":12},"财决附03表"]
["编制单位：北戴河区发展改革局",{"$nulls":5},"2014年度",{"$nulls":5},"金额单位：元"]
["项　　目","行次","数量","","本年增加","","价值","","","","补充资料 ","",""]
["","","年初数","本年增加","本年减少","年末数","年初数","本年增加","本年减少","年末数","","",""]
["栏　　次","","1","2","3","4","5","6","7","8","栏　　次","行次","9"]
["资产总额","1","—","—","—","—",641671.01,"—","—",623033.8,"一、本年坏账损失金额","25",""]
["一、流动资产","2","—","—","—","—",188602.01,"—","—",160734.8,"二、危房面积（平方米）","26","—"]
["二、固定资产","3","—","—","—","—",453069,9230,"",462299,"   （一）上年年末数","27",""]
["  （一）房屋（平方米）","4","","","","","","","","","   （二）本年增加数","28",""]
["        1.办公用房","5","","","","","","","","","   （三）本年减少数","29",""]
["　　    2.业务用房","6","","","","","","","","","         其中：本年修复数","30",""]
["　 　   3.其他","7","","","","","","","","","   （四）年末数","31",""]
["  （二）汽车（台、辆）","8",1,"","",1,237800,"","",237800,"三、年末单位负担费用的供暖面积（平方米）","32",""]
["        1.轿车","9",1,"","",1,237800,"","",237800,"四、年末单位出租出借房屋面积（平方米）","33",""]
["        2.越野车","10","","","","","","","","","五、年末单位已确权土地面积（平方米）","34",""]
["        3.小型载客汽车","11","","","","","","","","","六、年末单位汽车工作用途情况（台、辆）","35",1]
["        4.大中型载客汽车","12","","","","","","","","","     1.副部（省）级及以上领导用车","36",""]
["        5.其他车型","13","","","","","","","","","     2.一般公务用车","37",1]
["  （三）单价在20万元以上的设备（台、套…）","14","","","","","","","","","     3.一般执法执勤用车","38",""]
["        1.单价20万元（含）－50万元","15","","","","","","","","","     4.特种专业技术用车","39",""]
["        2.单价50万元（含）－200万元","16","","","","","","","","","     5.其他用车","40",""]
["        3.单价200万元（含）以上","17","","","","","","","","","","41",""]
["   （四）其他固定资产","18","—","—","—","—",215269,9230,"",224499,"","42",""]
["减：累计折旧及减值准备","19","—","—","—","—","","","","","","43",""]
["三、长期投资","20","—","—","—","—","","","","","","44",""]
["四、在建工程","21","—","—","—","—","","","","","","45",""]
["五、无形资产","22","","","","","","","","","","46",""]
["减：累计摊销","23","—","—","—","—","","","","","","47",""]
["六、其他资产","24","—","—","—","—","","","","","","48",""]
[]
[{"$nulls":6},"— 23 —"]

{"sheet":"Sheet15","index":4,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":7},"资产负债简表"]
[{"$nulls":15},"财决12表"]
["编制单位：北戴河区发展改革局",{"$nulls":6},"2014年度",{"$nulls":7},"金额单位：元"]
["行政单位","行次","年初数","年末数","事业单位","行次","年初数","年末数","企业化管理事业单位","行次","年初数","年末数","民间非营利组织","行次","年初数","年末数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6 ","栏次","","7 ","8 "]
["一、资产合计","1",641671.01,623033.8,"一、资产合计","51","","","一、资产合计","101","","","一、资产合计","151","",""]
["    流动资产","2",188602.01,160734.8,"    流动资产","52","","","    流动资产","102","","","    流动资产","152","",""]
["      库存现金","3","","","      库存现金","53","","","      货币资金","103","","","      货币资金","153","",""]
["      银行存款","4",30446.33,147934.8,"      银行存款","54","","","      短期投资","104","","","      短期投资","154","",""]
["      财政应返还额度","5",103950,"","      短期投资","55","","","      应收票据","105","","","      应收款项","155","",""]
["      应收账款","6","","","      财政应返还额度","56","","","      应收账款","106","","","      预付账款","156","",""]
["      预付账款","7","","","      应收票据","57","","","      应收补贴款","107","","","      存货","157","",""]
["      其他应收款","8",54205.68,12800,"      应收账款","58","","","      存货","108","","","      其他流动资产","158","",""]
["      存货","9","","","      预付账款","59","","","      其他流动资产","109","","","　　长期投资","159","",""]
["    固定资产","10",453069,462299,"      其他应收款","60","","","    长期投资","110","","","　　固定资产原价","160","",""]
["      固定资产原价","11",453069,462299,"      存货","61","","","    固定资产原价","111","","","      减：累计折旧","161","",""]
["      减：固定资产累计折旧","12","","","      其他流动资产","62","","","      减：累计折旧","112","","","    固定资产净值","162","",""]
["    在建工程","13","","","    长期投资","63","","","    固定资产净值","113","","","　　在建工程","163","",""]
["    无形资产","14","","","    固定资产","64","","","      减：固定资产减值准备","114","","","　　文物文化资产","164","",""]
["      无形资产原价","15","","","      固定资产原价","65","","","    固定资产净额","115","","","    无形资产","165","",""]
["      减：累计摊销","16","","","      减：累计折旧","66","","","    工程物资","116","","","    固定资产清理","166","",""]
["    待处理财产损溢","17","","","    在建工程","67","","","    在建工程","117","","","    受托代理资产","167","",""]
["    政府储备物资","18","","","    无形资产","68","","","    固定资产清理","118","","","    其他","168","",""]
["    公共基础设施","19","","","      无形资产原价","69","","","    待处理固定资产净损失","119","","","","169","",""]
["      公共基础设施原价","20","","","      减：累计摊销","70","","","    无形资产","120","","","","170","",""]
["      减：公共基础设施累计折旧","21","","","    待处置资产损溢","71","","","    递延税款借项","121","","","","171","",""]
["    公共基础设施在建工程","22","","","    其他","72","","","    其他","122","","","","172","",""]
["    受托代理资产","23","","","","73","","","","123","","","","173","",""]
["二、负债合计","24",43014.79,72043.01,"二、负债合计","74","","","二、负债合计","124","","","二、负债合计","174","",""]
["    流动负债","25",43014.79,72043.01,"    流动负债","75","","","    流动负债","125","","","    流动负债","175","",""]
["      应缴财政款","26","","","      短期借款","76","","","      短期借款","126","","","      短期借款","176","",""]
["      应缴税费","27","","","      应缴税费","77","","","      应付票据","127","","","      应付款项","177","",""]
["      应付职工薪酬","28","",999.54,"      应缴国库款","78","","","      应付账款","128","","","      应付工资","178","",""]
["      应付账款","29",43014.79,71043.47,"      应缴财政专户款","79","","","      应付工资","129","","","      应交税金","179","",""]
["      应付政府补贴款","30","","","      应付职工薪酬","80","","","      应付福利费","130","","","      其他流动负债","180","",""]
["      其他应付款","31","","","      应付票据","81","","","      应交税金","131","","","    长期负债","181","",""]
["      一年内到期的非流动负债","32","","","      应付账款","82","","","      其他流动负债","132","","","      长期借款","182","",""]
["    长期应付款","33","","","      预收账款","83","","","    长期负债","133","","","      长期应付款","183","",""]
["    受托代理负债","34","","","      其他应付款","84","","","    递延税款贷项","134","","","      其他长期负债","184","",""]
["","35","","","      其他流动负债","85","","","    其他","135","","","    受托代理负债","185","",""]
["","36","","","    长期借款","86","","","","136","","","","186","",""]
["","37","","","    长期应付款","87","","","三、少数股东权益","137","","","","187","",""]
["","38","","","","88","","","","138","","","","188","",""]
["三、净资产合计","39",598656.22,550990.79,"三、净资产合计","89","","","四、所有者权益合计","139","","","三、净资产合计","189","",""]
["    财政拨款结转","40",145587.22,88691.79,"    事业基金","90","","","    实收资本（股本）","140","","","    非限定性净资产","190","",""]
["    财政拨款结余","41","","","    非流动资产基金","91","","","      其中：国家资本","141","","","    限定性净资产","191","",""]
["    其他资金结转结余","42","","","    专用基金","92","","","    资本公积","142","","","","192","",""]
["      其中：项目结转","43","","","      修购基金","93","","","    盈余公积","143","","","","193","",""]
["    资产基金","44",453069,462299,"      职工福利基金","94","","","    未分配利润","144","","","","194","",""]
["    待偿债净资产","45","","","      其他专用基金","95","","","","145","","","","195","",""]
["","46","","","    财政补助结转","96","","","","146","","","资产总计","196",641671.01,623033.8]
["","47","","","    财政补助结余","97","","","","147","","","负债总计","197",43014.79,72043.01]
["","48","","","    非财政补助结转","98","","","","148","","","净资产总计","198",598656.22,550990.79]
["","49","","","    非财政补助结余","99","","","","149","","","","199","",""]
["","50","","","    其他净资产","100","","","","150","","","国有资产总量","200",598656.22,550990.79]
[]
[{"$nulls":7},"— 20 —"]

{"sheet":"Sheet14","index":5,"n_rows":19,"n_cols":103,"rows_kept":19,"cut":false,"hidden":false,"merged":[[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8]],"flags":["formulas_cached_only"]}
[{"$nulls":51},"公共预算财政拨款项目支出决算明细表"]
[{"$nulls":102},"财决08-2表"]
["编制单位：北戴河区发展改革局",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["201","","","一般公共服务支出",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20104","","","发展与改革事务",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010401","","","  行政运行",1308.21,"","","","","","—","","","",1308.21,1308.21,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010404","","","  战略规划与实施",150000,"","","","","","—","","","",140770,6098,"",10000,"","","","","","",27349,"","","",13529,"",18141,"","","","",50000,"","",15653,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,"","","","","","—","","","",200000,69927.6,7930,16074,"","","","","","",27721.4,"","","","","",42343,"","","","","","","",36004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":51},"— 14.%d —"]

{"sheet":"Sheet13","index":6,"n_rows":26,"n_cols":103,"rows_kept":26,"cut":false,"hidden":false,"merged":[[21,0,21,2],[22,0,22,2],[23,0,23,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8]],"flags":["formulas_cached_only"]}
[{"$nulls":51},"公共预算财政拨款基本支出决算明细表"]
[{"$nulls":102},"财决08-1表"]
["编制单位：北戴河区发展改革局",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",1711540.62,1426476.53,179327.64,503386.55,145175.44,521621.97,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",122974.12,"",55221.96,"","","","","","",3000,"",62924.16,"","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["201","","","一般公共服务支出",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["20104","","","发展与改革事务",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2010401","","","  行政运行",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["208","","","社会保障和就业支出",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["20805","","","行政事业单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2080501","","","  归口管理的行政单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["210","","","医疗卫生与计划生育支出",165278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["21005","","","医疗保障",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["21007","","","人口与计划生育事务",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2100705","","","  计划生育家庭奖励",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["221","","","住房保障支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["22102","","","住房改革支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2210201","","","  住房公积金",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
[]
[{"$nulls":51},"— 13.%d —"]

{"sheet":"Sheet12","index":7,"n_rows":28,"n_cols":103,"rows_kept":28,"cut":false,"hidden":false,"merged":[[25,0,25,3],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8]],"flags":["formulas_cached_only"]}
[{"$nulls":51},"公共预算财政拨款支出决算明细表"]
[{"$nulls":102},"财决08表"]
["编制单位：北戴河区发展改革局",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",2062848.83,1426476.53,179327.64,503386.55,145175.44,521621.97,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",122974.12,"",55221.96,"","","","","","",3000,"",62924.16,"","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["201","","","一般公共服务支出",1779423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20104","","","发展与改革事务",1779423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010401","","","  行政运行",1429423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,163398.18,72602.06,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010404","","","  战略规划与实施",150000,"","","","","","—","","","",140770,6098,"",10000,"","","","","","",27349,"","","",13529,"",18141,"","","","",50000,"","",15653,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,"","","","","","—","","","",200000,69927.6,7930,16074,"","","","","","",27721.4,"","","","","",42343,"","","","","","","",36004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","","","社会保障和就业支出",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20805","","","行政事业单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2080501","","","  归口管理的行政单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["210","","","医疗卫生与计划生育支出",165278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["21005","","","医疗保障",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["21007","","","人口与计划生育事务",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2100705","","","  计划生育家庭奖励",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["221","","","住房保障支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["22102","","","住房改革支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2210201","","","  住房公积金",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":51},"— 12.%d —"]

{"sheet":"Sheet11","index":8,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[[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],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"公共预算财政拨款收入支出决算表"]
[{"$nulls":21},"财决07表"]
["编制单位：北戴河区发展改革局",{"$nulls":10},"2014年度",{"$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",145587.22,145587.22,"","",2005953.4,1565953.4,440000,"",2062848.83,1711540.62,1549450.65,162089.97,351308.21,"",88691.79,"",88691.79,""]
["201","","","一般公共服务支出",141637.22,141637.22,"","",1726478.47,1286478.47,440000,"",1779423.9,1428115.69,1266025.72,162089.97,351308.21,"",88691.79,"",88691.79,""]
["20104","","","发展与改革事务",141637.22,141637.22,"","",1726478.47,1286478.47,440000,"",1779423.9,1428115.69,1266025.72,162089.97,351308.21,"",88691.79,"",88691.79,""]
["2010401","","","  行政运行",141637.22,141637.22,"","",1376478.47,1286478.47,90000,"",1429423.9,1428115.69,1266025.72,162089.97,1308.21,"",88691.79,"",88691.79,""]
["2010404","","","  战略规划与实施","","","","",150000,"",150000,"",150000,"","","",150000,"","","","",""]
["2010499","","","  其他发展与改革事务支出","","","","",200000,"",200000,"",200000,"","","",200000,"","","","",""]
["208","","","社会保障和就业支出",3950,3950,"","",51271.96,51271.96,"","",55221.96,55221.96,55221.96,"","","","","","",""]
["20805","","","行政事业单位离退休",3950,3950,"","",51271.96,51271.96,"","",55221.96,55221.96,55221.96,"","","","","","",""]
["2080501","","","  归口管理的行政单位离退休",3950,3950,"","",51271.96,51271.96,"","",55221.96,55221.96,55221.96,"","","","","","",""]
["210","","","医疗卫生与计划生育支出","","","","",165278.81,165278.81,"","",165278.81,165278.81,165278.81,"","","","","","",""]
["21005","","","医疗保障","","","","",162278.81,162278.81,"","",162278.81,162278.81,162278.81,"","","","","","",""]
["2100501","","","  行政单位医疗","","","","",162278.81,162278.81,"","",162278.81,162278.81,162278.81,"","","","","","",""]
["21007","","","人口与计划生育事务","","","","",3000,3000,"","",3000,3000,3000,"","","","","","",""]
["2100705","","","  计划生育家庭奖励","","","","",3000,3000,"","",3000,3000,3000,"","","","","","",""]
["221","","","住房保障支出","","","","",62924.16,62924.16,"","",62924.16,62924.16,62924.16,"","","","","","",""]
["22102","","","住房改革支出","","","","",62924.16,62924.16,"","",62924.16,62924.16,62924.16,"","","","","","",""]
["2210201","","","  住房公积金","","","","",62924.16,62924.16,"","",62924.16,62924.16,62924.16,"","","","","","",""]
[]
[{"$nulls":11},"— 11.%d —"]

{"sheet":"Sheet10","index":9,"n_rows":22,"n_cols":23,"rows_kept":22,"cut":false,"hidden":false,"merged":[[18,0,18,2],[19,0,19,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[4,19,6,19],[4,20,4,22],[5,8,6,8],[5,9,6,9],[5,20,6,20],[5,21,6,21],[5,22,6,22],[3,19,3,22],[4,0,6,2],[4,3,6,3],[4,7,6,7],[4,8,4,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[3,7,3,12],[3,13,3,16],[3,17,6,17],[3,18,6,18],[4,15,6,15],[4,16,6,16],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"行政事业类项目收入支出决算表"]
[{"$nulls":22},"财决06-1表"]
["编制单位：北戴河区发展改革局",{"$nulls":10},"2014年度",{"$nulls":10},"金额单位：元"]
["项目","","","","项目代码","项目类别","打捆标识","资金来源","","","","","","支出数","","","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称（项目）","","","","合计","年初结转和结余","","财政拨款","财政专户管理资金","其他资金","合计","财政拨款","财政专户管理资金","其他资金","","","合计","其中：财政拨款结转和结余","",""]
["","","","","","","","","小计","其中：财政拨款结转和结余","","","","","","","","","","","小计","财政拨款结转","财政拨款结余"]
["","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","—","—","—","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计","—","—","—",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["201","","","一般公共服务支出","","","",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["20104","","","发展与改革事务","","","",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["2010401","","","行政运行","","","",90000,"","",90000,"","",1308.21,1308.21,"","","","",88691.79,88691.79,88691.79,""]
["2010401","","","项目前期经费","","","201",90000,"","",90000,"","",1308.21,1308.21,"","","","",88691.79,88691.79,88691.79,""]
["2010404","","","战略规划与实施","","","",150000,"","",150000,"","",150000,150000,"","","","","","","",""]
["2010404","","","招商和项目前期","","","201",90000,"","",90000,"","",90000,90000,"","","","","","","",""]
["2010404","","","规划研究经费","","","201",60000,"","",60000,"","",60000,60000,"","","","","","","",""]
["2010499","","","其他发展与改革事务支出","","","",200000,"","",200000,"","",200000,200000,"","","","","","","",""]
["2010499","","","企业减负、节能专项资金","","","201",135000,"","",135000,"","",135000,135000,"","","","","","","",""]
["2010499","","","企业管理费","","","201",65000,"","",65000,"","",65000,65000,"","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":11},"— 9.%d —"]

{"sheet":"Sheet9","index":10,"n_rows":20,"n_cols":20,"rows_kept":20,"cut":false,"hidden":false,"merged":[[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,3],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[9,0,9,2],[4,16,6,16],[4,17,4,19],[5,5,6,5],[5,6,6,6],[5,17,6,17],[5,18,6,18],[5,19,6,19],[3,15,6,15],[3,16,3,19],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[3,0,3,3],[3,4,3,9],[3,10,3,13],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,4,6],[3,14,6,14],[4,11,6,11],[4,12,6,12],[4,13,6,13]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"项目收入支出决算表"]
[{"$nulls":19},"财决06表"]
["编制单位：北戴河区发展改革局",{"$nulls":9},"2014年度",{"$nulls":8},"金额单位：元"]
["项目","","","","资金来源","","","","","","支出数","","","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","年初结转和结余","","财政拨款","财政专户管理资金","其他资金","合计","财政拨款","财政专户管理资金","其他资金","","","合计","其中：财政拨款结转和结余","",""]
["","","","","","小计","其中：财政拨款结转和结余","","","","","","","","","","","小计","财政拨款结转","财政拨款结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["201","","","一般公共服务支出",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["20104","","","发展与改革事务",440000,"","",440000,"","",351308.21,351308.21,"","","","",88691.79,88691.79,88691.79,""]
["2010401","","","  行政运行",90000,"","",90000,"","",1308.21,1308.21,"","","","",88691.79,88691.79,88691.79,""]
["2010404","","","  战略规划与实施",150000,"","",150000,"","",150000,150000,"","","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,"","",200000,"","",200000,200000,"","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","",""]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":10},"— 8.%d —"]

{"sheet":"Sheet8","index":11,"n_rows":19,"n_cols":103,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[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"]}
[{"$nulls":51},"项目支出决算明细表"]
[{"$nulls":102},"财决05-2表"]
["编制单位：北戴河区发展改革局",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["201","","","一般公共服务支出",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20104","","","发展与改革事务",351308.21,"","","","","","—","","","",342078.21,77333.81,7930,26074,"","","","","","",55070.4,"","","",13529,"",60484,"","","","",50000,"","",51657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010401","","","  行政运行",1308.21,"","","","","","—","","","",1308.21,1308.21,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010404","","","  战略规划与实施",150000,"","","","","","—","","","",140770,6098,"",10000,"","","","","","",27349,"","","",13529,"",18141,"","","","",50000,"","",15653,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,"","","","","","—","","","",200000,69927.6,7930,16074,"","","","","","",27721.4,"","","","","",42343,"","","","","","","",36004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":51},"— 7.%d —"]

{"sheet":"Sheet7","index":12,"n_rows":26,"n_cols":103,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[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],[21,0,21,2],[22,0,22,2],[23,0,23,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2]],"flags":["formulas_cached_only"]}
[{"$nulls":51},"基本支出决算明细表"]
[{"$nulls":102},"财决05-1表"]
["编制单位：北戴河区发展改革局",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",1711540.62,1426476.53,179327.64,503386.55,145175.44,521621.97,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",122974.12,"",55221.96,"","","","","","",3000,"",62924.16,"","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["201","","","一般公共服务支出",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["20104","","","发展与改革事务",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2010401","","","  行政运行",1428115.69,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,162089.97,71293.85,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["208","","","社会保障和就业支出",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["20805","","","行政事业单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2080501","","","  归口管理的行政单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["210","","","医疗卫生与计划生育支出",165278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["21005","","","医疗保障",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["21007","","","人口与计划生育事务",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2100705","","","  计划生育家庭奖励",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["221","","","住房保障支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["22102","","","住房改革支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["2210201","","","  住房公积金",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
["","","","","","","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—","—","—","—","—","—","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","—","—","—","—","—"]
[]
[{"$nulls":51},"— 6.%d —"]

{"sheet":"Sheet6","index":13,"n_rows":28,"n_cols":103,"rows_kept":28,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,6,4],[3,5,3,13],[3,14,3,41],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[3,42,3,56],[3,57,3,67],[3,68,3,82],[3,83,3,87],[3,88,3,94],[3,95,3,97],[3,98,3,101],[3,102,6,102],[4,89,6,89],[4,90,6,90],[4,91,6,91],[4,92,6,92],[4,93,6,93],[4,94,6,94],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[4,15,6,15],[4,16,6,16],[4,17,6,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[4,35,6,35],[4,36,6,36],[4,37,6,37],[4,38,6,38],[4,39,6,39],[4,40,6,40],[4,41,6,41],[4,42,6,42],[4,43,6,43],[4,44,6,44],[4,45,6,45],[4,46,6,46],[4,47,6,47],[4,48,6,48],[4,49,6,49],[4,50,6,50],[4,51,6,51],[4,52,6,52],[4,53,6,53],[4,54,6,54],[4,55,6,55],[4,56,6,56],[4,57,6,57],[4,58,6,58],[4,59,6,59],[4,60,6,60],[4,61,6,61],[4,62,6,62],[4,63,6,63],[4,64,6,64],[4,65,6,65],[4,66,6,66],[4,67,6,67],[4,68,6,68],[4,69,6,69],[4,70,6,70],[4,71,6,71],[4,72,6,72],[4,73,6,73],[4,74,6,74],[4,75,6,75],[4,76,6,76],[4,77,6,77],[4,78,6,78],[4,79,6,79],[4,80,6,80],[4,81,6,81],[4,82,6,82],[4,83,6,83],[4,84,6,84],[4,85,6,85],[4,86,6,86],[4,87,6,87],[4,88,6,88],[4,99,6,99],[4,100,6,100],[4,101,6,101],[7,0,8,0],[7,1,8,1],[7,2,8,2],[4,95,6,95],[4,96,6,96],[4,97,6,97],[4,98,6,98],[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],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[25,0,25,3],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2]],"flags":["formulas_cached_only"]}
[{"$nulls":52},"支出决算明细表"]
[{"$nulls":102},"财决05表"]
["编制单位：北戴河区发展改革局",{"$nulls":51},"2014年度",{"$nulls":49},"金额单位：元"]
["项目","","","","合计","工资福利支出","","","","","","","","","商品和服务支出","","","","","","","","","","","","","","","","","","","","","","","","","","","","对个人和家庭的补助","","","","","","","","","","","","","","","基本建设支出","","","","","","","","","","","其他资本性支出","","","","","","","","","","","","","","","对企事业单位的补贴","","","","","债务利息支出","","","","","","","赠与","","","贷款转贷及产权参股","","","","其他支出"]
["支出功能分类科目编码","","","科目名称","","小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99"]
["","","","合计",2062848.83,1426476.53,179327.64,503386.55,145175.44,521621.97,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",122974.12,"",55221.96,"","","","","","",3000,"",62924.16,"","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["201","","","一般公共服务支出",1779423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20104","","","发展与改革事务",1779423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,504168.18,148627.66,8230,26074,41.75,"","",9993.13,37783.56,"",58381.2,"","","",13529,600,60484,"","","","",50000,16538.09,6718.79,67167,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010401","","","  行政运行",1429423.9,1264197.72,179327.64,503386.55,145175.44,359343.16,"—","","",76964.93,163398.18,72602.06,300,"",41.75,"","",9993.13,37783.56,"",3310.8,"","","","",600,"","","","","","",16538.09,6718.79,15510,"","","",1828,"","","","","","","","","","","","","",1828,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010404","","","  战略规划与实施",150000,"","","","","","—","","","",140770,6098,"",10000,"","","","","","",27349,"","","",13529,"",18141,"","","","",50000,"","",15653,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",9230,"",9230,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,"","","","","","—","","","",200000,69927.6,7930,16074,"","","","","","",27721.4,"","","","","",42343,"","","","","","","",36004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["208","","","社会保障和就业支出",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["20805","","","行政事业单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2080501","","","  归口管理的行政单位离退休",55221.96,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55221.96,"",55221.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["210","","","医疗卫生与计划生育支出",165278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["21005","","","医疗保障",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","",162278.81,"—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["21007","","","人口与计划生育事务",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2100705","","","  计划生育家庭奖励",3000,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",3000,"","","","","","","","",3000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["221","","","住房保障支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["22102","","","住房改革支出",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["2210201","","","  住房公积金",62924.16,"","","","","","—","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62924.16,"","","","","","","","","","",62924.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["注：本表为自动生成表。","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":52},"— 5.%d —"]

{"sheet":"Sheet5","index":14,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[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],[17,0,17,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：北戴河区发展改革局",{"$nulls":4},"2014年度",null,null,null,"金额单位：元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",2062848.83,1711540.62,351308.21,"","",""]
["201","","","一般公共服务支出",1779423.9,1428115.69,351308.21,"","",""]
["20104","","","发展与改革事务",1779423.9,1428115.69,351308.21,"","",""]
["2010401","","","  行政运行",1429423.9,1428115.69,1308.21,"","",""]
["2010404","","","  战略规划与实施",150000,"",150000,"","",""]
["2010499","","","  其他发展与改革事务支出",200000,"",200000,"","",""]
["208","","","社会保障和就业支出",55221.96,55221.96,"","","",""]
["20805","","","行政事业单位离退休",55221.96,55221.96,"","","",""]
["2080501","","","  归口管理的行政单位离退休",55221.96,55221.96,"","","",""]
["210","","","医疗卫生与计划生育支出",165278.81,165278.81,"","","",""]
["21005","","","医疗保障",162278.81,162278.81,"","","",""]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","",""]
["21007","","","人口与计划生育事务",3000,3000,"","","",""]
["2100705","","","  计划生育家庭奖励",3000,3000,"","","",""]
["221","","","住房保障支出",62924.16,62924.16,"","","",""]
["22102","","","住房改革支出",62924.16,62924.16,"","","",""]
["2210201","","","  住房公积金",62924.16,62924.16,"","","",""]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"Sheet4","index":15,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[4,0,6,2],[4,3,6,3],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,3,12],[4,10,6,10],[4,11,4,12],[5,11,6,11],[5,12,6,12],[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],[17,0,17,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":12},"财决03表"]
["编制单位：北戴河区发展改革局",{"$nulls":5},"2014年度",{"$nulls":5},"金额单位：元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入","",""]
["支出功能分类科目编码","","","科目名称","","","","","","","小计","其中：",""]
["","","","","","","","","","","","本级横向财政拨款","非本级财政拨款"]
["","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9"]
["","","","合计",2005953.4,2005953.4,"","","","","","",""]
["201","","","一般公共服务支出",1726478.47,1726478.47,"","","","","","",""]
["20104","","","发展与改革事务",1726478.47,1726478.47,"","","","","","",""]
["2010401","","","  行政运行",1376478.47,1376478.47,"","","","","","",""]
["2010404","","","  战略规划与实施",150000,150000,"","","","","","",""]
["2010499","","","  其他发展与改革事务支出",200000,200000,"","","","","","",""]
["208","","","社会保障和就业支出",51271.96,51271.96,"","","","","","",""]
["20805","","","行政事业单位离退休",51271.96,51271.96,"","","","","","",""]
["2080501","","","  归口管理的行政单位离退休",51271.96,51271.96,"","","","","","",""]
["210","","","医疗卫生与计划生育支出",165278.81,165278.81,"","","","","","",""]
["21005","","","医疗保障",162278.81,162278.81,"","","","","","",""]
["2100501","","","  行政单位医疗",162278.81,162278.81,"","","","","","",""]
["21007","","","人口与计划生育事务",3000,3000,"","","","","","",""]
["2100705","","","  计划生育家庭奖励",3000,3000,"","","","","","",""]
["221","","","住房保障支出",62924.16,62924.16,"","","","","","",""]
["22102","","","住房改革支出",62924.16,62924.16,"","","","","","",""]
["2210201","","","  住房公积金",62924.16,62924.16,"","","","","","",""]
[]
[{"$nulls":6},"—3.%d —"]

{"sheet":"Sheet3","index":16,"n_rows":27,"n_cols":26,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,5,6,5],[4,14,6,14],[4,8,6,8],[4,17,6,17],[3,0,3,3],[3,4,3,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,25,6,25],[4,6,4,7],[4,21,6,21],[3,11,3,14],[3,15,6,15],[3,16,3,20],[3,21,3,25],[4,11,6,11],[4,12,6,12],[4,13,6,13],[5,6,6,6],[5,7,6,7],[5,23,6,23],[5,24,6,24],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,16,6,16],[4,22,6,22],[4,23,4,24],[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],[17,0,17,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"收入支出决算表"]
[{"$nulls":25},"财决02表"]
["编制单位：北戴河区发展改革局",{"$nulls":12},"2014年度",{"$nulls":11},"金额单位：元"]
["项目","","","","年初结转和结余","","","","","本年收入","本年支出","收支结余","","","","用事业基金弥补收支差额","结余分配","","","","","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","","经营结余","","","合计","基本支出结转","项目支出结转和结余","经营结余","","合计","交纳所得税","提取职工福利基金","转入事业基金","其他","合计","基本支出结转","项目支出结转和结余","","经营结余"]
["","","","","","","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","19","20","21","22"]
["","","","合计",145587.22,145587.22,"","","",2005953.4,2062848.83,88691.79,"",88691.79,"","","","","","","",88691.79,"",88691.79,"",""]
["201","","","一般公共服务支出",141637.22,141637.22,"","","",1726478.47,1779423.9,88691.79,"",88691.79,"","","","","","","",88691.79,"",88691.79,"",""]
["20104","","","发展与改革事务",141637.22,141637.22,"","","",1726478.47,1779423.9,88691.79,"",88691.79,"","","","","","","",88691.79,"",88691.79,"",""]
["2010401","","","  行政运行",141637.22,141637.22,"","","",1376478.47,1429423.9,88691.79,"",88691.79,"","","","","","","",88691.79,"",88691.79,"",""]
["2010404","","","  战略规划与实施","","","","","",150000,150000,"","","","","","","","","","","","","","",""]
["2010499","","","  其他发展与改革事务支出","","","","","",200000,200000,"","","","","","","","","","","","","","",""]
["208","","","社会保障和就业支出",3950,3950,"","","",51271.96,55221.96,"","","","","","","","","","","","","","",""]
["20805","","","行政事业单位离退休",3950,3950,"","","",51271.96,55221.96,"","","","","","","","","","","","","","",""]
["2080501","","","  归口管理的行政单位离退休",3950,3950,"","","",51271.96,55221.96,"","","","","","","","","","","","","","",""]
["210","","","医疗卫生与计划生育支出","","","","","",165278.81,165278.81,"","","","","","","","","","","","","","",""]
["21005","","","医疗保障","","","","","",162278.81,162278.81,"","","","","","","","","","","","","","",""]
["2100501","","","  行政单位医疗","","","","","",162278.81,162278.81,"","","","","","","","","","","","","","",""]
["21007","","","人口与计划生育事务","","","","","",3000,3000,"","","","","","","","","","","","","","",""]
["2100705","","","  计划生育家庭奖励","","","","","",3000,3000,"","","","","","","","","","","","","","",""]
["221","","","住房保障支出","","","","","",62924.16,62924.16,"","","","","","","","","","","","","","",""]
["22102","","","住房改革支出","","","","","",62924.16,62924.16,"","","","","","","","","","","","","","",""]
["2210201","","","  住房公积金","","","","","",62924.16,62924.16,"","","","","","","","","","","","","","",""]
[]
[{"$nulls":13},"— 2.%d —"]

{"sheet":"Sheet2","index":17,"n_rows":37,"n_cols":20,"rows_kept":37,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,3,11],[3,12,3,19],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,17,4,19],[30,4,30,12],[31,4,31,12],[32,4,32,12],[4,9,4,11],[4,12,5,12],[4,13,5,13],[4,14,4,16],[33,4,33,12],[34,4,34,12],[35,4,35,12],[36,4,36,12]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"财政拨款收入支出决算总表"]
[{"$nulls":19},"财决01_1表"]
["编制单位：北戴河区发展改革局",{"$nulls":8},"2014年度",{"$nulls":9},"金额单位：元"]
["收     入","","","","支     出","","","","","","","","支     出","","","","","","",""]
["项    目","行次","年初预算数","决算数","项目（按功能分类）","行次","年初预算数","","","决算数","","","项目（按功能分类）","行次","年初预算数","","","决算数","",""]
["","","","","","","小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款","","","小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次","","1","2","栏    次","","3","4","5","6","7","8","栏    次","","9","10","11","12","13","14"]
["一、公共预算财政拨款","1",2005953.4,2005953.4,"一、一般公共服务支出","31",1779423.9,1779423.9,"",1779423.9,1779423.9,"","一、基本支出","54",1711540.62,1711540.62,"",1711540.62,1711540.62,""]
["二、政府性基金预算财政拨款","2","","","二、外交支出","32","","","","","","","    人员经费","55",1549450.65,1549450.65,"",1549450.65,1549450.65,""]
["","3","","","三、国防支出","33","","","","","","","    日常公用经费","56",162089.97,162089.97,"",162089.97,162089.97,""]
["","4","","","四、公共安全支出","34","","","","","","","二、项目支出","57",351308.21,351308.21,"",351308.21,351308.21,""]
["","5","","","五、教育支出","35","","","","","","","    基本建设类项目","58","","","","","",""]
["","6","","","六、科学技术支出","36","","","","","","","    行政事业类项目","59",351308.21,351308.21,"",351308.21,351308.21,""]
["","7","","","七、文化体育与传媒支出","37","","","","","","","","60","","","","","",""]
["","8","","","八、社会保障和就业支出","38",55221.96,55221.96,"",55221.96,55221.96,"","","61","","","","","",""]
["","9","","","九、医疗卫生支出","39",165278.81,165278.81,"",165278.81,165278.81,"","","62","","","","","",""]
["","10","","","十、节能环保支出","40","","","","","","","","63","","","","","",""]
["","11","","","十一、城乡社区支出","41","","","","","","","支出经济分类","64","—","—","—","—","—","—"]
["","12","","","十二、农林水支出","42","","","","","","","    工资福利支出","65","—","—","—",1426476.53,1426476.53,""]
["","13","","","十三、交通运输支出","43","","","","","","","    商品和服务支出","66","—","—","—",504168.18,504168.18,""]
["","14","","","十四、资源勘探信息等支出","44","","","","","","","    对个人和家庭的补助","67","—","—","—",122974.12,122974.12,""]
["","15","","","十五、商业服务业等支出","45","","","","","","","    对企事业单位的补贴","68","—","—","—","","",""]
["","16","","","十六、金融支出","46","","","","","","","    赠与","69","—","—","—","","",""]
["","17","","","十七、援助其他地区支出","47","","","","","","","    债务利息支出","70","—","—","—","","",""]
["","18","","","十八、国土海洋气象等支出","48","","","","","","","    基本建设支出","71","—","—","—","","",""]
["","19","","","十九、住房保障支出","49",62924.16,62924.16,"",62924.16,62924.16,"","    其他资本性支出","72","—","—","—",9230,9230,""]
["","20","","","二十、粮油物资储备支出","50","","","","","","","    贷款转贷及产权参股","73","—","—","—","","",""]
["","21","","","二十一、国债还本付息支出","51","","","","","","","    其他支出","74","—","—","—","","",""]
["","22","","","二十二、其他支出","52","","","","","","","","75","","","","","",""]
["","23","","","","53","","","","","","","","76","","","","","",""]
["本年收入合计","24",2005953.4,2005953.4,"本年支出合计","","","","","","","","本年支出合计","77",2062848.83,2062848.83,"",2062848.83,2062848.83,""]
["","25","","","","","","","","","","","","78","","","","","",""]
["年初财政拨款结转和结余","26",145587.22,145587.22,"年末财政拨款结转和结余","","","","","","","","年末财政拨款结转和结余","79",88691.79,88691.79,"",88691.79,88691.79,""]
["一、公共预算财政拨款","27",145587.22,145587.22,"基本支出结转","","","","","","","","","80","","","","","",""]
["二、政府性基金预算财政拨款","28","","","     项目支出结转和结余","","","","","","","","","81",88691.79,88691.79,"",88691.79,88691.79,""]
["","29","","","","","","","","","","","","82","","","","","",""]
["收入总计","30",2151540.62,2151540.62,"支出总计","","","","","","","","支出总计","83",2151540.62,2151540.62,"",2151540.62,2151540.62,""]

{"sheet":"Sheet1","index":18,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,3,11],[29,4,29,8],[30,4,30,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[40,4,40,8],[41,4,41,8],[42,0,42,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":11},"财决01表"]
["编制单位：北戴河区发展改革局",null,null,null,"2014年度",{"$nulls":6},"金额单位：元"]
["收入","","","","支出","","","","","","",""]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次","","1","2","栏次","","3","4","栏次","","5","6"]
["一、财政拨款收入","1",2005953.4,2005953.4,"一、一般公共服务支出","37",1779423.9,1779423.9,"一、基本支出","60",1711540.62,1711540.62]
["　　其中：政府性基金","2","","","二、外交支出","38","","","    人员经费","61",1549450.65,1549450.65]
["二、上级补助收入","3","","","三、国防支出","39","","","    日常公用经费","62",162089.97,162089.97]
["三、事业收入","4","","","四、公共安全支出","40","","","二、项目支出","63",351308.21,351308.21]
["四、经营收入","5","","","五、教育支出","41","","","    基本建设类项目","64","",""]
["五、附属单位上缴收入","6","","","六、科学技术支出","42","","","    行政事业类项目","65",351308.21,351308.21]
["六、其他收入","7","","","七、文化体育与传媒支出","43","","","三、上缴上级支出","66","",""]
["","8","","","八、社会保障和就业支出","44",55221.96,55221.96,"四、经营支出","67","",""]
["","9","","","九、医疗卫生与计划生育支出","45",165278.81,165278.81,"五、对附属单位补助支出","68","",""]
["","10","","","十、节能环保支出","46","","","","69","",""]
["","11","","","十一、城乡社区支出","47","","","支出经济分类","70","—","—"]
["","12","","","十二、农林水支出","48","","","基本支出和项目支出合计","71","—",2062848.83]
["","13","","","十三、交通运输支出","49","","","  工资福利支出","72","—",1426476.53]
["","14","","","十四、资源勘探信息等支出","50","","","  商品和服务支出","73","—",504168.18]
["","15","","","十五、商业服务业等支出","51","","","  对个人和家庭的补助","74","—",122974.12]
["","16","","","十六、金融支出","52","","","  对企事业单位的补贴","75","—",""]
["","17","","","十七、援助其他地区支出","53","","","  赠与","76","—",""]
["","18","","","十八、国土海洋气象等支出","54","","","  债务利息支出","77","—",""]
["","19","","","十九、住房保障支出","55",62924.16,62924.16,"  基本建设支出","78","—",""]
["","20","","","二十、粮油物资储备支出","56","","","  其他资本性支出","79","—",9230]
["","21","","","二十一、国债还本付息支出","57","","","  贷款转贷及产权参股","80","—",""]
["","22","","","二十二、其他支出","58","","","  其他支出","81","—",""]
["","23","","","","59","","","","82","",""]
["本年收入合计","24",2005953.4,2005953.4,"本年支出合计","","","","","83",2062848.83,2062848.83]
["    用事业基金弥补收支差额","25","","","    结余分配","","","","","84","—",""]
["    年初结转和结余","26",145587.22,145587.22,"      交纳所得税","104","","","　　其中：交纳所得税","85","—",""]
["      基本支出结转","27","—",145587.22,"      提取职工福利基金","105","","","　　　　　提取职工福利基金","86","—",""]
["      项目支出结转和结余","28","—","","      转入事业基金","106","","","　　　　　转入事业基金","87","—",""]
["      经营结余","29","—","","      其他","107","","","　　　　　其他","88","—",""]
["","30","","","    年末结转和结余","108","","","　　年末结余","89",88691.79,88691.79]
["","31","","","      基本支出结转","","","","","90","—",""]
["","32","","","      项目支出结转和结余","","","","","91","—",88691.79]
["","33","","","      经营结余","","","","","92","—",""]
["","34","","","","","","","","93","",""]
["","35","","","","","","","","94","",""]
["总计","36",2151540.62,2151540.62,"总计","","","","","95",2151540.62,2151540.62]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","",""]
[]
[{"$nulls":4},"— 1 —"]