{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["公共预算财政拨款收支决算批复表","政府性基金预算财政拨款收支决算批复表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算财政拨款收支决算批复表","index":0,"n_rows":24,"n_cols":23,"rows_kept":24,"merged":[[0,0,0,22],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,16],[3,17,6,17],[3,18,6,18],[3,19,3,22],[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],[4,10,6,10],[4,11,4,14],[4,15,4,16],[4,19,6,19],[4,20,6,20],[4,21,4,22],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[5,21,6,21],[5,22,6,22],[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"]}
["2015年度公共预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":22},"金额单位：元"]
["项目","","","","上年结转和结余","","","","本年收入","","本年支出","","","","","","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：","","","小计","其中：基本建设资金支出","","","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]
["","","","合计","","","","",{"v":27613846,"d":"27,613,846.00"},"",{"v":27613846,"d":"27,613,846.00"},{"v":6393846,"d":"6,393,846.00"},{"v":5501015,"d":"5,501,015.00"},{"v":770521,"d":"770,521.00"},{"v":122310,"d":"122,310.00"},{"v":21220000,"d":"21,220,000.00"},"","","","","","",""]
["201",null,"","一般公共服务支出",{"$nulls":4},{"v":741510,"d":"741,510.00"},null,{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20199",null,"","其他一般公共服务支出",{"$nulls":4},{"v":741510,"d":"741,510.00"},null,{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2019999",null,"","  其他一般公共服务支出",{"$nulls":4},{"v":741510,"d":"741,510.00"},null,{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":741510,"d":"741,510.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["203",null,"","国防支出",{"$nulls":4},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20306",null,"","国防动员",{"$nulls":4},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2030606",null,"","  预备役部队",{"$nulls":4},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,"","社会保障和就业支出",{"$nulls":4},{"v":122310,"d":"122,310.00"},null,{"v":122310,"d":"122,310.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"}]
["20805",null,"","行政事业单位离退休",{"$nulls":4},{"v":122310,"d":"122,310.00"},null,{"v":122310,"d":"122,310.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"}]
["2080502",null,"","  事业单位离退休",{"$nulls":4},{"v":122310,"d":"122,310.00"},null,{"v":122310,"d":"122,310.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122310,"d":"122,310.00"},{"v":0,"d":"0.00"}]
["220",null,"","国土海洋气象等支出",{"$nulls":4},{"v":26720026,"d":"26,720,026.00"},null,{"v":26720026,"d":"26,720,026.00"},{"v":5500026,"d":"5,500,026.00"},{"v":4759505,"d":"4,759,505.00"},{"v":740521,"d":"740,521.00"},{"v":0,"d":"0.00"},{"v":21220000,"d":"21,220,000.00"}]
["22001",null,"","国土资源事务",{"$nulls":4},{"v":26720026,"d":"26,720,026.00"},null,{"v":26720026,"d":"26,720,026.00"},{"v":5500026,"d":"5,500,026.00"},{"v":4759505,"d":"4,759,505.00"},{"v":740521,"d":"740,521.00"},{"v":0,"d":"0.00"},{"v":21220000,"d":"21,220,000.00"}]
["2200101",null,"","  行政运行",{"$nulls":4},{"v":3687269,"d":"3,687,269.00"},null,{"v":3687269,"d":"3,687,269.00"},{"v":3687269,"d":"3,687,269.00"},{"v":3687269,"d":"3,687,269.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2200110",null,"","  国土整治",{"$nulls":4},{"v":80000,"d":"80,000.00"},null,{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2200111",null,"","  地质灾害防治",{"$nulls":4},{"v":21220000,"d":"21,220,000.00"},null,{"v":21220000,"d":"21,220,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21220000,"d":"21,220,000.00"}]
["2200199",null,"","  其他国土资源事务支出",{"$nulls":4},{"v":1732757,"d":"1,732,757.00"},null,{"v":1732757,"d":"1,732,757.00"},{"v":1732757,"d":"1,732,757.00"},{"v":1072236,"d":"1,072,236.00"},{"v":660521,"d":"660,521.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算财政拨款收支决算批复表","index":1,"n_rows":23,"n_cols":21,"rows_kept":23,"merged":[[0,8,0,14],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,16],[3,17,3,20],[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],[4,10,6,10],[4,11,4,14],[4,15,4,16],[4,17,6,17],[4,18,6,18],[4,19,4,20],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[5,19,6,19],[5,20,6,20],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"2015年度政府性基金预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":20},"金额单位：元"]
["项目","","","","上年结转和结余","","","","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(项目)","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","合计","基本支出结转和结余","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：","","","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"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17"]
["","","","合计",{"$nulls":4},{"v":115493449,"d":"115,493,449.00"},null,{"v":115493449,"d":"115,493,449.00"},null,{"v":3188234,"d":"3,188,234.00"},{"v":12038219,"d":"12,038,219.00"},null,{"v":100266996,"d":"100,266,996.00"}]
["212",null,null,"城乡社区支出",{"$nulls":4},{"v":99423449,"d":"99,423,449.00"},null,{"v":99423449,"d":"99,423,449.00"},null,{"v":1899997,"d":"1,899,997.00"},{"v":422200,"d":"422,200.00"},null,{"v":97101252,"d":"97,101,252.00"}]
["21208",null,null,"国有土地使用权出让收入及对应专项债务收入安排的支出",{"$nulls":4},{"v":2172197,"d":"2,172,197.00"},null,{"v":2172197,"d":"2,172,197.00"},null,{"v":1899997,"d":"1,899,997.00"},{"v":272200,"d":"272,200.00"},null,{"v":0,"d":"0.00"}]
["2120801",null,null,"  征地和拆迁补偿支出",{"$nulls":4},{"v":270200,"d":"270,200.00"},null,{"v":270200,"d":"270,200.00"},null,{"v":0,"d":"0.00"},{"v":270200,"d":"270,200.00"},null,{"v":0,"d":"0.00"}]
["2120802",null,null,"  土地开发支出",{"$nulls":4},{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"},null,{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},null,{"v":0,"d":"0.00"}]
["2120806",null,null,"  土地出让业务支出",{"$nulls":4},{"v":1899997,"d":"1,899,997.00"},null,{"v":1899997,"d":"1,899,997.00"},null,{"v":1899997,"d":"1,899,997.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["21212",null,null,"新增建设用地土地有偿使用费及对应专项债务收入安排的支出",{"$nulls":4},{"v":97251252,"d":"97,251,252.00"},null,{"v":97251252,"d":"97,251,252.00"},null,{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},null,{"v":97101252,"d":"97,101,252.00"}]
["2121201",null,null,"  耕地开发专项支出",{"$nulls":4},{"v":150000,"d":"150,000.00"},null,{"v":150000,"d":"150,000.00"},null,{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},null,{"v":0,"d":"0.00"}]
["2121202",null,null,"  基本农田建设和保护支出",{"$nulls":4},{"v":82922452,"d":"82,922,452.00"},null,{"v":82922452,"d":"82,922,452.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":82922452,"d":"82,922,452.00"}]
["2121203",null,null,"  土地整理支出",{"$nulls":4},{"v":9438800,"d":"9,438,800.00"},null,{"v":9438800,"d":"9,438,800.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":9438800,"d":"9,438,800.00"}]
["2121299",null,null,"  其他新增建设用地土地有偿使用费及对应专项债务收入安排的支出",{"$nulls":4},{"v":4740000,"d":"4,740,000.00"},null,{"v":4740000,"d":"4,740,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":4740000,"d":"4,740,000.00"}]
["229",null,null,"其他支出",{"$nulls":4},{"v":16070000,"d":"16,070,000.00"},null,{"v":16070000,"d":"16,070,000.00"},null,{"v":1288237,"d":"1,288,237.00"},{"v":11616019,"d":"11,616,019.00"},null,{"v":3165744,"d":"3,165,744.00"}]
["22904",null,null,"其他政府性基金及对应专项债务收入安排的支出","","","","",{"v":16070000,"d":"16,070,000.00"},null,{"v":16070000,"d":"16,070,000.00"},null,{"v":1288237,"d":"1,288,237.00"},{"v":11616019,"d":"11,616,019.00"},null,{"v":3165744,"d":"3,165,744.00"},null,null,"","",""]
["2290400",null,null,"  其他政府性基金及对应专项债务收入安排的支出","","","","",{"v":16070000,"d":"16,070,000.00"},null,{"v":16070000,"d":"16,070,000.00"},null,{"v":1288237,"d":"1,288,237.00"},{"v":11616019,"d":"11,616,019.00"},null,{"v":3165744,"d":"3,165,744.00"},null,null,"","",""]
["","","","","","","","","","","","","","","","","","","","",""]