{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["部门收支总表","财政拨款收入支出表","公共预算支出表","公共预算基本支出表","政府性基金决算支出表","三公经费决算公开"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[1,0,2,14],[4,0,4,1],[4,2,19,2],[4,3,4,14],[5,0,6,0],[5,1,6,1],[5,3,5,4],[5,5,5,14]],"flags":["formulas_cached_only"]}
[]
["2017年度部门收入支出总表"]
[]
["单位：临湘市国有药菇山林场",{"$nulls":12},"单位：万元"]
["收    入",null,null,"支                              出"]
["项     目","金额",null,"项目（按功能分类）",null,"项目（按经济分类）"]
[{"$nulls":3},"科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
["一、公共财政拨款",{"v":91.3,"d":"91.30"},null,213,"农林水事务",{"v":69,"d":"69.00"},6,null,56.6,{"$nulls":5},131.6]
[" 经费拨款",{"v":91.3,"d":"91.30"},null,21302,"林业",{"v":69,"d":"69.00"},6,null,56.6,{"$nulls":5},131.6]
["  纳入公共预算管理的非税收入拨款",null,null,2130204,"林业事业机构",{"v":69,"d":"69.00"},6,null,56.6,{"$nulls":5},131.6]
["二、政府性基金拨款",null,null,221,"住房保障",null,null,2.7,{"$nulls":6},2.7]
["三、纳入专户管理的非税收入拨款",null,null,22102,"住房改革",null,null,2.7,{"$nulls":6},2.7]
["四、中央财政补助",{"v":37,"d":"37.00"},null,2210201,"住房公积金",null,null,2.7,{"$nulls":6},2.7]
["五、事业单位经营服务收入"]
["六、其他收入",{"v":6,"d":"6.00"}]
[]
[]
[]
[]
["本 年 收 入 合 计",{"v":134.3,"d":"134.30"},{"$nulls":3},{"v":69,"d":"69.00"},6,2.7,56.6,{"$nulls":5},134.29999999999998]

{"sheet":"财政拨款收入支出表","index":1,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,1,14],[3,0,3,1],[3,2,12,2],[3,3,3,14],[4,0,5,0],[4,1,5,1],[4,3,4,4],[4,5,4,14]],"flags":["formulas_cached_only"]}
[" 2017 年度部门财政拨款收入支出总表"]
[]
["单位：临湘市国有药菇山林场",{"$nulls":12},"单位：万元"]
["收    入",null,null,"支                              出"]
["项     目","金额",null,"项目（按功能分类）",null,"项目（按经济分类）"]
[{"$nulls":3},"科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
["公共财政拨款",{"v":91.3,"d":"91.30"},null,213,"农林水事务",{"v":36,"d":"36.00"},null,null,55.3,{"$nulls":5},91.3]
["其中：1、经费拨款",{"v":91.3,"d":"91.30"},null,21302,"林业",36,null,null,55.3,{"$nulls":5},91.3]
["2、纳入公共预算管理的非税收入拨款",null,null,2130204,"林业事业机构",36,null,null,55.3,{"$nulls":5},91.3]

{"sheet":"公共预算支出表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[1,0,1,4],[2,0,2,1],[4,0,4,1],[23,0,23,4]],"flags":["formulas_cached_only"]}
[]
["     年度部门一般公共预算财政拨款支出表"]
["单位：临湘市国有药菇山林场",{"$nulls":3},"单位：万元"]
["科目编码","科目名称","合  计","基本支出","项目支出"]
["合计",null,{"v":91.3,"d":"91.30"},{"v":36,"d":"36.00"},{"v":55.3,"d":"55.30"}]
[213,"农林水事务",{"v":91.3,"d":"91.30"},{"v":36,"d":"36.00"},{"v":55.3,"d":"55.30"}]
[21302,"林业",{"v":91.3,"d":"91.30"},{"v":36,"d":"36.00"},{"v":55.3,"d":"55.30"}]
[2130204,"林业事务机构",{"v":91.3,"d":"91.30"},{"v":36,"d":"36.00"},{"v":55.3,"d":"55.30"}]
{"$rows_empty":15}
["说明：数据公开到支出功能分类项级科目。"]

{"sheet":"公共预算基本支出表","index":3,"n_rows":19,"n_cols":3,"rows_kept":19,"merged":[[1,0,1,2],[17,0,17,2],[18,0,18,2]],"flags":["formulas_cached_only"]}
[]
["   2017   年度部门一般公共预算财政拨款基本支出表"]
["单位：临湘市国有药菇山林场",null,"单位：万元"]
["科目编码","科目名称","决算数"]
[null,"合计",{"v":36,"d":"36.00"}]
["301","工资福利支出",{"v":36,"d":"36.00"}]
["30101","基本工资",17]
["30104","社保缴费",8]
["30107","绩效工资 ",{"v":11,"d":"11.00"}]
{"$rows_empty":8}
["说明：1、本表的公开内容为列省级支出的当年一般公共预算拨款安排情况（不含上年结转）；"]
["             2、一般公共预算拨款包括经费拨款和纳入一般公共预算管理的非税收入拨款。"]

{"sheet":"政府性基金决算支出表","index":4,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,1,14],[3,0,3,1],[3,2,12,2],[3,3,3,14],[4,0,5,0],[4,1,5,1],[4,3,4,4],[4,5,4,14]],"flags":["formulas_cached_only"]}
["      年度部门政府性基金财政拨款收入支出总表"]
[]
["单位：",{"$nulls":12},"单位：万元"]
["收    入",null,null,"支                              出"]
["基金收入科目","金额",null,"项目（按功能分类）",null,"项目（按经济分类）"]
[{"$nulls":3},"科目编码（到项）","科   目","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","合计"]
["一、非税收入"]
["二、债务收入"]
["三、转移性收入"]

{"sheet":"三公经费决算公开","index":5,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[1,0,1,13],[2,0,2,2],[2,10,2,13],[3,0,5,0],[3,1,3,11],[3,12,5,12],[3,13,5,13],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,4,8],[4,9,4,11]],"flags":["formulas_cached_only"]}
[]
[" 2017 年度部门一般公共预算财政拨款“三公”经费支出表"]
["单位：临湘市国有药菇山林场",{"$nulls":9},"单位：万元"]
["单位名称","三公经费决算数（一般公共预算拨款）",{"$nulls":10},"2015年三公经费数","三公经费增减变化原因"]
[null,"小计","公务接待费",null,null,"公务用车购置及运行费","其中：",null,null,"因公出国（境）费"]
[null,null,"批次","人数","金额",null,"现有车辆数","公务用车购置费","公务用车运行维护费","组团数","人数","金额"]
["药菇山林场",26.14,null,null,{"v":7.5,"d":"7.50"},18.64,{"v":1,"d":"1.00"},14.64,{"v":4,"d":"4.00"},{"$nulls":3},10.13,"因护林防火需要，购置皮卡车一辆，导致三公经费增加"]
{"$rows_empty":7}
["说明： 1、本表公开内容为列省级支出的“三公”经费预算一般公共预算拨款安排情况；"]
["             2、一般公共预算拨款包括经费拨款和纳入一般公共预算管理的非税收入拨款；"]
["             3、公开口径为当年安排数（不含上年结转）。"]