{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Z09 政府性基金预算财政拨款收入支出决算表(财决09表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z09 政府性基金预算财政拨款收入支出决算表(财决09表)","index":0,"n_rows":44,"n_cols":22,"rows_kept":44,"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],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"2015年度大余县部门决算政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":21},"财决09表"]
["编制单位：江西省赣州市大余县2015年度部门决算汇总",{"$nulls":10},"2015年度",{"$nulls":9},"金额单位：万元"]
["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",{"v":1170,"d":"1,170"},217,953,604,{"v":4099,"d":"4,099"},582,{"v":3517,"d":"3,517"},{"v":1081,"d":"1,081"},{"v":3356,"d":"3,356"},675,37,639,{"v":2681,"d":"2,681"},{"v":1334,"d":"1,334"},{"v":1912,"d":"1,912"},123,{"v":1789,"d":"1,789"},352]
["208","","","社会保障和就业支出",36,0,36,0,396,0,396,0,125,0,0,0,125,0,307,0,307,0]
["20822","","","大中型水库移民后期扶持基金支出",36,0,36,0,387,0,387,0,125,0,0,0,125,0,298,0,298,0]
["2082201","","","  移民补助",6,0,6,0,92,0,92,0,6,0,0,0,6,0,92,0,92,0]
["2082202","","","  基础设施建设和经济发展",30,0,30,0,276,0,276,0,103,0,0,0,103,0,203,0,203,0]
["2082299","","","  其他大中型水库移民后期扶持基金支出",0,0,0,0,19,0,19,0,16,0,0,0,16,0,3,0,3,0]
["20823","","","小型水库移民扶助基金及对应专项债务收入安排的支出",0,0,0,0,9,0,9,0,0,0,0,0,0,0,9,0,9,0]
["2082302","","","  基础设施建设和经济发展",0,0,0,0,9,0,9,0,0,0,0,0,0,0,9,0,9,0]
["212","","","城乡社区支出",901,105,796,604,{"v":2137,"d":"2,137"},305,{"v":1832,"d":"1,832"},432,{"v":1638,"d":"1,638"},385,9,377,{"v":1252,"d":"1,252"},685,{"v":1400,"d":"1,400"},24,{"v":1376,"d":"1,376"},351]
["21207","","","政府住房基金及对应专项债务收入安排的支出",0,0,0,0,20,20,0,0,20,20,0,20,0,0,0,0,0,0]
["2120705","","","  公共租赁住房维护和管理支出",0,0,0,0,20,20,0,0,20,20,0,20,0,0,0,0,0,0]
["21208","","","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",865,90,775,603,{"v":1292,"d":"1,292"},266,{"v":1026,"d":"1,026"},432,{"v":1415,"d":"1,415"},351,0,351,{"v":1064,"d":"1,064"},683,742,5,737,351]
["2120801","","","  征地和拆迁补偿支出",609,0,609,603,876,180,696,324,{"v":1029,"d":"1,029"},180,0,180,849,576,456,0,456,351]
["2120802","","","  土地开发支出",9,0,9,0,10,7,2,0,18,7,0,7,11,0,0,0,0,0]
["2120803","","","  城市建设支出",133,0,133,0,0,0,0,0,95,0,0,0,95,0,39,0,39,0]
["2120804","","","  农村基础设施建设支出",12,0,12,0,119,0,119,107,107,0,0,0,107,107,24,0,24,0]
["2120805","","","  补助被征地农民支出",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2120806","","","  土地出让业务支出",20,20,0,0,0,0,0,0,15,15,0,15,0,0,5,5,0,0]
["2120899","","","  其他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",82,70,12,0,287,79,208,0,151,149,0,149,2,0,218,0,218,0]
["21211","","","农业土地开发资金及对应专项债务收入安排的支出",34,15,20,2,19,19,0,0,17,15,9,6,2,2,37,19,17,0]
["2121100","","","  农业土地开发资金及对应专项债务收入安排的支出",34,15,20,2,19,19,0,0,17,15,9,6,2,2,37,19,17,0]
["21212","","","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",2,0,2,0,806,0,806,0,186,0,0,0,186,0,621,0,621,0]
["2121202","","","  基本农田建设和保护支出",2,0,2,0,0,0,0,0,0,0,0,0,0,0,2,0,2,0]
["2121203","","","  土地整理支出",0,0,0,0,806,0,806,0,186,0,0,0,186,0,619,0,619,0]
["215","","","资源勘探信息等支出",101,0,101,0,0,0,0,0,63,0,0,0,63,0,38,0,38,0]
["21560","","","散装水泥专项资金及对应专项债务收入安排的支出",8,0,8,0,0,0,0,0,8,0,0,0,8,0,0,0,0,0]
["2156099","","","  其他散装水泥专项资金及对应专项债务收入安排的支出",8,0,8,0,0,0,0,0,8,0,0,0,8,0,0,0,0,0]
["21561","","","新型墙体材料专项基金及对应专项债务收入安排的支出",93,0,93,0,0,0,0,0,55,0,0,0,55,0,38,0,38,0]
["2156199","","","  其他新型墙体材料专项基金及对应专项债务收入安排的支出",93,0,93,0,0,0,0,0,55,0,0,0,55,0,38,0,38,0]
["229","","","其他支出",132,112,20,0,{"v":1565,"d":"1,565"},277,{"v":1288,"d":"1,288"},650,{"v":1531,"d":"1,531"},290,28,262,{"v":1241,"d":"1,241"},649,167,99,68,1]
["22960","","","彩票公益金及对应专项债务收入安排的支出",132,112,20,0,{"v":1565,"d":"1,565"},277,{"v":1288,"d":"1,288"},650,{"v":1531,"d":"1,531"},290,28,262,{"v":1241,"d":"1,241"},649,167,99,68,1]
["2296002","","","  用于社会福利的彩票公益金支出",73,58,15,0,689,25,665,42,700,83,0,83,617,41,63,0,63,1]
["2296003","","","  用于体育事业的彩票公益金支出",13,8,5,0,784,160,624,608,746,122,2,120,624,608,51,46,5,0]
["2296004","","","  用于教育事业的彩票公益金支出",32,32,0,0,25,25,0,0,54,54,0,54,0,0,4,4,0,0]
["2296006","","","  用于残疾人事业的彩票公益金支出",13,13,0,0,52,52,0,0,26,26,26,0,0,0,39,39,0,0]
["2296010","","","  用于文化事业的彩票公益金支出",0,0,0,0,15,15,0,0,5,5,0,5,0,0,10,10,0,0]