{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["（决表1）收入支出决算总表","（决表2）收入决算表","（决表3）支出决算表","（决表4）财政拨款收入支出决算总表","（决表5）一般公共预算财政拨款支出决算表（功能分类）","（决表6）一般公共预算财政拨款支出决算表（经济分类）","（决表7）一般公共预算财政拨款“三公”经费支出决算表","（决表8）政府性基金预算财政拨款收入支出决算表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"（决表1）收入支出决算总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"决算表1"]
["收入支出决算总表"]
["单位名称：东莞市电子计算中心",{"$nulls":4},"单位：万元"]
["收入","","","支出","",""]
["项目","行次","决算数","项目(按功能分类)","行次","决算数"]
["栏次","",1,"栏次","",2]
["一、财政拨款收入","1",89.83,"一、一般公共服务支出",29]
["　　其中：政府性基金","2",null,"二、外交支出",30]
["二、上级补助收入","3",null,"三、国防支出",31]
["三、事业收入","4",891.45,"四、公共安全支出",32]
["四、经营收入","5",null,"五、教育支出",33]
["五、附属单位上缴收入","6",null,"六、科学技术支出",34,{"v":1217.87,"d":"1,217.87"}]
["六、其他收入","7",{"v":380,"d":"380.00"},"七、文化体育与传媒支出",35]
["","8",null,"八、社会保障和就业支出",36]
["","9",null,"九、医疗卫生与计划生育支出",37]
["","10",null,"十、节能环保支出",38]
["","11",null,"十一、城乡社区支出",39]
["","12",null,"十二、农林水支出",40]
["","13",null,"十三、交通运输支出",41]
["","14",null,"十四、资源勘探信息等支出",42]
["","15",null,"十五、商业服务业等支出",43]
["","16",null,"十六、金融支出",44]
["","17",null,"十七、援助其他地区支出",45]
["","18",null,"十八、国土海洋气象等支出",46]
["","19",null,"十九、住房保障支出",47]
["","20",null,"二十、粮油物资储备支出",48]
["","21",null,"二十一、国债还本付息支出",49]
["","22",null,"二十二、其他支出",50]
["","23",null,"",51]
["本年收入合计","24",{"v":1361.2800000000002,"d":"1,361.28"},"     本年支出合计",52,{"v":1217.87,"d":"1,217.87"}]
["    用事业基金弥补收支差额","25",null,"    结余分配",53,10.08]
["    年初结转和结余","26",78.51,"    年末结转和结余",54,211.84]
["","27",null,null,55]
["总计","28",{"v":1439.79,"d":"1,439.79"},"总计",56,{"v":1439.79,"d":"1,439.79"}]

{"sheet":"（决表2）收入决算表","index":1,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"决算表2"]
["收入决算表"]
["单位名称：东莞市电子计算中心",{"$nulls":9},"单位：万元"]
["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","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":1361.28,"d":"1,361.28"},89.83,null,891.45,null,null,{"v":380,"d":"380.00"}]
["206","","","科学技术支出",{"v":1361.28,"d":"1,361.28"},89.83,null,891.45,null,null,{"v":380,"d":"380.00"}]
["20604","","","技术研究与开发",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["20605","","","科技条件与服务",{"v":1303.77,"d":"1,303.77"},32.32,null,891.45,null,null,{"v":380,"d":"380.00"}]
["2060502","","","  技术创新服务体系",32.32,32.32]
["2060599","","","  其他科技条件与服务支出",{"v":1271.45,"d":"1,271.45"},null,null,891.45,null,null,{"v":380,"d":"380.00"}]
["20607","","","科学技术普及",50.51,50.51]
["2060701","","","  机构运行",50.51,50.51]

{"sheet":"（决表3）支出决算表","index":2,"n_rows":17,"n_cols":10,"rows_kept":17,"merged":[[1,0,1,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"决算表3"]
["支出决算表"]
["单位名称：东莞市电子计算中心",{"$nulls":8},"单位：万元"]
["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",{"v":1217.87,"d":"1,217.87"},931.88,285.99]
["206","","","科学技术支出",{"v":1217.87,"d":"1,217.87"},931.88,285.99]
["20604","","","技术研究与开发",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["20605","","","科技条件与服务",{"v":1160.36,"d":"1,160.36"},881.37,278.99]
["2060502","","","  技术创新服务体系",32.32,null,32.32]
["2060599","","","  其他科技条件与服务支出",{"v":1128.04,"d":"1,128.04"},881.37,246.67]
["20607","","","科学技术普及",50.51,50.51]
["2060701","","","  机构运行",50.51,50.51]

{"sheet":"（决表4）财政拨款收入支出决算总表","index":3,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[1,0,1,7],[3,0,3,2],[3,3,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"决算表4"]
["财政拨款收入支出决算总表"]
["单位名称：东莞市电子计算中心",{"$nulls":6},"单位：万元"]
["收入","","","支出",""]
["项目","行次","决算数","项目(按功能分类)","行次","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["栏次","",1,"栏次","",2,3,4]
["一、一般公共预算财政拨款","1",89.83,"一、一般公共服务支出",30]
["二、政府性基金预算财政拨款","2",null,"二、外交支出",31]
[null,"3",null,"三、国防支出",32]
[null,"4",null,"四、公共安全支出",33]
[null,"5",null,"五、教育支出",34]
[null,"6",null,"六、科学技术支出",35,89.83,89.83]
[null,"7",null,"七、文化体育与传媒支出",36]
["","8",null,"八、社会保障和就业支出",37]
["","9","","九、医疗卫生与计划生育支出",38]
["","10","","十、节能环保支出",39]
["","11","","十一、城乡社区支出",40]
["","12","","十二、农林水支出",41]
["","13","","十三、交通运输支出",42]
["","14","","十四、资源勘探信息等支出",43]
["","15","","十五、商业服务业等支出",44]
["","16","","十六、金融支出",45]
["","17","","十七、援助其他地区支出",46]
["","18","","十八、国土海洋气象等支出",47]
["","19","","十九、住房保障支出",48]
["","20","","二十、粮油物资储备支出",49]
["","21","","二十一、国债还本付息支出",50]
["","22","","二十二、其他支出",51]
["","23","","",52]
["本年收入合计","24",89.83,"     本年支出合计",53,89.83,89.83]
["    年初结转和结余","25",null,"     年末结转和结余",54]
["      一般公共预算财政拨款","26",null,null,55]
["      政府性基金预算财政拨款","27",null,null,56]
["","28",null,null,57]
["总计","29",89.83,"总计",58,89.83,89.83]

{"sheet":"（决表5）一般公共预算财政拨款支出决算表（功能分类）","index":4,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,0,1,6],[3,0,3,3],[3,4,3,6],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"决算表5"]
["一般公共预算财政拨款支出决算表（功能分类）"]
["单位名称：东莞市电子计算中心",{"$nulls":5},"单位：万元"]
["项目","","","","本年支出","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出","项目支出"]
["","","","",""]
["","","","",""]
["类","款","项","栏次",1,2,3]
["","","","合计",89.83,50.51,39.32]
["206","","","科学技术支出",89.83,50.51,39.32]
["20604","","","技术研究与开发",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["2060499","","","  其他技术研究与开发支出",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["20605","","","科技条件与服务",32.32,null,32.32]
["2060502","","","  技术创新服务体系",32.32,null,32.32]
["20607","","","科学技术普及",50.51,50.51]
["2060701","","","  机构运行",50.51,50.51]

{"sheet":"（决表6）一般公共预算财政拨款支出决算表（经济分类）","index":5,"n_rows":107,"n_cols":7,"rows_kept":107,"merged":[[1,0,1,6],[3,0,3,2],[3,3,6,3],[3,4,4,5],[3,6,6,6],[4,0,6,1],[4,2,6,2],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[84,0,84,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"决算表6"]
["一般公共预算财政拨款支出决算表（经济分类）"]
["单位名称：东莞市电子计算中心",{"$nulls":5},"单位：万元"]
["项目","","","本年支出合计","基本支出",null,"项目支出"]
["经济分类科目编码","","科目名称"]
["","","",null,"人员经费","公用经费"]
["","",""]
["类","款","栏次","4=1+2+3",1,2,3]
["","","合计",50.51,50.51]
[301,null,"工资福利支出",50.51,50.51]
[30101,null,"基本工资",4.52,4.52]
[30102,null,"津贴补贴",45.99,45.99]
[30103,null,"奖金"]
[30104,null,"社会保障缴费"]
[30106,null,"伙食补助费"]
[30107,null,"绩效工资"]
[30199,null,"其他工资福利支出"]
[302,null,"商品和服务支出"]
[30201,null,"办公费"]
[30202,null,"印刷费"]
[30203,null,"咨询费"]
[30204,null,"手续费"]
[30205,null,"水费"]
[30206,null,"电费"]
[30207,null,"邮电费"]
[30208,null,"取暖费"]
[30209,null,"物业管理费"]
[30211,null,"差旅费"]
[30212,null,"因公出国（境）费用"]
[30213,null,"维修(护)费"]
[30214,null,"租赁费"]
[30215,null,"会议费"]
[30216,null,"培训费"]
[30217,null,"公务接待费"]
[30218,null,"专用材料费"]
[30224,null,"被装购置费"]
[30225,null,"专用燃料费"]
[30226,null,"劳务费"]
[30227,null,"委托业务费"]
[30228,null,"工会经费"]
[30229,null,"福利费"]
[30231,null,"公务用车运行维护费"]
[30239,null,"其他交通费用"]
[30240,null,"税金及附加费用"]
[30299,null,"其他商品和服务支出"]
[303,null,"对个人和家庭的补助"]
[30301,null,"离休费"]
[30302,null,"退休费"]
[30303,null,"退职（役）费"]
[30304,null,"抚恤金"]
[30305,null,"生活补助"]
[30306,null,"救济费"]
[30307,null,"医疗费"]
[30308,null,"助学金"]
[30309,null,"奖励金"]
[30310,null,"生产补贴"]
[30311,null,"住房公积金"]
[30312,null,"提租补贴"]
[30313,null,"购房补贴"]
[30314,null,"采暖补贴"]
[30315,null,"物业服务补贴"]
[30399,null,"其他对个人和家庭的补助支出"]
[304,null,"对企事业单位的补贴"]
[30401,null,"企业政策性补贴"]
[30402,null,"事业单位补贴"]
[30403,null,"财政贴息"]
[30499,null,"其他对企事业单位的补贴"]
[305,null,"转移性支出"]
[30501,null,"不同级政府间转移性支出"]
[30502,null,"同级政府间转移性支出"]
[307,null,"债务利息支出"]
[30701,null,"国内债务利息"]
[30707,null,"国外债务利息"]
[309,null,"基本建设支出"]
[30901,null,"房屋建筑物购建"]
[30902,null,"办公设备购置"]
[30903,null,"专用设备购置"]
[30905,null,"基础设施建设"]
[30906,null,"大型修缮"]
[30907,null,"信息网络及软件购置更新"]
[30908,null,"物资储备"]
[30913,null,"公务用车购置"]
[30919,null,"其他交通工具购置"]
[30999,null,"其他基本建设支出"]
[310,null,"其他资本性支出"]
[31001,null,"房屋建筑物购建"]
[31002,null,"办公设备购置"]
[31003,null,"专用设备购置"]
[31005,null,"基础设施建设"]
[31006,null,"大型修缮"]
[31007,null,"信息网络及软件购置更新"]
[31008,null,"物资储备"]
[31009,null,"土地补偿"]
[31010,null,"安置补助"]
[31011,null,"地上附着物和青苗补偿"]
[31012,null,"拆迁补偿"]
[31013,null,"公务用车购置"]
[31019,null,"其他交通工具购置"]
[31020,null,"产权参股"]
[31099,null,"其他资本性支出"]
[399,null,"其他支出"]
[39901,null,"预备费"]
[39902,null,"预留"]
[39903,null,"补充全国社会保障基金"]
[39906,null,"赠与"]
[39907,null,"贷款转贷"]
[39999,null,"其他支出"]

{"sheet":"（决表7）一般公共预算财政拨款“三公”经费支出决算表","index":6,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[3,0,3,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"决算表7"]
["一般公共预算财政拨款“三公”经费支出决算表"]
["单位名称：东莞市电子计算中心",{"$nulls":10},"单位：万元"]
["2015年度预算数",{"$nulls":5},"2015年度决算数"]
["合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费","合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[null,null,"小计","公车购置费","公车运行维护费",{"$nulls":3},"小计","公车购置费","公车运行维护费"]
[1,2,3,4,5,6,7,8,9,10,11,12]
[{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"（决表8）政府性基金预算财政拨款收入支出决算表","index":7,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,9],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,3,8],[3,9,5,9],[4,0,5,2],[4,3,5,3],[4,6,5,6],[4,7,5,7],[4,8,5,8],[6,0,7,0],[6,1,7,1],[6,2,7,2],[8,0,8,2],[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]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"决算表8"]
["政府性基金预算财政拨款收入支出决算表"]
["单位名称：东莞市电子计算中心",{"$nulls":8},"单位：万元"]
["项目",{"$nulls":3},"上年结转","本年收入","本年支出",null,null,"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称",null,null,"小计","基本支出","项目支出"]
[]
["类","款","项","栏次",1,2,3,4,5,6]
["","","","合计"]
[{"$nulls":3},"无"]