{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["WoPpQql","1","2","3","3-1","3-2","3-3","3-4","4"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"WoPpQql","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"1","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["收支预算总表"]
["四川攀枝花苏铁国家级自然保护区管理局",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2016年预算数","项              目","2016年预算数"]
["一、当年财政拨款收入",263.08,"一、基本支出",261.08]
["二、上级补助收入",{"v":0,"d":"0.00"},"1、工资福利支出",178.63]
["三、事业收入",{"v":0,"d":"0.00"},"2、日常公用支出",49.64]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"3、对个人和家庭的补助支出",32.81]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":2,"d":"2.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"1、业务运行费",{"v":0,"d":"0.00"}]
[null,null,"2、部门预算项目支出",{"v":2,"d":"2.00"}]
[null,null,"3、待安排项目支出",{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",263.08,"本  年  支  出  合  计",263.08]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"三、结转下年",{"v":0,"d":"0.00"}]
["八、上年结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    其中：上年预算内资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年自有资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年其他资金结转",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",263.08,"支      出      总      计",263.08]

{"sheet":"2","index":2,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表2"]
["收入预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":9},"单位:万元"]
["项目",{"$nulls":3},"本年收入合计","当年财政拨款收入","上级补助收入","事业收入","事业单位经营收入","附属单位上缴收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",263.08,263.08,{"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"}]
["213",null,null,"农林水支出",243.29,243.29,{"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"}]
["  213","02",null,"  林业",243.29,243.29,{"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"}]
["    213","  02","04","    林业事业机构",241.29,241.29,{"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"}]
["    213","  02","34","    林业防灾减灾",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"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"}]
["221",null,null,"住房保障支出",19.79,19.79,{"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"}]
["  221","02",null,"  住房改革支出",19.79,19.79,{"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"}]
["    221","  02","01","    住房公积金",19.79,19.79,{"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":"3","index":3,"n_rows":14,"n_cols":31,"rows_kept":14,"merged":[[0,27,0,30],[1,0,1,30],[2,0,2,3],[2,25,2,30],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,30],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,4,27],[4,28,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"表3"]
["财政拨款支出预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":24},"单位：万元"]
["项    目",{"$nulls":3},"总计","市级当年财政拨款安排",{"$nulls":9},"上年结转安排"]
["科目编码",null,null,"科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转",null,null,"上年财政拨款资金结转"]
["类","款","项",{"$nulls":3},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":3},"合计",263.08,263.08,263.08,261.08,{"v":2,"d":"2.00"},{"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"},{"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"}]
["213",null,null,"农林水支出",243.29,243.29,243.29,241.29,{"v":2,"d":"2.00"},{"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"},{"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"}]
["  213","02",null,"  林业",243.29,243.29,243.29,241.29,{"v":2,"d":"2.00"},{"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"},{"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"}]
["    213","  02","04","    林业事业机构",241.29,241.29,241.29,241.29,{"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"},{"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"}]
["    213","  02","34","    林业防灾减灾",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"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"},{"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"}]
["221",null,null,"住房保障支出",19.79,19.79,19.79,19.79,{"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"},{"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"}]
["  221","02",null,"  住房改革支出",19.79,19.79,19.79,19.79,{"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"},{"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"}]
["    221","  02","01","    住房公积金",19.79,19.79,19.79,19.79,{"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"},{"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":"3-1","index":4,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表3-1"]
["人员支出财政拨款预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":10},"单位：万元"]
["项    目",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","社会保障缴费","伙食补助费","绩效工资","其他工资福利支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",178.63,59.94,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},13.68,{"v":0,"d":"0.00"},100.01,{"v":0,"d":"0.00"}]
["213",null,null,"农林水支出",178.63,59.94,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},13.68,{"v":0,"d":"0.00"},100.01,{"v":0,"d":"0.00"}]
["  213","02",null,"  林业",178.63,59.94,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},13.68,{"v":0,"d":"0.00"},100.01,{"v":0,"d":"0.00"}]
["    213","  02","04","    林业事业机构",178.63,59.94,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},13.68,{"v":0,"d":"0.00"},100.01,{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":5,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[1,0,1,14],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表3-2"]
["日常公用支出财政拨款预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":13},"单位：万元"]
["项    目",{"$nulls":3},"合计","办公费","水费","电费","邮电费","差旅费","公务接待费","工会经费","福利费","公务用车运行维护费","其他商品和服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",49.64,{"v":4.2,"d":"4.20"},0.84,{"v":2.1,"d":"2.10"},1.33,{"v":16.8,"d":"16.80"},{"v":1,"d":"1.00"},1.73,1.96,{"v":18,"d":"18.00"},1.68]
["213",null,null,"农林水支出",49.64,{"v":4.2,"d":"4.20"},0.84,{"v":2.1,"d":"2.10"},1.33,{"v":16.8,"d":"16.80"},{"v":1,"d":"1.00"},1.73,1.96,{"v":18,"d":"18.00"},1.68]
["  213","02",null,"  林业",49.64,{"v":4.2,"d":"4.20"},0.84,{"v":2.1,"d":"2.10"},1.33,{"v":16.8,"d":"16.80"},{"v":1,"d":"1.00"},1.73,1.96,{"v":18,"d":"18.00"},1.68]
["    213","  02","04","    林业事业机构",49.64,{"v":4.2,"d":"4.20"},0.84,{"v":2.1,"d":"2.10"},1.33,{"v":16.8,"d":"16.80"},{"v":1,"d":"1.00"},1.73,1.96,{"v":18,"d":"18.00"},1.68]

{"sheet":"3-3","index":6,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表3-3"]
["对个人和家庭的补助支出财政拨款预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":9},"单位：万元"]
["项    目",{"$nulls":3},"合计","离休费","退休费","生活补助","住房公积金","购房补贴","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",32.81,{"v":0,"d":"0.00"},{"v":12.1,"d":"12.10"},{"v":0,"d":"0.00"},19.79,{"v":0,"d":"0.00"},0.92]
["213",null,null,"农林水支出",13.02,{"v":0,"d":"0.00"},{"v":12.1,"d":"12.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.92]
["  213","02",null,"  林业",13.02,{"v":0,"d":"0.00"},{"v":12.1,"d":"12.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.92]
["    213","  02","04","    林业事业机构",13.02,{"v":0,"d":"0.00"},{"v":12.1,"d":"12.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.92]
["221",null,null,"住房保障支出",19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房改革支出",19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3-4","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[2,0,2,3],[3,5,5,5],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-4"]
["专项支出财政拨款预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":4},"单位：万元"]
["项    目",{"$nulls":4},"金额"]
["科目编码",null,null,"单位代码","支出功能科目及项目"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":2,"d":"2.00"}]
["213",{"$nulls":3},"农林水支出",{"v":2,"d":"2.00"}]
["  213","02",null,null,"  林业",{"v":2,"d":"2.00"}]
["    213","  02","34",null,"    林业防灾减灾",{"v":2,"d":"2.00"}]
["      213","    02","  34","603003","      森林防火",{"v":2,"d":"2.00"}]

{"sheet":"4","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["“三公”经费财政拨款预算表"]
["四川攀枝花苏铁国家级自然保护区管理局",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"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"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["603003","四川攀枝花苏铁国家级自然保护区管理局",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":1,"d":"1.00"}]