<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <LastAuthor>A</LastAuthor>
  <LastSaved>2016-07-14T14:03:18Z</LastSaved>
  <Version>11.5606</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>10005</WindowHeight>
  <WindowWidth>10005</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>135</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="12"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m180507190">
   <Alignment ss:Horizontal="JustifyDistributed" ss:Vertical="Center"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="10.5"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m180507200">
   <Alignment ss:Horizontal="JustifyDistributed" ss:Vertical="Center"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="10.5"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s22">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="11"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s24">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="18" ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s26">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
  </Style>
  <Style ss:ID="s28">
   <Alignment ss:Horizontal="JustifyDistributed" ss:Vertical="Center"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="10.5"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s37">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="10.5"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s38">
   <Alignment ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="宋体" x:CharSet="134" ss:Size="10.5"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00_ "/>
   <Protection/>
  </Style>
 </Styles>
 <Worksheet ss:Name="预算公开表五（基本支出按经济分类）">
  <Names>
   <NamedRange ss:Name="Print_Titles" ss:RefersTo="='预算公开表五（基本支出按经济分类）'!R4:R5"/>
  </Names>
  <Table ss:ExpandedColumnCount="4" ss:ExpandedRowCount="28" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="54" ss:DefaultRowHeight="14.25">
   <Column ss:AutoFitWidth="0" ss:Width="146.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="88.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="240"/>
   <Row ss:AutoFitHeight="0" ss:Height="18.75">
    <Cell ss:MergeAcross="2" ss:StyleID="s22"><Data ss:Type="String">第二部分，部门预算公开表五</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="93.75">
    <Cell ss:MergeAcross="3" ss:StyleID="s24"><Data ss:Type="String">2015年部门公共财政预算拨款&#10;及基金预算拨款支出预算表（基本支出按经济分类科目）</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="37.5">
    <Cell ss:MergeAcross="2" ss:StyleID="s26"><Data ss:Type="String">单位：鹤山市食品药品监督管理局                                    单位：万元</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="27">
    <Cell ss:MergeDown="1" ss:StyleID="m180507190"><Data ss:Type="String">经济科目</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m180507200"><Data ss:Type="String">预算内</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:Index="2" ss:StyleID="s28"><Data ss:Type="String">小计</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="String">公共财政预算</Data><NamedCell
      ss:Name="Print_Titles"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">合计</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">654.12</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">654.12</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">301  工资福利支出</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">499.02</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">499.02</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30101  基本工资</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">6</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30102  津贴补贴</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">411.8</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">411.8</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30103  奖金</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">31.22</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">31.22</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30104  社会保障缴费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">46</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">46</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30199  其他工资福利支出</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">4</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">302  商品和服务支出</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">82.48</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">82.48</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30201  办公费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">10</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30202  印刷费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">3</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30205  水费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30206  电费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">8</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30207  邮电费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">22.93</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">22.93</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30211  差旅费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">2.45</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">2.45</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30213  维修(护)费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">2.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30217  公务接待费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">3.6</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30226  劳务费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">10</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30228  工会经费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30299  其他商品和服务支出</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">303  对个人和家庭的补助</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">72.62</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">72.62</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30302  退休费</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">24.2</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">24.2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30309  奖励金</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">6.42</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">6.42</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s37"><Data ss:Type="String">  30311  住房公积金</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="Number">42</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.39370100000000002"
     x:Data="&amp;L&amp;12&#13;&#10;&#13;&#10;&amp;[标题1]&amp;C&amp;12&amp;[年]预算公开表五（基本支出按经济分类）"/>
    <Footer x:Margin="0.51181100000000002" x:Data="&amp;C&amp;12第 &amp;P 页"/>
    <PageMargins x:Bottom="0.98425200000000002" x:Left="0.748031"
     x:Right="0.748031" x:Top="0.98425200000000002"/>
   </PageSetup>
   <Unsynced/>
   <Selected/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>5</SplitHorizontal>
   <TopRowBottomPane>5</TopRowBottomPane>
   <ActivePane>2</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>34</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
