{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["部门收支总表","部门收入总表","部门支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算项目支出表","一般公共预算“三公”经费支出表","政府性基金预算支出表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,0,0,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["部门收支总表"]
[]
["单位名称：   始兴县侨联 ",null,null,"单位:万元"]
["收                             入",null,"支                             出"]
["项            目 "," 2017   年预算","         项     目","  2017  年预算"]
["一、公共财政预算拨款",null,"一、基本支出"]
["        经费拨款",48.93,"    工资福利支出",34.86]
["        用纳入预算管理的非税资金安排的拨款",null,"    商品和服务支出",{"v":6,"d":"6.00"}]
["二、财政专户管理的非税资金",null,"    对个人和家庭的补助",4.07]
["        行政事业性收费收入",null,"    对企事业单位的补贴"]
["        教育收费收入",null,"    转移性支出"]
["        罚没收入",null,"    债务利息支出"]
["        专项收入",null,"    基本建设支出"]
["        国有资本经营收入",null,"    其他资本性支出"]
["        国有资源（资产）有偿使用收入",null,"    其他支出"]
["        经营服务性收费收入"]
["        其他收入",null,"二、项目支出",{"v":4,"d":"4.00"}]
["三、事业收入（不含预算外资金）",null,"    基本建设支出"]
["四、事业单位经营收入",null,"    大型修缮支出"]
["五、其他收入",null,"    大型购置支出"]
[null,null,"    大型会议支出"]
[null,null,"    专项业务支出"]
[null,null,"    其他支出"]
[]
[null,null,"三、事业单位经营支出"]
[]
["        本  年  收  入  合  计",48.93,"本  年  支  出  合  计",48.93]
[]
["六、上级补助收入",null,"四、其他支出"]
["七、附属单位上缴收入",null,"五、对附属单位补助支出"]
["八、政府性基金收入(资金、附加）",null,"六、上缴上级支出"]
["九、用事业基金弥补收支差额"]
[]
[]
["十、上年结转",null,"七、结转下年"]
[]
["        收      入      总      计",48.93,"    支      出      总      计",48.93]

{"sheet":"部门收入总表","index":1,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[1,0,1,4],[1,9,1,10],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[3,0,4,2],[3,3,4,3],[5,0,6,0],[5,1,6,1],[5,2,6,2],[7,0,7,2],[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]],"flags":["formulas_cached_only"]}
["部门收入总表"]
["单位名称：始兴县侨联",{"$nulls":8},"单位：万元"]
["项  目",{"$nulls":3},"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",null,null,"科目名称"]
[]
["类","款","项","栏次","1","2","3","4","5","6","7"]
[{"$nulls":3},"合计",48.93,48.93]
[2012901,null,null,"行政运行",40.86,40.86]
[2012999,null,null,"其他群众团体事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2100501,null,null,"行政单位医疗",1.16,1.16]
[2210201,null,null,"统发住房公积金",2.91,2.91]

{"sheet":"部门支出总表","index":2,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[0,0,0,9],[1,0,1,4],[2,0,2,3],[2,4,5,4],[2,5,5,5],[2,6,5,6],[2,7,5,7],[2,8,5,8],[2,9,5,9],[3,0,5,2],[3,3,5,3],[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]],"flags":["formulas_cached_only"]}
["部门支出总表"]
["单位名称：始兴县侨联",{"$nulls":8},"单位：万元"]
["项  目",{"$nulls":3},"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",null,null,"科目名称"]
[]
[]
["类","款","项","栏次","1","2","3","4","5","6"]
[{"$nulls":3},"合计",48.93,48.93]
[2012901,null,null,"行政运行",40.86,40.86]
[2012999,null,null,"其他群众团体事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[2100501,null,null,"行政单位医疗",1.16,1.16]
[2210201,null,null,"统发住房公积金",2.91,2.91]

{"sheet":"财政拨款收支总表","index":3,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,2],[2,3,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
["财政拨款收支总表"]
["单位名称：始兴县侨联",{"$nulls":6},"单位：万元"]
["收     入",null,null,"支     出"]
["项    目","行次","预算数","项目（按功能分类）","行次","预算数"]
[{"$nulls":5},"小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,1,"栏    次",null,2,3,4]
["一、公共预算财政拨款","1",48.93,"一、一般公共服务支出","31",null,48.93]
["二、政府性基金预算财政拨款","2",null,"二、外交支出","32"]
[null,"3",null,"三、国防支出","33"]
[null,"4",null,"四、公共安全支出","34"]
[null,"5",null,"五、教育支出","35"]
[null,"6",null,"六、科学技术支出","36"]
[null,"7",null,"七、文化体育与传媒支出","37"]
[null,"8",null,"八、社会保障和就业支出","38"]
[null,"9",null,"九、医疗卫生与计划生育支出","39",null,1.16]
[null,"10",null,"十、节能环保支出","40"]
[null,"11",null,"十一、城乡社区支出","41"]
[null,"12",null,"十二、农林水支出","42"]
[null,"13",null,"十三、交通运输支出","43"]
[null,"14",null,"十四、资源勘探信息等支出","44"]
[null,"15",null,"十五、商业服务业等支出","45"]
[null,"16",null,"十六、金融支出","46"]
[null,"17",null,"十七、援助其他地区支出","47"]
[null,"18",null,"十八、国土海洋气象等支出","48"]
[null,"19",null,"十九、住房保障支出","49",null,{"v":1.8,"d":"1.80"}]
[null,"20",null,"二十、粮油物资储备支出","50"]
[null,"21",null,"二十一、国债还本付息支出","51"]
[null,"22",null,"二十二、其他支出","52"]
[null,"23",null,null,"53"]
["本年收入合计","24",48.93,"本年支出合计","54",null,48.93]
[null,"25",null,null,"55"]
["年初财政拨款结转和结余","26",null,"年末财政拨款结转和结余","56"]
["一、公共预算财政拨款","27",null,"基本支出结转","57"]
["二、政府性基金预算财政拨款","28",null,"     项目支出结转和结余","58"]
[null,"29",null,null,"59"]
["收入总计","30",48.93,"支出总计","60",null,48.93]

{"sheet":"一般公共预算支出表","index":4,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,3],[2,0,2,2],[2,4,2,9],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,3,9],[5,0,6,0],[5,1,6,1],[5,2,6,2],[7,0,7,2],[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]],"flags":["formulas_cached_only"]}
["一般公共预算支出表"]
["单位名称：始兴县侨联",{"$nulls":8},"单位：万元"]
["项目",{"$nulls":3},"本年支出"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":5},"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",48.93,44.06,34.86,{"v":6,"d":"6.00"}]
[2012901,null,null,"行政运行",40.86,39.79,34.86,6]
[2012999,null,null,"其他群众团体事务支出",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},null,4]
[2100501,null,null,"行政单位医疗",1.16,1.16,1.16]
[2210201,null,null,"统发住房公积金",2.91,2.91,2.91]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,0,0,7],[1,0,1,2],[2,0,4,0],[2,1,4,1],[2,2,2,7],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出表"]
["单位名称：始兴县侨联",{"$nulls":6},"单位:万元"]
["项  目  名  称","合计","资    金    来    源"]
[null,null,"小计","公共财政预算资金",null,"财政专户管理的非税资金","基金支出","其他资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合计",44.93,44.93,44.93]
["工资福利支出",34.86,34.86,34.86]
["商品和服务支出",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["对个人和家庭的补助",4.07,4.07,4.07]
["债务利息支出"]
["基本建设支出"]
["其他资本性支出"]
["其他支出"]

{"sheet":"一般公共预算项目支出表","index":6,"n_rows":7,"n_cols":9,"rows_kept":7,"merged":[[0,0,0,7],[1,0,1,4],[2,0,4,0],[2,1,4,1],[2,2,2,7],[2,8,4,8],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算项目支出表"]
["单位名称：始兴县侨联",{"$nulls":7},"单位:万元"]
["项目名称","合 计","资    金    来    源",{"$nulls":5},"绩效目标"]
[null,null,"小 计","公共财政预算资金",null,"财政专户管理的非税资金","基金支出","其他资金"]
[{"$nulls":3},"经费拨款","纳入预算管理的非税资金"]
["合 计"]
["海外联谊费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]

{"sheet":"一般公共预算“三公”经费支出表","index":7,"n_rows":9,"n_cols":2,"rows_kept":9,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费支出表"]
["单位名称：始兴县侨联","单位:万元"]
["项  目","金  额"]
["   “三公”经费",2.03]
["         其中：一、因公出国（境）支出",1.5]
["               二、公务用车购置及运行维护支出"]
["                 （一）公务用车购置支出"]
["                  (二）公务用车运行维护支出"]
["      三、公务接待支出",0.53]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[0,0,0,9],[1,0,1,2],[2,0,2,3],[2,4,2,9],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,7],[3,8,3,9],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[6,0,7,0],[6,1,7,1],[6,2,7,2]],"flags":["formulas_cached_only"]}
["政府性基金预算支出表"]
["单位名称：",null,null,"侨联",{"$nulls":5},"单位：万元"]
["项目",{"$nulls":3},"本年支出"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":5},"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出"]
[]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计"]