{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["收支总表1","项目支出","公共财拨总表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[" "," "," "," "," ","预算01表"]
["收 支 预  算 总 表"]
["单位 综合政务服务管理办公室      "," "," "," "," ","单位：元"]
["项        目","本年预算","项      目","本年预算","项    目","本年预算"]
["一、预算拨款",{"v":1126000,"d":"1,126,000.00"},"一、基本支出",{"v":0,"d":"0.00"},"一、一般公共服务"]
["    公共预算拨款",{"v":1126000,"d":"1,126,000.00"},"　　工资福利支出",null,"二、国防",{"v":0,"d":"0.00"}]
["    基金预算拨款",{"v":0,"d":"0.00"},"　　一般商品和服务支出",null,"三、公共安全   ",{"v":0,"d":"0.00"}]
["二、财政专户拨款",{"v":0,"d":"0.00"},"　　对个人和家庭的补助",null,"四、教育    ",{"v":0,"d":"0.00"}]
["    教育收费",{"v":0,"d":"0.00"},"二、项目支出",{"v":1126000,"d":"1,126,000.00"},"五、科学技术  ",{"v":0,"d":"0.00"}]
["    其他财政专户拨款",{"v":0,"d":"0.00"},"　　工资福利支出",{"v":726000,"d":"726000.00"},"六、文化体育与传媒",{"v":0,"d":"0.00"}]
[" "," ","　　专项商品和服务支出",{"v":400000,"d":"400000.00"},"七、社会保障和就业  "]
[" "," ","　　对个人和家庭的补助",0,"八、社会保险基金支出"]
["三、事业收入(不含预算外收入)",{"v":0,"d":"0.00"},"    对企事业单位的补贴",0,"九、医疗卫生"]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"    转移性支出",0,"十、环境保护"]
["五、其他收入",{"v":0,"d":"0.00"},"    赠与",0,"十一、城乡社区事务"]
[" "," ","    债务利息支出",0,"十二、农林水事务"]
[" "," ","    债务还本支出",0,"十三、交通运输"]
[" "," ","    基本建设支出",null,"十四、资源勘探电力信息等事务"]
[" "," ","    其他资本性支出",0,"十五、商业服务业等事务"]
[" "," ","    贷款转贷及产权参股",0,"十六、金融监管等事务支出"]
[" "," ","    其他支出　",null,"十七、地震灾后恢复重建支出"]
[" "," "," "," ","十八、国土资源气象等事务"]
[" "," "," "," ","十九、住房保障支出"]
[" "," "," "," ","二十、粮油物资管理事务",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十一、预备费",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十二、其他支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十三、转移性支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十四、债务还本支出",{"v":0,"d":"0.00"}]
[" "," ","三、事业单位经营支出",{"v":0,"d":"0.00"},"二十五、债务付息支出",{"v":0,"d":"0.00"}]
[" "," "," "," ","二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":1126000,"d":"1,126,000.00"},"本 年 支 出 合 计",{"v":1126000,"d":"1,126,000.00"},"本 年 支 出 合 计 ",{"v":1126000,"d":"1,126,000.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"}," "," "]
["七、附属单位上缴收入",{"v":0,"d":"0.00"},"五、上缴上级支出",{"v":0,"d":"0.00"}," "," "]
["八、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"六、结转下年",{"v":0,"d":"0.00"},"结转下年 ",{"v":0,"d":"0.00"}]
["九、上年结余、结存",{"v":0,"d":"0.00"}," "," "," "," "]
["    其中：公共预算结余拨款",{"v":0,"d":"0.00"}," "," "," "," "]
["          基金预算结余拨款",{"v":0,"d":"0.00"}," "," "," "," "]
["          其他结转",{"v":0,"d":"0.00"}," "," "," "," "]
["收  入  总  计",{"v":1126000,"d":"1,126,000.00"},"支  出  总  计",null,"支  出  总  计",{"v":1126000,"d":"1,126,000.00"}]
[" "," "," "," "," "," "]

{"sheet":"项目支出","index":1,"n_rows":11,"n_cols":21,"rows_kept":11,"merged":[[0,0,0,20],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,3,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4],[4,5,4,7],[4,8,4,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,4,20]],"flags":["formulas_cached_only"]}
["项目支出预算表"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","单位：元"]
["单位：综合政务服务管理办公室",{"$nulls":3}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["科目编码",null,null,"项目名称（单位/科目）","资     金     来      源"]
["类","款","项",null,"合计","预算拨款",null,null,"财政专户拨款",null,null,"事业收入（不含预算外收入）","事业单位经营收入","其他收入","上级补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年预算结转"]
[{"$nulls":5},"小计","公共预算拨款","基金预算拨款","小计","教育收费","其他财政专户拨款",{"$nulls":6},"小计","公共预算结转拨款","基金预算结转拨款","其他结转"]
[{"$nulls":3},"      合计",{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"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"}]
["201",null,null,"一般公共服务支出                                  ",{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"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"}]
[null,"03",null,"一般行政管理事务（政府）",{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":1126000,"d":"1,126,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"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"}]
["201","03","02","不动产登记费",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"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"}]
["201","03","02","进驻中心工作人员岗位津补贴",{"v":726000,"d":"726,000.00"},{"v":726000,"d":"726,000.00"},{"v":726000,"d":"726,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"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":"公共财拨总表","index":2,"n_rows":13,"n_cols":24,"rows_kept":13,"merged":[[0,0,0,22],[1,0,1,12],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,3,22],[3,23,5,23],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22]],"flags":["formulas_cached_only"]}
["公共财政预算拨款支出预算表",{"$nulls":22}," "]
[" ",{"$nulls":12}," "," "," "," "," "," "," "," "," "," ","单位：元"]
["单位：综合政务服务管理办公室",{"$nulls":3}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["科目编码",null,null,"单位名称（功能科目）","合计","基本支出",{"$nulls":4},"项目支出",{"$nulls":12},"项目备注"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出",null,"对个人和家庭的补助","合计","工资福利支出","对个人和家庭的补助","专项商品和服务支出","对企事业单位补贴","转移性支出","赠与","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","贷款转贷及产权参股","其他支出"]
[{"$nulls":7},"商品和服务支出-办公费","非统发工资-交通补贴"]
["**","**","**","**"," ","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20"]
[{"$nulls":3},"      合计",{"v":1126000,"d":"1,126,000.00"},0,{"$nulls":4},{"v":1126000,"d":"1,126,000.00"},{"v":726000,"d":"726000.00"},null,{"v":400000,"d":"400,000.00"}]
["201",null,null,"一般公共服务支出                                  ",{"v":1126000,"d":"1,126,000.00"},0,{"$nulls":4},{"v":1126000,"d":"1,126,000.00"},{"v":726000,"d":"726000.00"},null,{"v":400000,"d":"400,000.00"}]
[null,"03",null,"一般行政管理事务（政府）                                      ",{"v":1126000,"d":"1,126,000.00"},0,{"$nulls":4},{"v":1126000,"d":"1,126,000.00"},{"v":726000,"d":"726000.00"},null,{"v":400000,"d":"400,000.00"}]
["201","03","02","不动产登记费",{"v":400000,"d":"400,000.00"},0,{"$nulls":4},{"v":400000,"d":"400,000.00"}]
["201","03","02","进驻中心工作人员岗位津补贴",{"v":726000,"d":"726,000.00"},0,{"$nulls":4},{"v":726000,"d":"726,000.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},0]