{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["收支总表","收入总表","支出总表","财政拨款收支预算总表","财政拨款支出情况表（功能）","财政拨款基本支出预算表（经济科目）","政府性基金预算表","一般公共预算支出预算表","一般公共预算基本支出预算表（经济科目）","一般公共预算机关运行经费预算表","三公经费会议培训费预算表","政府采购预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["单位名称：民进",{"$nulls":4},"单位：万元"]
["收入",null,"支出"]
["项目名称","金额","功能科目（?）",null,"支出用途"]
["一、预算资金",136.98,"功能科目名称","金额","项目名称","金额"]
["   1、财政拨款（补助）资金 ",136.98,"一、一般公共服务支出",130.53,"一、基本支出",71.98]
["   2、纳入预算管理资金（不含基金收入）",0,"二、外交支出",0,"二、项目支出",65]
["   3、基金收入（?入）",0,"三、国防支出",0,"三、其他支出",0]
["二、未纳入预算管理的非税资金",0,"四、公共安全支出",0]
["三、转移性资金收入",0,"五、教育支出",0]
["四、债务资金",0,"六、科学技术支出",0]
[null,null,"七、文化体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",0]
[null,null,"九、社会保险基金支出",0]
[null,null,"十、医疗卫生与计划生育支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区事务支出",0]
[null,null,"十三、农林水事务支出",0]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探电力信息等事务支出",0]
[null,null,"十六、商业服务业等事务支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土资源气象等事务支出",0]
[null,null,"二十、住房保障支出",6.45]
[null,null,"二十一、粮油物资储备事务支出",0]
[null,null,"二十二、预备费支出",0]
[null,null,"二十三、其他支出",0]
[null,null,"二十四、转移性支出",0]
[null,null,"二十五、债务还本支出",0]
[null,null,"二十六、债务付息支出",0]
[null,null,"二十七、债务发行费用支出",0]
["收入合计",136.98,"支出合计",136.98,"支出合计",136.98]

{"sheet":"收入总表","index":1,"n_rows":27,"n_cols":2,"rows_kept":27,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["收入预算总表"]
[]
["单位名称：民进","单位：万元"]
["项目名称","金额"]
["收入合计",136.98]
["一、预算资金",136.98]
["   1、财政拨款（补助）资金 ",136.98]
["   2、纳入预算管理资金",0]
["     （1）行政事?性收入（?）",0]
["     （2）罚没收入",0]
["     （3）基金收入（?）",0]
["     （4）其他纳入预算",0]
["二、未纳入预算的非税资金",0]
["  1、专户核拨的行政事业性收费",0]
["  2、事业收入（不含行政事业性收费）",0]
["  3、经营收入",0]
["  4、其他收入",0]
["三、转移性收入",0]
["  1、上级补助收入",0]
["  2、附属单位上缴收入",0]
["  3、政府性基金上年结余",0]
["  4、行政单位上年结余",0]
["  5、事业单位动用上年基金安排",0]
["  6、单位上年专项资金结余结转",0]
["  7、专户核拨的行政事业性收费上年结转",0]
["四、债务资金",0]

{"sheet":"支出总表","index":2,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["单位名称：民进","单位：万元"]
["项目名称","金额"]
["支出合计",136.98]
["一、基本支出",71.98]
["  1、工资福利支出",40.92]
["  2、商品和服务支出",6.03]
["  3、对个人和家庭补助支出",25.03]
["二、项目支出",65]
["三、其他支出",0]

{"sheet":"财政拨款收支预算总表","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支预算总表"]
[]
["单位名称：民进",null,null,"单位：万元"]
["收入",null,"支出"]
["项目名称","金额","支出用途","金额"]
["预算资金",136.98,"一、基本支出",71.98]
["1、财政拨款（补助）",136.98,"二、项目支出",65]
["2、纳入预算管理资金（含基金纳入）",0,"三、其他支出",0]
[]
["收入合计",136.98,"支出合计",136.98]

{"sheet":"财政拨款支出情况表（功能）","index":4,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["财政拨款支出预算表"]
[]
["单位名称：民进",null,"单位：万元"]
["功能科目代码","功能科目名称（类款项）","金额"]
["**","**","**"]
[null,"合计",136.98]
["201","一般公共服务支出",130.53]
["  20128","  民主党派及工商联事务",130.53]
["    2012801","    行政运行（民主党派及工商联事务）",65.53]
["    2012802","    一般行政管理事务（民主党派及工商联事务）",65]
["221","住房保障支出",6.45]
["  22102","  住房改革支出",6.45]
["    2210201","    住房公积金",6.45]

{"sheet":"财政拨款基本支出预算表（经济科目）","index":5,"n_rows":50,"n_cols":3,"rows_kept":50,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["财政拨款基本支出预算表"]
["单位名称：民进",null,"单位：万元"]
["科目编码","科目名称","金额"]
["**","**","**"]
[null,"合计",71.98]
[null,null,0]
["  ","  ",0]
[301,"工资福利支出",40.92]
[30101,"  基本工资",7.46]
[30102,"  津贴补贴",19.24]
[30103,"  奖金",0.62]
[30104,"  社会保障缴费",8.85]
[30107,"  绩效工资",0]
[30109,"  其他的工资福利支出",4.75]
[302,"商品和服务支出",6.03]
[30201,"  办公费",4.83]
[30205,"  水费",0]
[30206,"  电费",0]
[30207,"  邮电费",0]
[30208,"  取暖费",0]
[30209,"  物业管理费",0]
[30211,"  差旅费",0]
[30212,"  因公出国境费用",0]
[30213,"  维修（护）费",0]
[30214,"  租赁费",0]
[30215,"  会议费",0]
[30216,"  培训费",0]
[30217,"  公务接待费",0.15]
[30218,"  专用材料费",0]
[30226,"  劳务费",0]
[30228,"  工会经费",0.29]
[30229,"  福利费",0.04]
[30231,"  公务用车运行维护费",0]
[30250,"  工作午餐",0.6]
[30251,"  劳务费（编外用工）",0]
[30299,"  其他商品和服务支出",0.12]
[303,"对个人和家庭的补助",25.03]
[30301,"  离休费",11.04]
[30302,"  退休费",7.53]
[30303,"  退职（役）费",0]
[30304,"  抚恤金",0]
[30305,"  生活补助",0]
[30306,"  救济费",0]
[30307,"  医疗费",0]
[30308,"  助学金",0]
[30309,"  奖励金",0.01]
[30311,"  住房公积金",4.64]
[30312,"  提租补贴",1.81]
[30399,"  其他对个人和家庭的补助支出",0]

{"sheet":"政府性基金预算表","index":6,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算表"]
[]
["单位名称：民进",null,"单位：万元"]
["功能科目代码","功能科目名称（类款项）","金额"]
["**","**","**"]
[null,"合计",0]
["201","一般公共服务支出",0]
["  20128","  民主党派及工商联事务",0]
["    2012801","    行政运行（民主党派及工商联事务）",0]
["    2012802","    一般行政管理事务（民主党派及工商联事务）",0]
["221","住房保障支出",0]
["  22102","  住房改革支出",0]
["    2210201","    住房公积金",0]

{"sheet":"一般公共预算支出预算表","index":7,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算表"]
[]
["单位名称：民进",null,"单位：万元"]
["功能科目代码","功能科目名称（类款项）","金额"]
["**","**","**"]
[null,"合计",136.98]
["201","一般公共服务支出",130.53]
["  20128","  民主党派及工商联事务",130.53]
["    2012801","    行政运行（民主党派及工商联事务）",65.53]
["    2012802","    一般行政管理事务（民主党派及工商联事务）",65]
["221","住房保障支出",6.45]
["  22102","  住房改革支出",6.45]
["    2210201","    住房公积金",6.45]

{"sheet":"一般公共预算基本支出预算表（经济科目）","index":8,"n_rows":50,"n_cols":3,"rows_kept":50,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算表"]
["单位名称：民进",null,"单位：万元"]
["科目编码","科目名称","金额"]
["**","**","**"]
[null,"合计",71.98]
[null,null,0]
["  ","  ",0]
[301,"工资福利支出",40.92]
[30101,"  基本工资",7.46]
[30102,"  津贴补贴",19.24]
[30103,"  奖金",0.62]
[30104,"  社会保障缴费",8.85]
[30107,"  绩效工资",0]
[30109,"  其他的工资福利支出",4.75]
[302,"商品和服务支出",6.03]
[30201,"  办公费",4.83]
[30205,"  水费",0]
[30206,"  电费",0]
[30207,"  邮电费",0]
[30208,"  取暖费",0]
[30209,"  物业管理费",0]
[30211,"  差旅费",0]
[30212,"  因公出国境费用",0]
[30213,"  维修（护）费",0]
[30214,"  租赁费",0]
[30215,"  会议费",0]
[30216,"  培训费",0]
[30217,"  公务接待费",0.15]
[30218,"  专用材料费",0]
[30226,"  劳务费",0]
[30228,"  工会经费",0.29]
[30229,"  福利费",0.04]
[30231,"  公务用车运行维护费",0]
[30250,"  工作午餐",0.6]
[30251,"  劳务费（编外用工）",0]
[30299,"  其他商品和服务支出",0.12]
[303,"对个人和家庭的补助",25.03]
[30301,"  离休费",11.04]
[30302,"  退休费",7.53]
[30303,"  退职（役）费",0]
[30304,"  抚恤金",0]
[30305,"  生活补助",0]
[30306,"  救济费",0]
[30307,"  医疗费",0]
[30308,"  助学金",0]
[30309,"  奖励金",0.01]
[30311,"  住房公积金",4.64]
[30312,"  提租补贴",1.81]
[30399,"  其他对个人和家庭的补助支出",0]

{"sheet":"一般公共预算机关运行经费预算表","index":9,"n_rows":50,"n_cols":3,"rows_kept":50,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算机关运行预算表"]
["单位名称：民进",null,"单位：万元"]
["科目编码","科目名称","金额"]
["**","**","**"]
[null,"合计",71.98]
[null,null,0]
["  ","  ",0]
[301,"工资福利支出",40.92]
[30101,"  基本工资",7.46]
[30102,"  津贴补贴",19.24]
[30103,"  奖金",0.62]
[30104,"  社会保障缴费",8.85]
[30107,"  绩效工资",0]
[30109,"  其他的工资福利支出",4.75]
[302,"商品和服务支出",6.03]
[30201,"  办公费",4.83]
[30205,"  水费",0]
[30206,"  电费",0]
[30207,"  邮电费",0]
[30208,"  取暖费",0]
[30209,"  物业管理费",0]
[30211,"  差旅费",0]
[30212,"  因公出国境费用",0]
[30213,"  维修（护）费",0]
[30214,"  租赁费",0]
[30215,"  会议费",0]
[30216,"  培训费",0]
[30217,"  公务接待费",0.15]
[30218,"  专用材料费",0]
[30226,"  劳务费",0]
[30228,"  工会经费",0.29]
[30229,"  福利费",0.04]
[30231,"  公务用车运行维护费",0]
[30250,"  工作午餐",0.6]
[30251,"  劳务费（编外用工）",0]
[30299,"  其他商品和服务支出",0.12]
[303,"对个人和家庭的补助",25.03]
[30301,"  离休费",11.04]
[30302,"  退休费",7.53]
[30303,"  退职（役）费",0]
[30304,"  抚恤金",0]
[30305,"  生活补助",0]
[30306,"  救济费",0]
[30307,"  医疗费",0]
[30308,"  助学金",0]
[30309,"  奖励金",0.01]
[30311,"  住房公积金",4.64]
[30312,"  提租补贴",1.81]
[30399,"  其他对个人和家庭的补助支出",0]

{"sheet":"三公经费会议培训费预算表","index":10,"n_rows":13,"n_cols":2,"rows_kept":13,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["三公经费、会议费、培训费支出预算表"]
[]
["单位名称：民进","单位：万元"]
["项目","金额"]
["合计",17.15]
["一、因公出国（境）费",0]
["二、公务用车购置及运行维护费",0]
["其中：1、公务用车购置",0]
["      2、公务用车运行维护费",0]
["三、公务接待费",2.15]
["四、会议费",10]
["五、培训费",5]

{"sheet":"政府采购预算表","index":11,"n_rows":7,"n_cols":15,"rows_kept":7,"merged":[[1,0,1,15]],"flags":["formulas_cached_only"]}
[]
["政府采购预算表"]
[{"$nulls":14},"单位：万元"]
["单位代码","单位名称","项目",{"$nulls":3},"采购方式","是否政府采购","数量","需求时间（月）","总计","预算资金小计","未纳入预算管理的非税资金小计","转移性收入小计","债务资金（银行贷款）"]
[null,null,"采购组织形式","采购项目","采购目录编码","采购目录"]
[]
["**","**","**","**","**","**","**","**","*","**",1,2,3,4,5]