{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["收支总体情况表","收入总体情况表","支出总体情况表","财政拨款收支总体情况表","一般公共预算支出情况表（按功能分类科目）","一般公共预算基本支出情况表（按支出经济分类科目）","政府性基金预算支出情况表","专款专用支出预算表","一般公共预算安排的行政经费及\"三公\"经费预算表","部门预算项目支出及其他支出预算表","行政事业性收费、政府性基金行政收计划表","政府采购预算表","一般公共预算项目支出情况表（按支出经济分类科目）","部门预算基本支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总体情况表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["预算01表"]
["收 支 总 体 情 况 表"]
["江门市委统战部(一级)",{"$nulls":4},"单位：万元"]
["收                             入",null,"支                        出",null,"支                        出"]
["项                    目","2017年预算","项             目","2017年预算","项             目","2017年预算"]
["一、预算拨款",912.74,"一、基本支出",562.94,"一、一般公共服务支出",664.87]
["    一般公共预算",912.74,"      工资福利支出",315.87,"二、外交支出"]
["    基金预算拨款",null,"　　　商品和服务支出",47.06,"三、国防支出"]
[null,null,"　　　对个人和家庭的补助",200.01,"四、公共安全支出"]
["二、专款专用资金",{"$nulls":3},"五、教育支出  "]
["     财政专户专项收入安排的拨款",{"$nulls":3},"六、科学技术支出"]
["     其他专款专用资金",null,"二、项目支出",{"v":349.8,"d":"349.80"},"七、文化体育与传媒支出"]
["     其他收入",null,"　　　工资福利支出",null,"八、社会保障和就业支出",171.51]
[null,null,"　　　商品和服务支出",{"v":349.8,"d":"349.80"},"九、社会保险基金支出"]
[null,null,"　　　对个人和家庭的补助",null,"十、医疗卫生与计划生育支出",46.57]
[null,null,"      对企事业单位的补贴",null,"十一、节能环保支出"]
["三、国有资本经营预算收入",null,"      转移性支出",null,"十二、城乡社区支出"]
["四、事业收入",null,"      债务利息支出",null,"十三、农林水支出"]
["五、事业单位经营收入",null,"      债务还本支出",null,"十四、交通运输支出"]
["六、其他收入",null,"      基本建设支出",null,"十五、资源勘探信息等支出"]
["七、上级（主管）部门补助收入",null,"      其他资本性支出",null,"十六、商业服务业等支出"]
["八、附属单位上缴收入",null,"      其他支出　",null,"十七、金融支出"]
[{"$nulls":4},"十八、国土海洋气象等支出"]
[{"$nulls":4},"十九、住房保障支出",29.79]
[null,null,"三、事业单位经营支出",null,"二十、粮油物资储备支出"]
[null,null,"四、上缴上级支出出",null,"二十一、其他支出"]
[null,null,"五、对附属单位补助支"]
[]
[]
[]
["本  年  收  入  合  计",912.74,"　　本　年　支　出　合　计",912.74,"　本　年　支　出　合　计",912.74]
["九、用事业基金弥补收支差额",null,"六、结转下年",null,"结转下年 "]
["十、上年结转结余"]
[]
[]
["收      入      总      计",912.74,"支  出  总  计",912.74,"支  出  总  计",912.74]

{"sheet":"收入总体情况表","index":1,"n_rows":9,"n_cols":28,"rows_kept":9,"merged":[[0,0,0,1],[0,25,0,27],[1,0,1,27],[2,0,2,25],[2,26,2,27],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,3,16],[3,17,3,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["预算02表"]
["收  入  总  体  情  况  表"]
["江门市委统战部(一级)",{"$nulls":25},"单位:万元"]
["单位代码","单位名称","总计","上年结余、结存",{"$nulls":3},"预算拨款",{"$nulls":9},"专款专用资金",{"$nulls":3},"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额"]
[{"$nulls":3},"小计","已下达单位指标","单位自有资金","未下达单位指标","小计","一般公共预算",{"$nulls":7},"基金预算","小计","财政专项收入安排的拨款","其他专款专用资金","其他收入"]
[{"$nulls":8},"经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,"合  计",912.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},912.74,912.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["135001","江门市委统战部",912.74,{"$nulls":4},912.74,912.74]

{"sheet":"支出总体情况表","index":2,"n_rows":34,"n_cols":15,"rows_kept":34,"merged":[[0,0,0,4],[1,0,1,14],[2,0,2,7],[2,13,2,14],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
["预算03表"]
["支  出  总  体  情  况  表"]
["江门市委统战部(一级)",{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（科目）","总计","基本支出",{"$nulls":3},"项 目 支 出","事业单位经营支出","上缴上级支出","对附属单位补助支出","结转下年"]
["类","款","项",{"$nulls":3},"小计","人员支出","日常公用支出","对个人和家庭的补助支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合  计",912.74,562.94,315.87,47.06,200.01,{"v":349.8,"d":"349.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},"一般公共服务支出",664.87,315.07,219.75,{"v":46.4,"d":"46.40"},48.92,{"v":349.8,"d":"349.80"}]
[null,"34",null,null,"　统战事务",664.87,315.07,219.75,{"v":46.4,"d":"46.40"},48.92,{"v":349.8,"d":"349.80"}]
[null,null,"01",null,"　　行政运行",315.07,315.07,219.75,{"v":46.4,"d":"46.40"},48.92]
[{"$nulls":3},"135001","　　　江门市委统战部",315.07,315.07,219.75,{"v":46.4,"d":"46.40"},48.92]
[null,null,"02",null,"　　一般行政管理事务",{"v":349.8,"d":"349.80"},{"$nulls":4},{"v":349.8,"d":"349.80"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":349.8,"d":"349.80"},{"$nulls":4},{"v":349.5,"d":"349.50"}]
["208",{"$nulls":3},"社会保障和就业支出",171.51,171.51,55.44,0.66,115.41]
[null,"05",null,null,"　行政事业单位离退休",171.51,171.51,55.44,0.66,115.41]
[null,null,"01",null,"　　归口管理的行政单位离退休",116.07,116.07,null,0.66,115.41]
[{"$nulls":3},"135001","　　　江门市委统战部",116.07,116.07,null,0.66,115.41]
[null,null,"05",null,"　　机关事业单位基本养老保险缴费支出",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"}]
[null,null,"06",null,"　　机关事业单位职业年金缴费支出",15.84,15.84,15.84]
[{"$nulls":3},"135001","　　　江门市委统战部",15.84,15.84,15.84]
["210",{"$nulls":3},"医疗卫生与计划生育支出",46.57,46.57,40.68,null,5.89]
[null,"07",null,null,"　计划生育事务",5.89,5.89,null,null,5.89]
[null,null,"99",null,"　　其他计划生育事务支出",5.89,5.89,null,null,5.89]
[{"$nulls":3},"135001","　　　江门市委统战部",5.89,5.89,null,null,5.89]
[null,"11",null,null,"　行政事业单位医疗",40.68,40.68,40.68]
[null,null,"01",null,"　　行政单位医疗",40.68,40.68,40.68]
[{"$nulls":3},"135001","　　　江门市委统战部",40.68,40.68,40.68]
["221",{"$nulls":3},"住房保障支出",29.79,29.79,null,null,29.79]
[null,"02",null,null,"　住房改革支出",29.79,29.79,null,null,29.79]
[null,null,"01",null,"　　住房公积金",25.99,25.99,null,null,25.99]
[{"$nulls":3},"135001","　　　江门市委统战部",25.99,25.99,null,null,25.99]
[null,null,"03",null,"　　购房补贴",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},null,null,{"v":3.8,"d":"3.80"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},null,null,{"v":3.8,"d":"3.80"}]

{"sheet":"财政拨款收支总体情况表","index":3,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["预算04表"]
["财  政  拨  款  收  支  总  体  情  况  表"]
["江门市委统战部(一级)",{"$nulls":4},"单位：万元"]
["收                             入",null,"支                        出",null,"支                        出"]
["项                    目","2017年预算","项             目","2017年预算","项             目","2017年预算"]
["预算拨款",912.74,"一、基本支出",562.94,"一、一般公共服务支出",664.87]
["   一、一般公共预算",912.74,"      工资福利支出",315.87,"二、外交支出"]
["         经费拨款(补助)",912.74,"　　　商品和服务支出",47.06,"三、国防支出"]
["         行政性收费收入安排的拨款",null,"　　　对个人和家庭的补助",200.01,"四、公共安全支出"]
["         罚没收入安排的拨款",{"$nulls":3},"五、教育支出  "]
["         专项收入安排的拨款",{"$nulls":3},"六、科学技术支出"]
["         一般公共预算上级补助",null,"二、项目支出",{"v":349.8,"d":"349.80"},"七、文化体育与传媒支出"]
["         交通六费替代性收入返还",null,"　　　工资福利支出",null,"八、社会保障和就业支出",171.51]
["         国有资源（资产）有偿使用收入",null,"　　　商品和服务支出",{"v":349.8,"d":"349.80"},"九、社会保险基金支出"]
["         政府住房基金收入",null,"　　　对个人和家庭的补助",null,"十、医疗卫生与计划生育支出",46.57]
[null,null,"      对企事业单位的补贴",null,"十一、节能环保支出"]
["   二、基金预算",null,"      转移性支出",null,"十二、城乡社区支出"]
["         国有土地使用权出让金收入",null,"      债务利息支出",null,"十三、农林水支出"]
["         国有土地收益基金收入",null,"      债务还本支出",null,"十四、交通运输支出"]
["         农业土地开发资金收入",null,"      基本建设支出",null,"十五、资源勘探信息等支出"]
["         城市基础设施配套费收入",null,"      其他资本性支出",null,"十六、商业服务业等支出"]
["         城镇公用事业附加收入",null,"      其他支出　",null,"十七、金融支出"]
["         新型墙体材料专项基金收入",{"$nulls":3},"十八、国土海洋气象等支出"]
["         彩票公益金收入",{"$nulls":3},"十九、住房保障支出",29.79]
["         车辆通行费收入",null,"三、事业单位经营支出",null,"二十、粮油物资储备支出"]
["         基金预算上级补助",null,"四、上缴上级支出出",null,"二十一、其他支出"]
["         港口建设费",null,"五、对附属单位补助支"]
["         彩票发行费收入"]
["         污水处理费"]
[]
[null,null,"　　本　年　支　出　合　计",912.74,"　本　年　支　出　合　计",912.74]
[null,null,"六、结转下年",null,"结转下年 "]
[]
[]
[]
["收      入      总      计",912.74,"支  出  总  计",912.74,"支  出  总  计",912.74]

{"sheet":"一般公共预算支出情况表（按功能分类科目）","index":4,"n_rows":35,"n_cols":15,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,14],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["预算05表"]
["一般公共预算支出情况表（按功能分类科目）"]
["江门市委统战部(一级)",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","合   计","基本支出",{"$nulls":3},"项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出","结转下年"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合  计",912.74,562.94,315.87,47.06,200.01,{"v":349.8,"d":"349.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},"一般公共服务支出",664.87,315.07,219.75,{"v":46.4,"d":"46.40"},48.92,{"v":349.8,"d":"349.80"}]
[null,"34",null,null,"　统战事务",664.87,315.07,219.75,{"v":46.4,"d":"46.40"},48.92,{"v":349.8,"d":"349.80"}]
[null,null,"01",null,"　　行政运行",315.07,315.07,219.75,{"v":46.4,"d":"46.40"},48.92]
[{"$nulls":3},"135001","　　　江门市委统战部",315.07,315.07,219.75,{"v":46.4,"d":"46.40"},48.92]
[null,null,"02",null,"　　一般行政管理事务",{"v":349.8,"d":"349.80"},{"$nulls":4},{"v":349.8,"d":"349.80"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":349.8,"d":"349.80"},{"$nulls":4},{"v":349.8,"d":"349.80"}]
["208",{"$nulls":3},"社会保障和就业支出",171.51,171.51,55.44,0.66,115.41]
[null,"05",null,null,"　行政事业单位离退休",171.51,171.51,55.44,0.66,115.41]
[null,null,"01",null,"　　归口管理的行政单位离退休",116.07,116.07,null,0.66,115.41]
[{"$nulls":3},"135001","　　　江门市委统战部",116.07,116.07,null,0.66,115.41]
[null,null,"05",null,"　　机关事业单位基本养老保险缴费支出",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"}]
[null,null,"06",null,"　　机关事业单位职业年金缴费支出",15.84,15.84,15.84]
[{"$nulls":3},"135001","　　　江门市委统战部",15.84,15.84,15.84]
["210",{"$nulls":3},"医疗卫生与计划生育支出",46.57,46.57,40.68,null,5.89]
[null,"07",null,null,"　计划生育事务",5.89,5.89,null,null,5.89]
[null,null,"99",null,"　　其他计划生育事务支出",5.89,5.89,null,null,5.89]
[{"$nulls":3},"135001","　　　江门市委统战部",5.89,5.89,null,null,5.89]
[null,"11",null,null,"　行政事业单位医疗",40.68,40.68,40.68]
[null,null,"01",null,"　　行政单位医疗",40.68,40.68,40.68]
[{"$nulls":3},"135001","　　　江门市委统战部",40.68,40.68,40.68]
["221",{"$nulls":3},"住房保障支出",29.79,29.79,null,null,29.79]
[null,"02",null,null,"　住房改革支出",29.79,29.79,null,null,29.79]
[null,null,"01",null,"　　住房公积金",25.99,25.99,null,null,25.99]
[{"$nulls":3},"135001","　　　江门市委统战部",25.99,25.99,null,null,25.99]
[null,null,"03",null,"　　购房补贴",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},null,null,{"v":3.8,"d":"3.80"}]
[{"$nulls":3},"135001","　　　江门市委统战部",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"},null,null,{"v":3.8,"d":"3.80"}]

{"sheet":"一般公共预算基本支出情况表（按支出经济分类科目）","index":5,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,4],[3,0,3,1],[3,2,5,2],[3,3,3,6],[4,0,5,0],[4,1,5,1],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["预算06表"]
["一般公共预算基本支出情况表（按支出经济分类科目）"]
["江门市委统战部(一级)",{"$nulls":5},"单位：万元"]
["经济分类科目编码",null,"经济分类科目名称","预算拨款"]
["类","款",null,"总 计","人员经费","公用经费","对个人和家庭补助支出"]
[]
["**","**","**",1,2,3,4]
[null,null,"合  计",562.95,315.87,47.06,200.02]
["301",null,"工资福利支出",315.87,315.87]
[null,"01","　基本工资",56.96,56.96]
[null,"02","　津贴补贴",151.65,151.65]
[null,"03","　奖金",4.97,4.97]
[null,"04","　其他社会保障缴费",42.79,42.79]
[null,"08","　机关事业单位基本养老保险缴费",{"v":39.6,"d":"39.60"},{"v":39.6,"d":"39.60"}]
[null,"09","　职业年金缴费",15.84,15.84]
[null,"99","　其他工资福利支出",4.06,4.06]
["302",null,"商品和服务支出",47.06,null,47.06]
[null,"01","　办公费",{"v":2.9,"d":"2.90"},null,{"v":2.9,"d":"2.90"}]
[null,"05","　水费",1.35,null,1.35]
[null,"06","　电费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
[null,"07","　邮电费",0.05,null,0.05]
[null,"11","　差旅费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
[null,"17","　公务接待费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
[null,"28","　工会经费",4.63,null,4.63]
[null,"29","　福利费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
[null,"31","　公务用车运行维护费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
[null,"39","　其他交通费用",17.86,null,17.86]
[null,"99","　其他商品和服务支出",2.37,null,2.37]
["303",null,"对个人和家庭的补助",200.02,null,null,200.02]
[null,"01","　离休费",67.63,null,null,67.63]
[null,"02","　退休费",14.48,null,null,14.48]
[null,"09","　奖励金",22.19,null,null,22.19]
[null,"11","　住房公积金",25.99,null,null,25.99]
[null,"13","　购房补贴",{"v":3.8,"d":"3.80"},null,null,{"v":3.8,"d":"3.80"}]
[null,"99","　其他对个人和家庭的补助支出",65.93,null,null,65.93]

{"sheet":"政府性基金预算支出情况表","index":6,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,14],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["预算07表"]
["政府性基金预算支出情况表"]
["江门市委统战部(一级)",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","合   计","基本支出",{"$nulls":3},"项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出","结转下年"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"江门市委统战部（一级）",{"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"}]
["注"]
["2017年没发生政府性基金预算"]

{"sheet":"专款专用支出预算表","index":7,"n_rows":7,"n_cols":15,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,14],[2,0,2,4],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["预算08表"]
["专款专用支出预算表"]
["江门市委统战部(一级)",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","合   计","基本支出",{"$nulls":3},"项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出","结转下年"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
[]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]

{"sheet":"一般公共预算安排的行政经费及\"三公\"经费预算表","index":8,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1],[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
["预算09表"]
["一般公共预算安排的行政经费及“三公”经费预算表"]
["江门市委统战部(一级)","单位：万元"]
["项目","2017年预算数"]
[]
["行政经费",467.72]
["“三公”经费",{"v":16.2,"d":"16.20"}]
["       其中：（一）因公出国（出境）费用",{"v":0,"d":"0.00"}]
["             （二）公务用车购置及运行维护支出 ",{"v":6,"d":"6.00"}]
["                  1.公务用车购置",{"v":6,"d":"6.00"}]
["                  2.公务用车运行维护费",{"v":0,"d":"0.00"}]
["            （三）公务接待支出",{"v":10.2,"d":"10.20"}]

{"sheet":"部门预算项目支出及其他支出预算表","index":9,"n_rows":22,"n_cols":30,"rows_kept":22,"merged":[[0,0,0,4],[1,0,1,28],[2,0,2,5],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,16],[3,17,3,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,7,5,7],[4,8,4,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["预算10表"]
["部门预算项目支出及其他支出预算表"]
["江门市委统战部(一级)",{"$nulls":27},"单位：万元"]
["科目编码",null,null,"单位代码","单位、项目名称","项目内容","合计","预算拨款",{"$nulls":9},"专款专用资金",{"$nulls":3},"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余、结存","绩效目标"]
["类","款","项",{"$nulls":4},"小计","一般公共预算",{"$nulls":7},"基金预算","小计","专项收入安排的拨款","其他专款专用资金","其他收入"]
[{"$nulls":8},"经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$nulls":4},"合  计",null,{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201",{"$nulls":3},"一般公共服务支出",null,{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"$nulls":8},{"v":0,"d":"0.00"}]
[null,"34",null,null,"　统战事务",null,{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"$nulls":8},{"v":0,"d":"0.00"}]
[null,null,"02",null,"　　一般行政管理事务",null,{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":3},"135001","　　　江门市委统战部",null,{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"v":349.8,"d":"349.80"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","民主大楼服务运作专项经费--民主大楼服务运作专项经费",{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"v":103,"d":"103.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","农村联谊会试点奖补工作经费--农村联谊会试点奖补工作经费",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","民主党派业务调研经费--民主党派业务调研经费",{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","统战联络座谈经费--统战联络座谈经费",{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","《五邑乡情》专项--《五邑乡情》专项",{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","专项业务支出--业务接待支出",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","专项业务支出--业务培训支出",{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","专项业务支出--公务出行租赁经费",{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":4},"　　　　江门市委统战部","专项业务支出--其他专项业务支出",{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"},{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":9},{"v":0,"d":"0.00"}]

{"sheet":"行政事业性收费、政府性基金行政收计划表","index":10,"n_rows":8,"n_cols":24,"rows_kept":8,"merged":[[1,0,1,23],[2,0,2,1],[3,0,6,0],[3,1,3,2],[3,3,3,9],[3,10,3,16],[3,17,3,23],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,5,6],[4,7,5,9],[4,10,6,10],[4,11,5,13],[4,14,5,16],[4,17,6,17],[4,18,5,20],[4,21,5,23]],"flags":["formulas_cached_only"]}
["预算11表"]
["行政事业性收费、罚没收入、政府性基金、专项收入、经营服务性收入征收计划表"]
["江门市委统战部(一级)",{"$nulls":22},"单位：万元"]
["单 位 名 称","项     目",null,"2017年征收计划",{"$nulls":6},"2016年完成数",{"$nulls":6},"2015年决算数"]
[null,"项目代码","项目名称","合计","预算内管理",null,null,"专款专用",null,null,"合计","预算内管理",null,null,"专款专用",null,null,"合计","预算内管理",null,null,"专款专用"]
[]
[{"$nulls":4},"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入",null,"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入",null,"上缴中央收入","上缴省级收入","地方留用收入","上缴中央收入","上缴省级收入","地方留用收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"政府采购预算表","index":11,"n_rows":22,"n_cols":33,"rows_kept":22,"merged":[[0,0,0,3],[1,0,1,32],[2,0,2,5],[2,32,2,32],[3,0,3,6],[3,7,6,7],[3,8,6,8],[3,9,3,31],[3,32,6,32],[4,0,4,1],[4,2,6,2],[4,3,6,3],[4,4,4,6],[4,9,6,9],[4,10,4,18],[4,19,4,21],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,4,31],[5,0,6,0],[5,1,6,1],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,10,5,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,29,6,29],[5,30,6,30],[5,31,6,31]],"flags":["formulas_cached_only"]}
["预算12表"]
["政   府   采   购   预   算   表"]
["江门市委统战部(一级)"]
["项目",{"$nulls":6},"计量单位","数量","资    金    来    源",{"$nulls":22},"采购时间"]
["科目代码",null,"单位代码","采购项目","采购品目",{"$nulls":4},"合计","预算拨款",{"$nulls":11},"国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结转结余"]
["类","款",null,null,"序号","名称","是否节能环保或自主创新产品",{"$nulls":3},"一般公共预算",{"$nulls":7},"基金预算","专项收入安排的拨款","其他专款专用资金","其他收入",{"$nulls":7},"已下达单位指标","单位自有资金","未下达单位指标"]
[{"$nulls":10},"经费拨款(补助)","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入"]
["**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$nulls":3},"合  计",{"$nulls":5},{"v":48.9,"d":"48.90"},{"v":48.9,"d":"48.90"},{"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"}]
["201",null,null,"一般公共服务支出",{"$nulls":5},{"v":48.9,"d":"48.90"},{"v":48.9,"d":"48.90"}]
[null,"34",null,"　统战事务",{"$nulls":5},{"v":48.9,"d":"48.90"},{"v":48.9,"d":"48.90"}]
[null,null,"135001","　　江门市委统战部",{"$nulls":5},{"v":48.9,"d":"48.90"},{"v":48.9,"d":"48.90"}]
[{"$nulls":3},"　　　公务用车运行维护费--(导入数据)公务用车运行维护费","C1504","保险服务","否",null,null,{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"}]
[{"$nulls":3},"　　　公务用车运行维护费--*","C0503","车辆维修和保养服务","否",null,null,{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
[{"$nulls":3},"　　　专项支出--《五邑乡情》专项----《五邑乡情》专项----印刷费","C081401","印刷服务","是","批",{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--《五邑乡情》专项----《五邑乡情》专项----邮电费","Z","集中采购目录外的采购项目","是","批",{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--民主大楼服务运作专项经费----民主大楼服务运作专项经费----其他商品和服务支出（WIFI）","Z","集中采购目录外的采购项目","是","批",{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--民主大楼服务运作专项经费----民主大楼服务运作专项经费----物业管理费","C1204","物业管理服务","是","1",{"v":1,"d":"1.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--统战联络座谈经费----统战联络座谈经费----委托业务费","Z","集中采购目录外的采购项目","是","批",{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--统战联络座谈经费----统战联络座谈经费----印刷费","C081401","印刷服务","是","批",{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--统战联络座谈经费----统战联络座谈经费----邮电费","Z","集中采购目录外的采购项目","是","批",{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"$nulls":21},"2017-01-01"]
[{"$nulls":3},"　　　专项支出--专项业务支出----公务出行租赁经费----车辆租赁费","C0403","车辆及其他运输机械租赁服务","是","批",{"v":1,"d":"1.00"},{"v":3.4,"d":"3.40"},{"v":3.4,"d":"3.40"},{"$nulls":21},"2017-01-01"]

{"sheet":"一般公共预算项目支出情况表（按支出经济分类科目）","index":12,"n_rows":19,"n_cols":3,"rows_kept":19,"merged":[[1,0,1,2],[2,0,2,1]],"flags":["formulas_cached_only"]}
["预算13表"]
["一般公共预算项目支出情况表（按经济分类科目）"]
["江门市委统战部(一级)",null,"单位：万元"]
["部门经济分类科目编码","部门经济分类科目名称","2017年预算"]
["-","合  计",482.65]
["302","商品和服务支出",482.65]
["30201","    办公费",49.65]
["30202","    印刷费",{"v":13,"d":"13.00"}]
["30206","    电费",{"v":4,"d":"4.00"}]
["30207","    邮电费",{"v":9.8,"d":"9.80"}]
["30211","    差旅费",{"v":104.2,"d":"104.20"}]
["30213","    维修(护)费",{"v":4,"d":"4.00"}]
["30215","    会议费",{"v":18,"d":"18.00"}]
["30216","    培训费",{"v":49,"d":"49.00"}]
["30217","    公务接待费",{"v":10.2,"d":"10.20"}]
["30226","    劳务费",{"v":89.4,"d":"89.40"}]
["30227","    委托业务费",{"v":5,"d":"5.00"}]
["30239","    其他交通费用",{"v":3.4,"d":"3.40"}]
["30299","    其他商品和服务支出",{"v":123,"d":"123.00"}]

{"sheet":"部门预算基本支出预算表","index":13,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,1],[1,0,1,7],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["预算14表"]
["部门预算基本支出预算表"]
["江门市委统战部(一级)",{"$nulls":5},"单位:万元"]
["支出项目类别","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金"]
["小计","一般公共预算0101","小计","一般公共预算","政府性基金预算","国有资本经营预算"]
["**",1,2,3,4,5,6,7]
["合计","562.94",562.94,562.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["江门市委统战部","562.94",562.94,562.94]
["　人员支出","315.87",315.87,315.87]
["　日常公用支出","47.06",47.06,47.06]
["　对个人和家庭的补助支出","200.01",200.01,200.01]