{"text_format":"2","workbook":"xls","n_sheets":13,"sheets":["1表头","2收支","3收入总表","4支出总表(单位-项目-科目)","5支出总表(单位-项目-经济分类)","6工资福利支出","7商品和服务支出","8对个人和家庭补助","9项目支出明细表","10政府采购表","11收入计划","12单位基本信息表","13单位基本信息表-续"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":34,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1表头","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"2015年部门预算报表"]
[null,""]
[null,"(签章)"]
[null,"报送日期：   年   月   日"]
[null,"单位负责人签章：         财务负责人签章：         制表人签章："]

{"sheet":"2收支","index":1,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
[" 收  支  预  算  总  表"]
["侨联",{"$nulls":4},"单位：万元"]
["收                             入",null,"支                        出"]
["项                    目","2014年预算","项目","2014年预算","项目","2014年预算"]
["一、财政预算内拨款",151.34,"一、一般公共服务",151.34,"一.基本支出",141.34]
["二. 预算外收入(财政专户核拨的预算外资金)",0,"二、外交",0,"  1.工资福利支出",89.94]
["三. 事业收入(财政专户核拨的预算外资金)",0,"三、国防",0,"  2.商品和服务支出",29.4]
["四. 其他收入",0,"四、公共安全",0,"  3.对个人和家庭补助支出",22]
[null,null,"五、教育",0,"二.项目支出",10]
[null,null,"六、科学技术",0,"  1.基本建设支出",0]
[null,null,"七、文化体育与传媒",0,"  2.行政事业类项目支出",0]
[null,null,"八、社会保障和就业",0,"    (1)专项业务项目",0]
[null,null,"九、社会保险基金支出",0,"    (2)其他资本性支出项目",0]
[null,null,"十、医疗卫生",0,"  3.其他项目支出",10]
[null,null,"十一、环境保护",0]
[null,null,"十二、城乡社区事务",0]
[null,null,"十三、农林水事务",0]
[null,null,"十四、交通运输",0]
[null,null,"十五、工业商业金融等事务",0]
[null,null,"十六、其他支出",0]
[null,null,"十七、转移性支出",0]
[]
[]
["本 年 收 入 合 计",151.34,"本 年 支 出 合 计",151.34,"本 年 支 出 合 计",151.34]
["五. 上级补助收入",0,null,null,"三.对附属单位补助支出",0]
["六. 附属单位上缴收入",0,null,null,"四.上缴上级支出",0]
["七. 用事业基金弥补收支差额",0]
["八. 上年结余.结存",0,"结转下年",0,"结转下年",0]
[]
["收      入      总      计",151.34,"支　出　总　计（功能）",151.34,"支 出 总 计（经济）",151.34]

{"sheet":"3收入总表","index":2,"n_rows":8,"n_cols":11,"rows_kept":8,"cut":false,"hidden":false,"merged":[[3,10,4,10],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,8,4,8],[3,7,4,7],[3,9,4,9],[3,1,4,1],[3,0,4,0],[3,2,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算02表"]
["收 入 预 算 总 表"]
[{"$nulls":10},"单位：万元"]
["单位代码","单位名称","总计","财政预算内拨款","预算外收入","事业收入","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","上年结余.结存"]
[]
["**","**","**","**","**","**","**","**","**","**","**"]
[null,"合计",151.34,151.34,0,0,0,0,0,0,0]
["100149","侨联",151.34,151.34,0,0,0,0,0,0,0]

{"sheet":"4支出总表(单位-项目-科目)","index":3,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算03表"]
[null,null,null,"支出预算总表(单位下列项目和功能分类科目)"]
[{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（支出项目\\科目）","总计","资金来源"]
["类","款","项",null,null,null,"财政预算内拨款","预算外资金","其他资金"]
["**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",151.34,151.34,0,0]
[null,null,null,"100149","侨联",151.34,151.34,0,0]
[{"$nulls":4},"  一般公共服务",151.34,151.34,0,0]
[{"$nulls":4},"    群众团体事务",151.34,151.34,0,0]
["201","29","01","  100149","      行政运行(群众团体)",151.34,151.34,0,0]

{"sheet":"5支出总表(单位-项目-经济分类)","index":4,"n_rows":52,"n_cols":6,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,0,4,0],[3,2,4,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算04表"]
["支出预算总表(单位下列项目和经济分类科目)"]
[{"$nulls":5},"单位：万元"]
["单位代码","单位名称(支出项目)","总计","资金来源"]
[null,null,null,"财政预算内拨款","预算外资金","其他资金"]
["**","**","**","**","**","**"]
[null,"合计",151.34,151.34,0,0]
["100149","侨联",151.34,151.34,0,0]
[null,"  工资福利支出",89.94,89.94,0,0]
[null,"    工资性支出",82,82,0,0]
["  100149","      基本工资",60,60,0,0]
["  100149","      地方出台津贴补贴",7,7,0,0]
["  100149","      特殊岗位津贴",6,6,0,0]
["  100149","      奖金",5,5,0,0]
["  100149","      节日补助",4,4,0,0]
[null,"    社会保障缴费",3.94,3.94,0,0]
["  100149","      养老保险",3,3,0,0]
["  100149","      失业保险",0.1,0.1,0,0]
["  100149","      医疗保险",0.5,0.5,0,0]
["  100149","      工伤保险",0.1,0.1,0,0]
["  100149","      生育保险",0.06,0.06,0,0]
["  100149","      其他社会保险",0.18,0.18,0,0]
[null,"    通讯费补助支出",2,2,0,0]
["  100149","      通讯费",2,2,0,0]
[null,"    其他工资福利支出",2,2,0,0]
["  100149","      其他工资福利支出",2,2,0,0]
[null,"  商品和服务支出",29.4,29.4,0,0]
[null,"    一般商品和服务支出",29.4,29.4,0,0]
["  100149","      办公费",5,5,0,0]
["  100149","      印刷费",0.5,0.5,0,0]
["  100149","      水费",0.2,0.2,0,0]
["  100149","      电费",0.6,0.6,0,0]
["  100149","      邮电费",0.6,0.6,0,0]
["  100149","      差旅费",6,6,0,0]
["  100149","      出国费",3,3,0,0]
["  100149","      维修(护)费",1,1,0,0]
["  100149","      会议费",1,1,0,0]
["  100149","      培训费",0.5,0.5,0,0]
["  100149","      招待费",3,3,0,0]
["  100149","      福利费",5,5,0,0]
["  100149","      其他商品和服务支出",3,3,0,0]
[null,"  对个人家庭补助支出",22,22,0,0]
[null,"    离退休支出",15,15,0,0]
["  100149","      退休费",14,14,0,0]
["  100149","      离退休人员节日补助",1,1,0,0]
[null,"    住房公积金支出",5,5,0,0]
["  100149","      住房公积金",5,5,0,0]
[null,"    住房补贴支出",2,2,0,0]
["  100149","      购房补贴",2,2,0,0]
[null,"  项目支出",10,10,0,0]
[null,"    其他项目支出",10,10,0,0]
["  100149","      其他支出",10,10,0,0]

{"sheet":"6工资福利支出","index":5,"n_rows":11,"n_cols":23,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,4,4,4],[3,3,4,3],[3,11,4,11],[3,19,4,19],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算05表"]
["基本支出预算表——工资福利支出"]
["",{"$nulls":21},"单位：万元"]
["科目编码",null,null,"单位代码","功能科目(单位)","合   计","基本工资","津贴补贴",null,null,null,"奖金","社会保障缴费",{"$nulls":6},"通讯费补助","其他工资福利支出"]
["类","款","项",{"$nulls":4},"小计","地方出台津贴补贴","特殊岗位津贴","节日补贴",null,"小计","养老保险","失业保险","医疗保险","工伤保险","生育保险","其他社会保险费",null,"小计","临时工工资","人员支出其他"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",89.94,60,17,7,6,4,5,3.94,3,0.1,0.5,0.1,0.06,0.18,2,2,0,2]
[null,null,null,"100149","侨联",89.94,60,17,7,6,4,5,3.94,3,0.1,0.5,0.1,0.06,0.18,2,2,0,2]
["201",null,null,null,"  一般公共服务",89.94,60,17,7,6,4,5,3.94,3,0.1,0.5,0.1,0.06,0.18,2,2,0,2]
[null,"29",null,null,"    群众团体事务",89.94,60,17,7,6,4,5,3.94,3,0.1,0.5,0.1,0.06,0.18,2,2,0,2]
["  201","  29","01","  100149","      行政运行(群众团体)",89.94,60,17,7,6,4,5,3.94,3,0.1,0.5,0.1,0.06,0.18,2,2,0,2]

{"sheet":"7商品和服务支出","index":6,"n_rows":11,"n_cols":28,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,0,1,27],[2,26,2,27],[3,3,4,3],[3,5,4,5],[3,27,4,27],[3,4,4,4]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"预算06表"]
["基本支出预算表——商品和服务支出"]
["",{"$nulls":25},"单位：万元"]
["科目编码",null,null,"单位代码","功能科目(单位)","合计","一般商品和服务支出",{"$nulls":20},"车辆经费"]
["类","款","项",null,null,null,"小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","物业管理费","差旅费","出国费","维修（护）费","会议费","培训费","招待费","专用材料费","工会经费","劳务费","福利费","委托业务费","其他商品和服务支出"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",29.4,29.4,5,0.5,0,0,0.2,0.6,0.6,0,6,3,1,1,0.5,3,0,0,0,5,0,3,0]
[null,null,null,"100149","侨联",29.4,29.4,5,0.5,0,0,0.2,0.6,0.6,0,6,3,1,1,0.5,3,0,0,0,5,0,3,0]
["201",null,null,null,"  一般公共服务",29.4,29.4,5,0.5,0,0,0.2,0.6,0.6,0,6,3,1,1,0.5,3,0,0,0,5,0,3,0]
[null,"29",null,null,"    群众团体事务",29.4,29.4,5,0.5,0,0,0.2,0.6,0.6,0,6,3,1,1,0.5,3,0,0,0,5,0,3,0]
["  201","  29","01","  100149","      行政运行(群众团体)",29.4,29.4,5,0.5,0,0,0.2,0.6,0.6,0,6,3,1,1,0.5,3,0,0,0,5,0,3,0]

{"sheet":"8对个人和家庭补助","index":7,"n_rows":11,"n_cols":21,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"预算07表"]
["基本支出预算表——对个人和家庭的补助"]
["",{"$nulls":19},"单位：万元"]
["科目编码",null,null,"单位代码","功能科目(单位)","合计","离退休支出",null,null,null,"医疗费","抚恤金","生活补助","住房公积金","购房补贴","其他对个人和家庭补助支出"]
["类","款","项",null,null,null,"小计","离休费","退休费","离退休人员节日补助",{"$nulls":5},"小计","退职(役)费","救济费","助学金","奖励金","其他补助支出"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":4},"合计",22,15,0,14,1,0,0,0,5,2,0,0,0,0,0,0]
[null,null,null,"100149","侨联",22,15,0,14,1,0,0,0,5,2,0,0,0,0,0,0]
["201",null,null,null,"  一般公共服务",22,15,0,14,1,0,0,0,5,2,0,0,0,0,0,0]
[null,"29",null,null,"    群众团体事务",22,15,0,14,1,0,0,0,5,2,0,0,0,0,0,0]
["  201","  29","01","  100149","      行政运行(群众团体)",22,15,0,14,1,0,0,0,5,2,0,0,0,0,0,0]

{"sheet":"9项目支出明细表","index":8,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,4,3,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"预算08表"]
["项目支出预算明细表"]
[{"$nulls":6},"单位：万元"]
["单位代码","项目名称","项目内容","总计","资金来源"]
[{"$nulls":4},"财政预算内拨款","预算外资金","其他资金"]
["**","**","**","**","**","**","**"]
[null,"合计",null,10,10,0,0]
["100149","侨联",null,10,10,0,0]
[null,"  其他项目支出",null,10,10,0,0]
[null,"    其他支出",null,10,10,0,0]
["  100149","      其他支出",null,10,10,0,0]

{"sheet":"10政府采购表","index":9,"n_rows":6,"n_cols":10,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算08表"]
["政府采购预算表"]
[{"$nulls":9},"单位：万元"]
["单位代码","采购项目","采购品目名称","计量单位","数量","总计","资金来源",null,null,"需求时间"]
[{"$nulls":6},"财政预算内拨款","预算外资金","其他资金"]
["**","**","**","**","**","**","**","**","**","**"]

{"sheet":"11收入计划","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算09表"]
["非税收入征收计划表"]
[{"$nulls":7},"单位：万元"]
["项目",null,"2014年征收计划数",null,null,"2012年收入决算数"]
["单位编码","收入项目类别","合计","纳入预算管理","纳入财政专户管理","合计","纳入预算管理","纳入财政专户管理"]
["**","**","**","**","**","**","**","**"]

{"sheet":"12单位基本信息表","index":11,"n_rows":10,"n_cols":48,"rows_kept":10,"cut":false,"hidden":false,"merged":[[4,4,4,8],[3,1,6,1],[3,0,6,0],[4,2,6,2],[4,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[4,9,6,9],[5,11,6,11],[5,12,6,12],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,41,6,41],[5,43,6,43],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,45,6,45],[4,10,6,10],[3,10,3,26],[5,29,6,29],[4,27,6,27],[5,42,6,42],[5,39,6,39],[5,35,6,35],[5,37,6,37],[5,38,6,38],[4,47,6,47],[4,28,6,28],[5,46,6,46],[5,30,6,30],[4,29,4,35],[4,36,6,36],[4,37,4,39],[4,40,6,40],[4,41,4,46],[5,44,6,44]],"flags":["formulas_cached_only"]}
[{"$nulls":47},"预算10表"]
["基本信息表"]
[{"$nulls":47},"单位:人"]
["单位编码","单位名称","编制情况",{"$nulls":7},"实有人数",{"$nulls":16},"财政拨款人数"]
[null,null,"编制数合计","行政编制","事业编制",{"$nulls":4},"工勤编制","实有小计","在职人员",{"$nulls":7},"离退休人员",null,null,"其他人员",{"$nulls":4},"合计","其中:统发工资人数小计","在职人数",{"$nulls":6},"其中:在职统发人数","离退休人数",null,null,"其中:离退休统发人数","其他人员",{"$nulls":5},"其中:其他人员统发人数"]
[{"$nulls":4},"小计","核拨事业","核补事业","自筹事业","行政机关事业",null,null,"在职小计","行政在职","事业在职",{"$nulls":4},"工勤在职","小计","离休","退休","临时工","长休人员","内退和离待岗人员","长赡人员","遗属人数",null,null,"在职小计","行政","事业",null,null,null,"工勤",null,"小计","离休","退休",null,"小计","临时工","长休人员","内退和离待岗人员","长赡人员","遗属人数"]
[{"$nulls":13},"小计","核拨事业在职","核补事业在职","自筹事业在职","行政机关事业在职",{"$nulls":13},"小计","核拨","核补","行政机关事业"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[null,"合计",3,2,0,0,0,0,0,1,7,4,3,0,0,0,0,0,1,3,0,3,0,0,0,0,0,7,0,4,3,0,0,0,0,1,0,3,0,3,0,0,0,0,0,0,0,0]
["100149","侨联",3,2,0,0,0,0,0,1,7,4,3,0,0,0,0,0,1,3,0,3,0,0,0,0,0,7,0,4,3,0,0,0,0,1,0,3,0,3,0,0,0,0,0,0,0,0]

{"sheet":"13单位基本信息表-续","index":12,"n_rows":10,"n_cols":38,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,1,6,1],[3,0,6,0],[4,2,6,2],[4,3,6,3],[3,2,3,5],[4,14,4,21],[5,14,5,17],[5,18,5,21],[5,27,6,27],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[3,6,3,9],[3,10,3,13],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,8,6,8],[4,9,6,9],[5,22,6,22],[5,23,5,25],[5,26,6,26],[4,27,4,28],[5,28,6,28],[5,35,6,35],[5,33,6,33],[5,29,5,30],[3,37,6,37],[5,34,6,34],[5,36,6,36],[5,31,6,31],[5,32,6,32]],"flags":["formulas_cached_only"]}
[{"$nulls":37},"预算11表"]
["基本信息表"]
[]
["单位编码","单位名称","在职领导干部数（财政供养部分）",null,null,null,"离休领导干部数",null,null,null,"退休领导干部数",null,null,null,"公用情况",{"$nulls":22},"住房公积金缴交比例（%）"]
[null,null,"厅级","处级","科级","其他","厅级","处级","科级","其他","厅级","处级","科级","其他","房屋状况（平方米）",{"$nulls":7},"机动车",{"$nulls":4},"电话",null,"主要办公设备数量"]
[{"$nulls":14},"建筑面积",null,null,null,"使用面积",null,null,null,"编制数","实有数",null,null,"按规定应配备数","总机中继线数","直拨电话（部）","租用专线",null,"小型机（台）","PC服务器","PC机（台）","手提电脑","复印机","电梯"]
[{"$nulls":14},"小计","办公用房","专用房屋","职工宿舍","小计","办公用房","专用房屋","职工宿舍",null,"小计","公务用车","专业用车",null,null,null,"租用专线条数","年租金/元/年"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[null,"合计",0,0,2,0,0,0,0,0,0,1,2,0,150,150,0,0,150,150,0,0,0,1,1,0,0,0,2,0,2400,0,2,0,0,0,0,7]
["100149","侨联",0,0,2,0,0,0,0,0,0,1,2,0,150,150,0,0,150,150,0,0,0,1,1,0,0,0,2,0,2400,0,2,0,0,0,0,7]