{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表","部门预算一般公共预算财政拨款基本支出表","部门预算政府基金预算财政拨款支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款“三公”经费支出表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：[307]西柏坡管理局","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[1,"一、财政拨款收入",566.03,"一、一般公共服务支出"]
[2,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[3,"三、事业收入",null,"三、国防支出",{"v":0,"d":"0.00"}]
[4,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[5,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[6,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出"]
[7,"六、其他收入",null,"七、文化体育与传媒支出",566.03]
[8,"","","八、社会保障和就业支出"]
[9,"","","九、医疗卫生与计划生育支出"]
[10,"","","十、节能环保支出",{"v":0,"d":"0.00"}]
[11,"","","十一、城乡社区支出",{"v":0,"d":"0.00"}]
[12,"","","十二、农林水支出"]
[13,"","","十三、交通运输支出",{"v":0,"d":"0.00"}]
[14,"","","十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[15,"","","十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[16,"","","十六、金融支出",{"v":0,"d":"0.00"}]
[17,"","","十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[18,"","","十八、国土海洋气候等支出",{"v":0,"d":"0.00"}]
[19,"","","十九、住房保障支出"]
[20,"","","二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[21,"","","二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[22,"","","二十二、其他支出",{"v":0,"d":"0.00"}]
[23,"        本年收入合计",566.03,"        本年支出合计",566.03]
[24,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[25,"    年初结转和结余",null,"    年末结转和结余"]
[26,"合计",566.03,"合计",566.03]

{"sheet":"部门预算收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[307]西柏坡管理局","","","","","年度：","","预算年度：2017","","金额单位：万元",""]
["序号","科目","","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"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[1,null,"合计",566.03,566.03]
[2,"207","文化体育与传媒支出",566.03,566.03]
[3,"20701","文化",566.03,566.03]
[4,"2070101","行政运行",566.03,566.03]

{"sheet":"部门预算支出总表","index":2,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[1,0,1,4],[1,5,1,6],[1,7,1,9],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门预算支出总表"]
["部门编码及名称：[307]西柏坡管理局","","","","年度：","预算年度：2017","","金额单位：万元"]
["序号","科目","","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","其他支出"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8",9]
[1,"","合计",566.03,426.77,139.26]
[2,"207","文化体育与传媒支出",566.03,426.77,139.26]
[3,"20701","文化",566.03,426.77,139.26]
[4,"2070101","  行政运行",566.03,426.77,139.26]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[0,0,0,7],[1,0,2,2],[1,3,2,3],[1,4,2,5],[1,6,2,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[307]西柏坡管理局",null,null,"","预算年度：2017",null,"金额单位：万元"]
[{"$nulls":3},"支出"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
["1","一、一般公共预算财政拨款",566.03,"一、一般公共服务支出",null,null,0,0]
["2","二、政府性基金预算财政拨款",0,"二、外交支出",0,0,0,0]
["3","三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0]
["4","","","四、公共安全支出",0,0,0,0]
["5","","","五、教育支出",0,0,0,0]
["6","","","六、科学技术支出",null,null,0,0]
["7","","","七、文化体育与传媒支出",566.03,566.03,0,0]
["8","","","八、社会保障和就业支出",null,null,0,0]
["9","","","九、医疗卫生与计划生育支出",null,null,0,0]
["10","","","十、节能环保支出",null,null,0,0]
["11","","","十一、城乡社区支出",null,null,0,0]
["12","","","十二、农林水支出",null,null,0,0]
["13","","","十三、交通运输支出",0,0,0,0]
["14","","","十四、资源勘探信息等支出",0,0,0,0]
["15","","","十五、商业服务业等支出",0,0,0,0]
["16","","","十六、金融支出",0,0,0,0]
["17","","","十七、援助其他地区支出",0,0,0,0]
["18","","","十八、国土海洋气候等支出",0,0,0,0]
["19","","","十九、住房保障支出",null,null,0,0]
["20","","","二十、粮油物资储备支出",null,null,0,0]
["21","","","二十一、国债还本付息支出",null,null,0,0]
["22","","","二十二、其他支出",null,null,0,0]
["23","        本年收入合计",566.03,"        本年支出合计",566.03,566.03,0,0]
["24","    年初财政拨款结转和结余",null,"    年末结转和结余",null,null,0,0]
["25","            合计",566.03,"            合计",566.03,566.03,0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[307]西柏坡管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1,"","合计",566.03,426.77,139.26]
[2,"207","文化体育与传媒支出",566.03,426.77,139.26]
[3,"20701","文化",566.03,426.77,139.26]
[4,"2070101","  行政运行",566.03,426.77,139.26]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":47,"n_cols":6,"rows_kept":47,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["部门编码及名称：[307]西柏坡管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[1,null,"合计",426.77,346.19,80.58]
[2,301,"工资福利支出",242.26999999999998,242.26999999999998,0]
[3,30101,"基本工资",119.21,119.21]
[4,30102,"津贴补贴",98.12,98.12]
[5,30103,"奖金",9.93,9.93]
[6,30104,"其他社会保障缴费"]
[7,30107,"绩效工资"]
[8,30108,"机关事业单位基本养老保险缴费"]
[9,30109,"职业年金缴费"]
[10,30199,"其他工资福利支出",15.01,15.01]
[11,302,"商品和服务支出",80.58,0,80.58]
[12,30201,"办公费",3.98,null,3.98]
[13,30202,"印刷费"]
[14,30205,"水费",0.78,null,0.78]
[15,30206,"电费"]
[16,30207,"邮电费",22.31,null,22.31]
[17,30208,"取暖费"]
[18,30209,"物业管理费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
[19,30211,"差旅费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
[20,30212,"因公出国（境）费用"]
[21,30213,"维修(护)费"]
[22,30215,"会议费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
[23,30216,"职工教育经费",1.79,null,1.79]
[24,30217,"公务接待费",0.95,null,0.95]
[25,30226,"劳务费"]
[26,30227,"委托业务费"]
[27,30228,"工会经费",4.42,null,4.42]
[28,30229,"福利费",2.98,null,2.98]
[29,30231,"公务用车运行维护费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
[30,30239,"公务交通补贴",25.37,null,25.37]
[31,30299,"其他商品和服务支出"]
[32,303,"对个人和家庭的补助",103.92,103.92,0]
[33,30301,"离休费"]
[34,30302,"退休费"]
[35,30305,"生活补助"]
[36,30309,"奖励金",0.06,0.06]
[37,30311,"住房公积金",27.21,27.21]
[38,30314,"采暖补贴",17.65,17.65]
[39,30315,"物业服务补贴"]
[40,30399,"其他对个人和家庭的补助支出",{"v":59,"d":"59.00"},{"v":59,"d":"59.00"}]
[41,310,"其他资本性支出"]
[42,31002,"办公设备购置"]

{"sheet":"部门预算政府基金预算财政拨款支出表","index":6,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[10,1,10,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[307]西柏坡管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1]
[2]
[3]
[4]
[5]
[null,"注：无政府基金预算，空表列示。"]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":7,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[11,1,11,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[307]西柏坡管理局",null,"预算年度：2017",null,"预算年度：2017","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次",1,2,3,4,5]
[]
[]
[]
[]
[]
[]
[null,"注：无国有资本经营预算，空表列示。"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表","","","","",""]
["部门编码及名称：[307]西柏坡管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","项  目","资金来源","","",""]
["栏次","","合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5"]
[1,"合计",10.95,10.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"一、因公出国（境）费",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"二、公务用车购置及运维费",10,10,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"    其中：公务用车购置费",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"          公务用车运行费",10,10,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",0.95,0.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]