{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["附表12部门财政拨款收支预算总表","附表13部门一般公共预算支出预算表","附表14部门一般公共预算基本支出预算表","附表15部门政府性基金收支预算","附表16部门收支预算总表","附表17部门收入预算总表","附表18部门支出预算总表","附表19部门三公经费预算情况表"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附表12部门财政拨款收支预算总表","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["2016年部门财政拨款收支预算总表"]
["部门名称：市社会科学联合会",{"$nulls":4},"单位：万元"]
["收入 ",null,"支出"]
["收入项目","预算数","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"]
["一、上年结余",null,"一、本年支出",102.89,102.89,0]
["  政府性基金预算拨款",null,"(一)一般公共服务",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["    ",null,"(二)外交",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、本年收入",102.89,"(三)国防",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",102.89,"(四)公共安全",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     经常收入预算拨款",102.89,"(五)教育",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     国库管理非税收入",{"v":0,"d":"0.00"},"(六)科学技术",74.68,74.68,{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"},"(七)文化体育与传媒",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(八)社会保障和就业",10.04,10.04,{"v":0,"d":"0.00"}]
[null,null,"(九)医疗卫生支出",3.72,3.72,{"v":0,"d":"0.00"}]
[null,null,"(十)节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十一)城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十二)农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十三)交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十四)资源勘探电力信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十五)商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十六)金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十七)援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十八)国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"(十九)住房保障支出",4.45,4.45,{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十一、国债还本付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,"二、结转下年"]
["收入总计",102.89,"支出总计",102.89,102.89,{"v":0,"d":"0.00"}]

{"sheet":"附表13部门一般公共预算支出预算表","index":1,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["2016年部门一般公共预算支出预算表"]
["部门名称：市社会科学联合会",{"$nulls":3},"单位：万元"]
["功能分类科目",null,"预算数"]
["科目编码","科目名称","合计","基本支出","项目支出"]
["合计",null,{"v":102.89,"d":"102.8900"},70.89,{"v":32,"d":"32.00"}]
[201,"一般公共服务支出",{"v":10,"d":"10.0000"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[20129,"  群众团体事务",{"v":10,"d":"10.0000"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[206,"科学技术支出",{"v":74.68,"d":"74.6800"},52.68,{"v":22,"d":"22.00"}]
[20606,"  社会科学",{"v":74.68,"d":"74.6800"},52.68,{"v":22,"d":"22.00"}]
[208,"社会保障和就业支出",{"v":10.04,"d":"10.0400"},10.04,{"v":0,"d":"0.00"}]
[20805,"  行政事业单位离退休",{"v":10.04,"d":"10.0400"},10.04,{"v":0,"d":"0.00"}]
[210,"医疗卫生与计划生育支出",{"v":3.72,"d":"3.7200"},3.72,{"v":0,"d":"0.00"}]
[21005,"  医疗保障",{"v":3.72,"d":"3.7200"},3.72,{"v":0,"d":"0.00"}]
[221,"住房保障支出",{"v":4.45,"d":"4.4500"},4.45,{"v":0,"d":"0.00"}]
[22102,"  住房改革支出",{"v":4.45,"d":"4.4500"},4.45,{"v":0,"d":"0.00"}]

{"sheet":"附表14部门一般公共预算基本支出预算表","index":2,"n_rows":32,"n_cols":3,"rows_kept":32,"merged":[[3,0,3,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["2016年部门一般公共预算基本支出预算表"]
["部门名称：市社会科学联合会",null,"单位：万元"]
["经济分类科目",null,"预算数"]
["科目编码","科目名称"]
[null,null,70.89]
[301,"工资福利支出",43.61]
[30101,"  基本工资",20.03]
[30102,"  津贴补贴",17.04]
[30103,"  奖金",2.44]
[30104,"  社会保障缴费",0.38]
[30108,"  医疗保险支出",3.72]
[302,"商品和服务支出",8.31]
[30201,"  办公费",{"v":0.3,"d":"0.30"}]
[30202,"  印刷费",{"v":0.2,"d":"0.20"}]
[30203,"  咨询费",{"v":0,"d":"0.00"}]
[30205,"  水电费",0.15]
[30207,"  邮电费",0.25]
[30211,"  差旅费",{"v":0.5,"d":"0.50"}]
[30215,"  会议费",{"v":0,"d":"0.00"}]
[30216,"  培训费",{"v":0,"d":"0.00"}]
[30217,"  公务接待费",{"v":0.1,"d":"0.10"}]
[30218,"  专用材料费",{"v":0,"d":"0.00"}]
[30228,"  工会经费",0.64]
[30229,"  福利费",0.48]
[30239,"  其他交通费用",5.09]
[30299,"  其他商品和服务支出",{"v":0.6,"d":"0.60"}]
[303,"对个人和家庭的补助",18.97]
[30302,"  退休费",10.04]
[30309,"  奖励金",0.01]
[30311,"  住房公积金",4.45]
[30399,"  其他对个人和家庭的补助支出(不可预见）",4.47]

{"sheet":"附表15部门政府性基金收支预算","index":3,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["2016年部门政府性基金预算收支预算表"]
["部门名称：市社会科学联合会",{"$nulls":4},"单位：万元"]
["科目编码","科目名称","政府性基金财政拨款收入","本年政府性基金财政拨款支出"]
[{"$nulls":3},"合计","基本支出","项目支出"]

{"sheet":"附表16部门收支预算总表","index":4,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[3,0,3,1],[3,2,3,3],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[]
["2016年部门收支预算总表"]
["部门名称：市社会科学联合会",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
[]
["一、一般公共预算拨款收入",{"v":102.89,"d":"102.8900"},"(一)一般公共服务",{"v":10,"d":"10.00"}]
["二、政府性基金预算拨款收入",{"v":0,"d":"0.00"},"(二)外交",{"v":0,"d":"0.00"}]
["三、纳入专户管理政府非税收入",{"v":0,"d":"0.00"},"(三)国防",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},"(四)公共安全",{"v":0,"d":"0.00"}]
["    事业收入",null,"(五)教育",{"v":0,"d":"0.00"}]
["    上级补助收入",null,"(六)科学技术",74.68]
["    附属单位上缴收入",null,"(七)文化体育与传媒",{"v":0,"d":"0.00"}]
["    其他",null,"(八)社会保障和就业",10.04]
[null,null,"(九)医疗卫生支出",3.72]
[null,null,"(十)节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"(十一)城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"(十二)农林水支出",{"v":0,"d":"0.00"}]
[null,null,"(十三)交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"(十四)资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[null,null,"(十五)商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"(十六)金融支出",{"v":0,"d":"0.00"}]
[null,null,"(十七)援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"(十八)国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"(十九)住房保障支出",4.45]
[null,null,"(二十)粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"(二十一)国债还本付息支出",{"v":0,"d":"0.0000"}]
[null,null,"(二十二)其他支出",{"v":0,"d":"0.00"}]
[]
[]
["本年收入合计",102.89,"本年支出合计",102.89]
[]
["上年结余收入",null,"结转下年"]
[]
["收入总计",102.89,"支出总计",102.89]

{"sheet":"附表17部门收入预算总表","index":5,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["2016年部门收入预算总表"]
["部门名称：市社会科学联合会",{"$nulls":10},"单位：万元"]
["科目编码","科目名称","合计","上年结余","一般公共预算拨款收入","财政拨款收入","纳入专户管理的政府非税收入","其他收入"]
[{"$nulls":7},"小计","事业收入","经营收入","上级补助收入","附属单位上缴收入","其他"]
[null,"合计",102.89,{"v":0,"d":"0.00"},102.89,102.89,{"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,"一般公共服务支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"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"}]
[20129,"  群众团体事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"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"}]
[2012902,"    一般行政管理事务（群众团体事务）",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"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"}]
[206,"科学技术支出",74.68,{"v":0,"d":"0.00"},74.68,74.68,{"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"}]
[20606,"  社会科学",74.68,{"v":0,"d":"0.00"},74.68,74.68,{"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"}]
[2060601,"    社会科学研究机构",64.68,{"v":0,"d":"0.00"},64.68,64.68,{"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"}]
[2060602,"    社会科学研究",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"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"}]
[208,"社会保障和就业支出",10.04,{"v":0,"d":"0.00"},10.04,10.04,{"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"}]
[20805,"  行政事业单位离退休",10.04,{"v":0,"d":"0.00"},10.04,10.04,{"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"}]
[2080501,"    归口管理的行政单位离退休",10.04,{"v":0,"d":"0.00"},10.04,10.04,{"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"}]
[210,"医疗卫生与计划生育支出",3.72,{"v":0,"d":"0.00"},3.72,3.72,{"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"}]
[21005,"  医疗保障",3.72,{"v":0,"d":"0.00"},3.72,3.72,{"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"}]
[2100501,"    行政单位医疗",3.72,{"v":0,"d":"0.00"},3.72,3.72,{"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"}]
[221,"住房保障支出",4.45,{"v":0,"d":"0.00"},4.45,4.45,{"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"}]
[22102,"  住房改革支出",4.45,{"v":0,"d":"0.00"},4.45,4.45,{"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"}]
[2210201,"    住房公积金",4.45,{"v":0,"d":"0.00"},4.45,4.45,{"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":"附表18部门支出预算总表","index":6,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
["2016年部门支出预算总表"]
["部门："]
["功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称"]
["合计",null,102.89,70.89,{"v":32,"d":"32.00"}]
[201,"一般公共服务支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[20129,"  群众团体事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[2012902,"    一般行政管理事务（群众团体事务）",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[206,"科学技术支出",74.68,52.68,{"v":22,"d":"22.00"}]
[20606,"  社会科学",74.68,52.68,{"v":22,"d":"22.00"}]
[2060601,"    社会科学研究机构",64.68,52.68,{"v":12,"d":"12.00"}]
[2060602,"    社会科学研究",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[208,"社会保障和就业支出",10.04,10.04,{"v":0,"d":"0.00"}]
[20805,"  行政事业单位离退休",10.04,10.04,{"v":0,"d":"0.00"}]
[2080501,"    归口管理的行政单位离退休",10.04,10.04,{"v":0,"d":"0.00"}]
[210,"医疗卫生与计划生育支出",3.72,3.72,{"v":0,"d":"0.00"}]
[21005,"  医疗保障",3.72,3.72,{"v":0,"d":"0.00"}]
[2100501,"    行政单位医疗",3.72,3.72,{"v":0,"d":"0.00"}]
[221,"住房保障支出",4.45,4.45,{"v":0,"d":"0.00"}]
[22102,"  住房改革支出",4.45,4.45,{"v":0,"d":"0.00"}]
[2210201,"    住房公积金",4.45,4.45,{"v":0,"d":"0.00"}]

{"sheet":"附表19部门三公经费预算情况表","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["2016年部门“三公”经费预算表"]
["部门名称","单位：万元"]
["项目","预算数"]
["合计",{"v":0.1,"d":"0.1000"}]
["因公出国（境）?",{"v":0,"d":"0.00"}]
["公务接待费",{"v":0.1,"d":"0.10"}]
["公务用车购置及运行费",{"v":0,"d":"0.0000"}]
["    其中：公务用车运行费",{"v":0,"d":"0.00"}]
["          公务用车购置费",{"v":0,"d":"0.0000"}]