{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["附表18部门收支预算总表","附表19部门收入预算总表","附表20部门支出预算总表","附表21部门财政拨款收支总表","附表22部门一般公共预算支出预算表","附表23部门一般公共预算基本支出表","附表24部门政府性基金收支预算"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附表18部门收支预算总表","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["2017年部门预算收支总表"]
["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",153.77,"一、一般公共服务支出",{"v":37,"d":"37.00"}]
["二、政府性基本预算拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["三、纳入专户管理政府非税收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
["    事业收入",null,"五、教育支出",{"v":0,"d":"0.00"}]
["    经营收入",null,"六、科学技术支出",92.23]
["    上级补助收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["    附属单位上缴收入",null,"八、社会保障和就业支出",16.09]
["    其他",null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生与计划生育支出",3.95]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":4.5,"d":"4.50"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",153.77,"本年支出合计",153.77]
["上年结余收入",{"v":0,"d":"0.00"},"结转下年"]
[]
["收入总计",153.77,"支出总计",153.77]

{"sheet":"附表19部门收入预算总表","index":1,"n_rows":23,"n_cols":13,"rows_kept":23,"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"]}
[]
["2017年部门收入预算总表"]
["部门名称：市社会科学联合会",{"$nulls":10},"单位：万元"]
["科目编码","科目名称","合计","上年结余","一般公共预算拨款收入","政府性基金预算拨款收入","纳入专户管理的政府非税收入","其他收入"]
[{"$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",153.77,{"v":0,"d":"0.00"},153.77,{"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","一般公共服务支出",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"},{"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"}]
["  20129","  群众团体事务",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"},{"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"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"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"}]
["    2012999","    其他群众团体事务支出",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"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"}]
["206","科学技术支出",92.23,{"v":0,"d":"0.00"},92.23,{"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"}]
["  20606","  社会科学",92.23,{"v":0,"d":"0.00"},92.23,{"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"}]
["    2060601","    社会科学研究机构",62.23,{"v":0,"d":"0.00"},62.23,{"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"}]
["    2060602","    社会科学研究",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"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"}]
["208","社会保障和就业支出",16.09,{"v":0,"d":"0.00"},16.09,{"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"}]
["  20805","  行政事业单位离退休",16.09,{"v":0,"d":"0.00"},16.09,{"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"}]
["    2080501","    归口管理的行政单位离退休",16.09,{"v":0,"d":"0.00"},16.09,{"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"}]
["210","医疗卫生与计划生育支出",3.95,{"v":0,"d":"0.00"},3.95,{"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"}]
["  21005","  医疗保障",3.95,{"v":0,"d":"0.00"},3.95,{"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"}]
["    2100501","    行政单位医疗",3.95,{"v":0,"d":"0.00"},3.95,{"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"}]
["221","住房保障支出",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"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"}]
["  22102","  住房改革支出",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"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"}]
["    2210201","    住房公积金",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"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"}]

{"sheet":"附表20部门支出预算总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]}
["2017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"]
[null,"合计",153.77,74.77,{"v":79,"d":"79.00"}]
["201","一般公共服务支出",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"}]
["  20129","  群众团体事务",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"}]
["    2012902","    一般行政管理事务（群众团体事务）",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["    2012999","    其他群众团体事务支出",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["206","科学技术支出",92.23,50.23,{"v":42,"d":"42.00"}]
["  20606","  社会科学",92.23,50.23,{"v":42,"d":"42.00"}]
["    2060601","    社会科学研究机构",62.23,50.23,{"v":12,"d":"12.00"}]
["    2060602","    社会科学研究",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",16.09,16.09,{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",16.09,16.09,{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",16.09,16.09,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",3.95,3.95,{"v":0,"d":"0.00"}]
["  21005","  医疗保障",3.95,3.95,{"v":0,"d":"0.00"}]
["    2100501","    行政单位医疗",3.95,3.95,{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]

{"sheet":"附表21部门财政拨款收支总表","index":3,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[]
["2017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,null,"支出"]
["项目","预算数","项目","合计","一般公共预算财政拨款","财政性基金预算财政拨款"]
["一、上年结转",null,"一、本年支出"]
["   政府性基金预算拨款",null,"（一）一般公共服务支出",{"v":37,"d":"37.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"}]
[null,null,"（二）外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、本年收入",153.77,"（三）国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",153.77,"（四）公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     经常收入预算拨款",153.77,"（五）教育支出",{"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）科学技术支出",92.23,92.23,{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"},"（七）文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（八）社会保障和就业支出",16.09,16.09,{"v":0,"d":"0.00"}]
[null,null,"（九）社会保障基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十）医疗卫生与计划生育支出",3.95,3.95,{"v":0,"d":"0.00"}]
[null,null,"（十一）节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十二）城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十三）农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十四）交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十五）资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十六）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,"（十七）金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（十八）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,"（十九）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,"（二十）住房保障支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,null,"（二十一）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,"（二十二）国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十三）预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十四）其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十五）转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十六）债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十七）债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"（二十八）债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",153.77,"支出总计",153.77,153.77,0]

{"sheet":"附表22部门一般公共预算支出预算表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["2017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,153.77,74.77,{"v":79,"d":"79.00"}]
[201,"一般公共服务支出",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"}]
[29,"  群众团体事务",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"}]
[2,"    一般行政管理事务（群众团体事务）",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
[99,"    其他群众团体事务支出",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
[206,"科学技术支出",92.23,50.23,{"v":42,"d":"42.00"}]
[6,"  社会科学",92.23,50.23,{"v":42,"d":"42.00"}]
[1,"    社会科学研究机构",62.23,50.23,{"v":12,"d":"12.00"}]
[2,"    社会科学研究",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[208,"社会保障和就业支出",16.09,16.09,{"v":0,"d":"0.00"}]
[5,"  行政事业单位离退休",16.09,16.09,{"v":0,"d":"0.00"}]
[1,"    归口管理的行政单位离退休",16.09,16.09,{"v":0,"d":"0.00"}]
[210,"医疗卫生与计划生育支出",3.95,3.95,{"v":0,"d":"0.00"}]
[5,"  医疗保障",3.95,3.95,{"v":0,"d":"0.00"}]
[1,"    行政单位医疗",3.95,3.95,{"v":0,"d":"0.00"}]
[221,"住房保障支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
[2,"  住房改革支出",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
[1,"    住房公积金",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]

{"sheet":"附表23部门一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":3,"rows_kept":28,"merged":[[3,0,3,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["2017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,"合计",74.77]
["301","工资福利支出",44.54]
["  30101","  基本工资",22.45]
["  30102","  津贴补贴",15.03]
["  30103","  奖金",2.73]
["  30104","  其他社会保障缴费",4.33]
["302","商品和服务支出",8.28]
["  30201","  办公费",{"v":0.3,"d":"0.30"}]
["  30202","  印刷费",{"v":0.2,"d":"0.20"}]
["  30205","  水费",0.05]
["  30206","  电费",{"v":0.1,"d":"0.10"}]
["  30207","  邮电费",0.25]
["  30211","  差旅费",{"v":0.5,"d":"0.50"}]
["  30217","  公务接待费",{"v":0.1,"d":"0.10"}]
["  30228","  工会经费",0.66]
["  30229","  福利费",{"v":0.5,"d":"0.50"}]
["  30239","  其他交通费用",4.97]
["  30299","  其他商品和服务支出",0.65]
["303","对个人和家庭的补助",21.95]
["  30302","  退休费",15.94]
["  30309","  奖励金",0.01]
["  30311","  住房公积金",{"v":4.5,"d":"4.50"}]
["  30399","  其他对个人和家庭的补助支出",{"v":1.5,"d":"1.50"}]

{"sheet":"附表24部门政府性基金收支预算","index":6,"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"]}
[]
["2017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"]