{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["封面","收支预算总表","收支预算总表表一","竖式附表二","表四导入表","一般专项"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":1,"comments":7,"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":"封面","index":0,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":false,"merged":[[2,0,3,9]],"flags":["formulas_cached_only"]}
[]
[]
["2015年县本级行政事业单位部门预算表"]
{"$rows_empty":7}
["单位名称（公章）：",null,null,null,"单位负责人签字：",null,null,"财务负责人签字："]

{"sheet":"收支预算总表","index":1,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5],[3,3,3,5],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["2015年县本级行政事业单位收支预算总表"]
["预算单位：行政审批服务中心"]
["收          入",null,"支                        出"]
["项                    目","金　额","项      目","2015年预算"]
[null,null,null,"合计","财政拨款","非税收入"]
["一、财政拨款",448904,"一、工资福利支出",144600,144600]
["二、非税收入",0,"二、商品和服务支出",9490,9490]
[null,null,"三、对个人和家庭的补助",34814,34814]
[null,null,"四、其他资本性支出",0,0]
[null,null,"五、上级专项支出",0]
[null,null,"六、本级专项支出",260000,260000]
["本年收入合计",448904,"本年支出合计",448904,448904,0]

{"sheet":"收支预算总表表一","index":2,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,0,1,6],[3,0,3,1],[3,2,3,6],[4,4,4,6],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[4,0,5,0],[4,1,5,1],[4,2,5,3]],"flags":["formulas_cached_only"]}
[]
["2015年县本级行政事业单位基本支出收支预算表"]
["行政审批服务中心"]
["收                入",null,"支                        出"]
["项                    目","金　额","项      目",null,"2015年预算"]
[{"$nulls":4},"合计","财政拨款","非税收入"]
["一、财政拨款",188904,"一、工资福利支出",null,144600,144600,0]
["二、非税收入",0,"二、商品和服务支出",null,9490,9490,0]
[null,null,"三、对个人和家庭的补助",null,34814,34814,0]
[null,null,"四、其他资本性支出",null,0,0,0]
["本年收入合计",188904,"本年支出合计",null,188904,188904,0]

{"sheet":"竖式附表二","index":3,"n_rows":62,"n_cols":6,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,5],[3,1,3,4],[4,0,4,1],[6,0,14,0],[15,0,19,0],[20,0,43,0],[44,0,46,0],[47,0,61,0],[62,0,63,5]],"flags":["formulas_cached_only"]}
["2015年县本级行政事业单位基本支出预算明细表(经济分类）"]
[]
["预算单位（盖章）：",null,null,null,"单位：元"]
["单位名称","行政审批中心",null,null,null,"备注"]
["项目内容",null,"小计","财政拨款安排","非税收入安排"]
[null,"总计",188904,188904,0]
["工资福利支出","小计",144600,144600,0]
[null,"基本工资",69600,69600]
[null,"津贴补贴",75000,75000]
[null,"奖金",0]
[null,"社会保障缴费",0]
[null,"伙食补助费",0]
[null,"绩效工资",0]
[null,"其他工资福利支出",0]
[null,"政策性超编",0]
["对个人和家庭的补助","小计",34814,34814,0]
[null,"离退休费",23246,23246]
[null,"抚恤金（遗属补助）",0]
[null,"住房公积金",11568,11568]
[null,"其他对个人和家庭的补助支出",0]
["商品和服务支出","小计",9490,9490,0]
[null,"办公费",0]
[null,"印刷费",0]
[null,"咨询费",0]
[null,"手续费",0]
[null,"水  费",0]
[null,"电  费",0]
[null,"邮电费",0]
[null,"取暖费",750,750]
[null,"物业管理费",0]
[null,"差旅费",0]
[null,"维修（护）费",0]
[null,"租赁费",0]
[null,"会议费",0]
[null,"培训费",0]
[null,"公务接待费",0]
[null,"专用材料费",0]
[null,"被装购置费",0]
[null,"专用燃料费",0]
[null,"劳务费",7000,7000]
[null,"委托业务费",0]
[null,"工会经费",0]
[null,"福利费",1740,1740]
[null,"公务用车运行维护费",0]
["商品和服务支出","其他交通费用",0]
[null,"税金及附加费用",0]
[null,"其他商品和服务支出",0]
["其他资本性支出","小计",0,0,0]
[null,"房屋建筑物购建",0]
[null,"办公设备购置",0]
[null,"专用设备购置",0]
[null,"基础设施建设",0]
[null,"大型修缮",0]
[null,"信息网络及软件购置更新",0]
[null,"物资储备",0]
[null,"土地补偿",0]
[null,"安置补助",0]
[null,"地上随着物和青苗补偿",0]
[null,"拆迁补偿",0]
[null,"公用用车购置",0]
[null,"其他交通工具购置",0]
[null,"其他资本性支出",0]

{"sheet":"表四导入表","index":4,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,3]],"flags":["formulas_cached_only"]}
["2015年县本级行政事业单位基本支出预算明细表(功能分类）"]
["预算单位：",{"$nulls":7},"单位：元"]
["业务处室","资金性质","预算单位代码","预算单位名称","功能分类代码","功能分类名称","项目类别","金额","预算项目"]
["行政政法股","财政拨款","002035001","行政审批中心","2010399","其他政府办公事务","工资福利支出",144600,"工资福利支出"]
["行政政法股","财政拨款","002035001","行政审批中心","2010399","其他政府办公事务","商品和服务支出",9490,"商品和服务支出"]
["行政政法股","财政拨款","002035001","行政审批中心","2080501","事业离退休","离退休费",23246,"离退休费"]
[null,"财政拨款",null,"行政审批中心",null,null,"抚恤金（遗属补助）",0,"抚恤金（遗属补助）"]
["行政政法股","财政拨款","002035001","行政审批中心","2210201","公积金","住房公积金",11568,"住房公积金"]
[null,"财政拨款",{"$nulls":4},"其他资本性支出",0]
[null,"小计",{"$nulls":5},188904]
[null,"缴入国库的行政事业性收费",{"$nulls":4},"工资福利支出",0]
[null,"缴入国库的行政事业性收费",{"$nulls":4},"商品和服务支出",0]
[null,"缴入国库的行政事业性收费",{"$nulls":4},"其他资本性支出",0]
[null,"小计",{"$nulls":5},0]
["合计",{"$nulls":6},188904]

{"sheet":"一般专项","index":5,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,4,1,5]],"flags":["formulas_cached_only"]}
["2015年县本级行政事业单位一般专项预算表"]
[{"$nulls":4},"单位：元"]
["预算单位","项目名称及内容","功能分类代码","功能分类科目","金额","备注"]
["审批中心（公共资源）","运转费","2010306","政务公开审批",260000]
{"$rows_empty":10}
["合计",null,null,null,260000]