{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支总表","收入预算总表","支出预算总表","征收计划","项目支出","工资福利","公用支出","补助支出"],"not_rendered":{"external_links":1,"defined_names":51},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":7,"n_cols":1,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
[]
["   攀枝花市..."]
["（公章）"]
["2015年部门预算批复报表"]
[]
["单位负责人：             财务负责人：           制表人：         "]

{"sheet":"收支总表","index":1,"n_rows":24,"n_cols":7,"rows_kept":24,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
[{"$nulls":3},"单位：百元"]
["收          入",null,"支             出"]
["项              目","2015年预算数","项              目","2015年预算数"]
["一、当年财政拨款收入",{"v":18786,"d":"18,786"},"一、基本支出",{"v":16026,"d":"16,026"}]
["二、上级补助收入",0,"1、工资福利支出",{"v":7874,"d":"7,874"}]
["三、事业收入",0,"2、日常公用支出",{"v":2114,"d":"2,114"}]
["四、事业单位经营收入",0,"3、对个人和家庭的补助支出",{"v":6038,"d":"6,038"}]
["五、附属单位上缴收入",0,"二、项目支出",{"v":2760,"d":"2,760"}]
["六、其他收入",0,"1、业务运行费",0]
[null,null,"2、部门预算项目支出",{"v":2760,"d":"2,760"}]
[null,null,"3、待安排项目支出",0]
[]
[]
[]
["本  年  收  入  合  计",{"v":18786,"d":"18,786"},"本  年  支  出  合  计",{"v":18786,"d":"18,786"},null,null," "]
["七、用事业基金弥补收支差额",0,"三、结转下年",0]
["八、上年结转",0,null,0]
["    其中：上年预算内资金结转",0,null,0]
["          上年自有资金结转",0,null,0]
["          上年其他资金结转",0]
[]
["收      入      总      计",{"v":18786,"d":"18,786"},"支      出      总      计",{"v":18786,"d":"18,786"}]

{"sheet":"收入预算总表","index":2,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[3,0,3,13],[5,0,5,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,5,13],[6,0,7,0],[6,1,7,1],[6,10,7,10],[6,11,6,13]],"flags":["formulas_cached_only"]}
[]
[]
[]
["收入预算总表"]
[{"$nulls":13},"单位：百元"]
["单位信息",null,"合计","当年财政拨款（补助）收入","上级补助收入","事业收入","事业单位经营收入","附属单位上缴收入","其他收入","用事业基金弥补收支差额","上年结转"]
["单位代码","单位名称 ",{"$nulls":8},"小计","其中："]
[{"$nulls":11},"上年预算内资金结转","上年自有资金结转","上年其他资金结转"]
["**","**",1,"2","3","4","5","6","7","8","9","10","11",12]
[null,"合计",{"v":18786,"d":"18,786"},{"v":18786,"d":"18,786"},0,0,0,0,0,0,0,0,0,0]
["102","攀枝花市政府办公室",{"v":18786,"d":"18,786"},{"v":18786,"d":"18,786"},0,0,0,0,0,0,0,0,0,0]
["  102005","  攀枝花市地方志办公室",{"v":18786,"d":"18,786"},{"v":18786,"d":"18,786"},0,0,0,0,0,0,0,0,0,0]

{"sheet":"支出预算总表","index":3,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[5,5,7,5],[5,10,5,13],[6,3,7,3],[6,4,7,4],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13]],"flags":["formulas_cached_only"]}
[]
[]
[]
["支出预算表"]
["",{"$nulls":12},"单位：百元"]
["项    目",{"$nulls":4},"合计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"单位代码","单位名称（科目）",null,"小计","工资福利支出","日常公用支出","对个人和家庭的补助支出","小计","业务运行费","部门预算项目支出","待安排项目支出"]
["类","款","项"]
["**","**","**","**","**",1,2,3,4,5,"6","7","8","9"]
[{"$nulls":4},"合计",{"v":18786,"d":"18,786"},{"v":16026,"d":"16,026"},{"v":7874,"d":"7,874"},{"v":2114,"d":"2,114"},{"v":6038,"d":"6,038"},{"v":2760,"d":"2,760"},0,{"v":2760,"d":"2,760"},0]
[{"$nulls":3},"102005","攀枝花市地方志办公室",{"v":18786,"d":"18,786"},{"v":16026,"d":"16,026"},{"v":7874,"d":"7,874"},{"v":2114,"d":"2,114"},{"v":6038,"d":"6,038"},{"v":2760,"d":"2,760"},0,{"v":2760,"d":"2,760"},0]
["206","01","01","  102005","  行政运行",{"v":9874,"d":"9,874"},{"v":9874,"d":"9,874"},{"v":7874,"d":"7,874"},{"v":1964,"d":"1,964"},36,0,0,0,0]
["206","99","99","  102005","  其他科学技术支出",{"v":2760,"d":"2,760"},0,0,0,0,{"v":2760,"d":"2,760"},0,{"v":2760,"d":"2,760"},0]
["208","05","04","  102005","  未归口管理的行政单位离退休",{"v":5164,"d":"5,164"},{"v":5164,"d":"5,164"},0,150,{"v":5014,"d":"5,014"},0,0,0,0]
["221","02","01","  102005","  住房公积金",988,988,0,0,988,0,0,0,0]

{"sheet":"征收计划","index":4,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[3,0,3,20],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,5,4],[5,5,5,12],[5,13,5,20],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,20,7,20]],"flags":["formulas_cached_only"]}
[]
[]
[]
["非税收入征收计划表"]
["",{"$nulls":19},"单位：百元"]
["单位代码","项  目  名  称","上年预算外资金财政专户结余","2014年征收情况",null,"2015年计划收取数",{"$nulls":7},"2015年对应安排数"]
[{"$nulls":3},"计划收取数","实际收取数","合计","政府性基金","专项收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入","合计","政府性基金","专项收入","行政事业性收费","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入"]
[]
["**","**",1,"2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19"]

{"sheet":"项目支出","index":5,"n_rows":14,"n_cols":21,"rows_kept":14,"merged":[[3,0,3,20],[5,0,5,1],[5,2,5,5],[5,6,5,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,5,19],[5,20,7,20],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19]],"flags":["formulas_cached_only"]}
[]
[]
[]
["项目支出预算表"]
[{"$nulls":20},"单位：百元"]
["单位",null,"功能科目",{"$nulls":3},"项        目",{"$nulls":3},"起始时间","结束时间","总计","当年财政拨款（补助）","事业单位经营收入安排","其他资金安排","上年结转安排",{"$nulls":3},"备注"]
["单位编码","单位名称","科目编码","科目名称",null,null,"项目属性","项目类别","项目名称","项目内容",{"$nulls":6},"合计","上年预算内结转安排","上年自有资金结转安排","上年其他资金结转安排"]
[{"$nulls":3},"类","款","项"]
["**","**","**","**","**","**","**","**","**","**","**","**",1,2,"3","4","5",6,"7","8","**"]
[null,"合计",{"$nulls":10},{"v":2760,"d":"2,760"},{"v":2760,"d":"2,760"},0,0,0,0,0,0]
["102005","攀枝花市地方志办公室",{"$nulls":10},{"v":2760,"d":"2,760"},{"v":2760,"d":"2,760"},0,0,0,0,0,0]
["  102005","  攀枝花市地方志办公室","2069999","科学技术支出","其他科学技术支出","其他科学技术支出","上年年初批复的延续项目","市委市政府已研究确定项目","《攀枝花史志》印刷出版经费",{"$nulls":3},600,600,0,0,0,0,0,0]
["  102005","  攀枝花市地方志办公室","2069999","科学技术支出","其他科学技术支出","其他科学技术支出","上年年初批复的延续项目","市委市政府已研究确定项目","《攀枝花年鉴》印刷出版经费",{"$nulls":3},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0,0,0,0,0,0]
["  102005","  攀枝花市地方志办公室","2069999","科学技术支出","其他科学技术支出","其他科学技术支出","上年年初批复的延续项目","市委市政府已研究确定项目","资料室和车库租金",{"$nulls":3},160,160,0,0,0,0,0,0]

{"sheet":"工资福利","index":6,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[3,0,3,13],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["工资福利支出预算表"]
["",{"$nulls":12},"单位：百元"]
["项    目",{"$nulls":4},"合计","基本工资","津贴补贴","绩效工资","奖金","编内聘用人员工资","社会保障缴费","编内聘用五金","其他工资福利支出"]
["科目编码",null,null,"单位代码","单位名称(科目)"]
["类","款","项"]
["**","**","**","**","**","1","2","3","4","5","6","7","8","9"]
[{"$nulls":4},"合计",{"v":7874,"d":"7,874"},{"v":1674,"d":"1,674"},{"v":5667,"d":"5,667"},0,144,0,389,0,0]
[{"$nulls":3},"102005","攀枝花市地方志办公室",{"v":7874,"d":"7,874"},{"v":1674,"d":"1,674"},{"v":5667,"d":"5,667"},0,144,0,389,0,0]
["206","01","01","  102005","  行政运行",{"v":7874,"d":"7,874"},{"v":1674,"d":"1,674"},{"v":5667,"d":"5,667"},0,144,0,389,0,0]

{"sheet":"公用支出","index":7,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[3,0,3,19],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,12,7,12],[5,13,7,13],[5,14,7,14],[5,15,7,15],[5,16,7,16],[5,17,7,17],[5,18,7,18],[5,19,7,19],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["日常公用支出预算表"]
["",{"$nulls":18},"单位：百元"]
["项    目",{"$nulls":4},"合计","办公费","水费","电费","邮电费","差旅费","公务接待费","工会经费","在职福利费","公务用车运行维护费","党建经费","编制内聘用人员公用经费","离退休福利费","离退休公用经费","公用支出其他"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,3,"4","5","6","7","8","9","10","11","12","13","14","15"]
[{"$nulls":4},"合计",{"v":2114,"d":"2,114"},180,36,90,336,720,40,61,50,400,51,0,46,104,0]
[{"$nulls":3},"102005","攀枝花市地方志办公室",{"v":2114,"d":"2,114"},180,36,90,336,720,40,61,50,400,51,0,46,104,0]
["206","01","01","  102005","  行政运行",{"v":1964,"d":"1,964"},180,36,90,336,720,40,61,50,400,51,0,0,0,0]
["208","05","04","  102005","  未归口管理的行政单位离退休",150,0,0,0,0,0,0,0,0,0,0,0,46,104,0]

{"sheet":"补助支出","index":8,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[3,0,3,11],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,3,7,3],[6,4,7,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
["对个人和家庭的补助支出预算表"]
["",{"$nulls":10},"单位：百元"]
["项    目",{"$nulls":4},"合计","离休费","退休费","住房公积金","公务员医疗补助","生活补助","其他对个人和家庭补助支出"]
["科目编码",null,null,"单位代码","单位名称（科目）"]
["类","款","项"]
["**","**","**","**","**",1,2,3,"4","5","6","7"]
[{"$nulls":4},"合计",{"v":6038,"d":"6,038"},0,{"v":4932,"d":"4,932"},988,68,50]
[{"$nulls":3},"102005","攀枝花市地方志办公室",{"v":6038,"d":"6,038"},0,{"v":4932,"d":"4,932"},988,68,50]
["206","01","01","  102005","  行政运行",36,0,0,0,36,0,0]
["208","05","04","  102005","  未归口管理的行政单位离退休",{"v":5014,"d":"5,014"},0,{"v":4932,"d":"4,932"},0,32,50,0]
["221","02","01","  102005","  住房公积金",988,0,0,988,0,0,0]