{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["部门收支预算总表","基本支出","项目支出","三公经费预算"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支预算总表","index":0,"n_rows":36,"n_cols":4,"rows_kept":36,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[35,0,35,3]],"flags":["formulas_cached_only"]}
["部门预算公开表一"]
["年部门收支预算总表"]
["单位名称：开平侨乡报社",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、一般公共预算收入",205.41,"一、一般公共服务",186.86]
[null,null,"二、国防"]
["二、基金预算收入",null,"三、公共安全"]
[null,null,"四、教育"]
["三、专款专用资金收入",null,"五、科学技术"]
[null,null,"六、文化体育与传媒"]
["四、事业收入",null,"七、社会保障和就业",7.87]
[null,null,"八、医疗卫生与计划生育",3.6]
["五、事业单位经营收入",null,"九、节能环保"]
[null,null,"十、城乡社区"]
["六、其他收入",null,"十一、农林水"]
[null,null,"十二、交通运输"]
[null,null,"十三、资源勘探电力信息等"]
[null,null,"十四、商业服务业等"]
[null,null,"十五、金融"]
[null,null,"十六、国土海洋气象等"]
[null,null,"十七、住房保障",7.08]
[null,null,"十八、粮油物资储备"]
[null,null,"十九、国债还本付息支出"]
[null,null,"二十、其他支出"]
[]
["本年收入合计",null,"本年支出合计"]
["七、上级补助收入",null,"二十一、上缴上级支出"]
["八、附属单位上缴收入",null,"二十二、对附属单位补助支出"]
["九、用事业基金弥补收支差额",null,"二十三、结转下年"]
["十、上年结转和结余"]
[]
[]
["收入总计",205.41,"支出总计",205.41]
[]
["注：按照《政府收支分类科目》的支出功能分类编列各款级科目支出预算书，其中：教育、医疗卫生与计划生育支出、社会保障和就业、农林水和住房保障等重点支出需细化到项级支出科目。"]

{"sheet":"基本支出","index":1,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,2],[1,0,1,7],[3,0,3,3],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["部门预算公开表二"]
["年部门公共财政预算拨款、基金预算\n及财政专户拨款支出预算表（基本支出）"]
[]
["单位：开平侨乡报社",{"$nulls":6},"单位：万元"]
["科目编码",null,null,"科目名称","合计","一般公共预算拨款","基金预算拨款","财政专户拨款"]
["类","款","项"]
[{"$nulls":3},"合计",85.41,85.41,0,0]
[201,null,null,"一般公共服务支出",66.86,66.86]
[null,"03",null,"  政府办公厅（室）及相关机构事务",66.86,66.86]
[null,null,"50","    事业运行",66.86,66.86]
["208",null,null,"社会保障和就业支出",7.87,7.87]
[null,"05",null,"  行政事业单位离退休",2.83,2.83]
[null,null,"02","    事业单位离退休",2.83,2.83]
[null,"99",null,"  其他社会保障和就业支出",5.04,5.04]
[null,null,"01","    其他社会保障和就业支出",5.04,5.04]
["210",null,null,"医疗卫生与计划生育支出",3.6,3.6]
[null,"05",null,"  医疗保障",3.6,3.6]
[null,null,"02","    事业单位医疗",3.6,3.6]
["221",null,null,"住房保障支出",7.08,7.08]
[null,"02",null,"  住房改革支出",7.08,7.08]
[null,null,"01","    住房公积金",7.08,7.08]

{"sheet":"项目支出","index":2,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,0,0,2],[1,0,1,7],[3,0,3,3],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["部门预算公开表三"]
["年部门公共财政预算拨款、基金预算\n及财政专户拨款支出预算表（项目支出）"]
[]
["单位：开平侨乡报社",{"$nulls":6},"单位：万元"]
["科目编码",null,null,"科目名称","合计","一般公共预算拨款","基金预算拨款","财政专户拨款"]
["类","款","项"]
[{"$nulls":3},"合计",120,120,0,0]
["201",null,null,"一般公共服务支出",120,120]
[null,"03",null,"  政府办公厅（室）及相关机构事务",120,120]
[null,null,"99","    其他政府办公厅（室）及相关机构事务支出",120,120]

{"sheet":"三公经费预算","index":3,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
["部门预算公开表四"]
["年“三公”经费预算财政拨款情况统计表"]
["单位名称：开平侨乡报社","单位：万元"]
["项目","本年预算数"]
["合计",{"v":16.8,"d":"16.80"}]
["1、因公出国（境）费用",{"v":0,"d":"0.00"}]
["2、公务接待费",{"v":5.6,"d":"5.60"}]
["3、公务用车费",{"v":11.2,"d":"11.20"}]
["   其中： （1）公务用车运行维护费",{"v":11.2,"d":"11.20"}]
["（2）公务用车购置",{"v":0,"d":"0.00"}]
[]
["注：按照党中央、国务院有关文件及部门预算管理有关规定，三公经费包括因公出国（境）费、公务用车购置及运行费和公务接待费。（1）因公出国（境）费。指单位工作人员公务出国（境）的住宿费、旅费、伙食补助费、杂费、培训费等支出。（2）公务用车购置及运行费，指单位公务用车购置费及租用费、燃料费、维修费、过路过桥费、保险费、安全奖励费用等支出。公务用车指用于履行公务的机动车辆，包括领导干部专车、一般公务用车和执法执勤用车。（3）公务接待费，指单位按规定开支的各类公务接待（含外宾接待）支出。"]