{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["_封面代码","附件1","附件2","附件3","附件4","附件5","附件6","附件7","附件8","附件9","附件10","工作表12"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"_封面代码","index":0,"n_rows":5,"n_cols":3,"rows_kept":5,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2]],"flags":["formulas_cached_only"]}
["编制单位：中共厦门市委党史研究室",null,"                   2017年度                  金额单位："]
["单位名称","中共厦门市委党史研究室"]
["上级单位"]
["报表类型","单户表"]
["单位代码","426600011"]

{"sheet":"附件1","index":1,"n_rows":41,"n_cols":4,"rows_kept":41,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["附件1"]
[null,"收支决算总表"]
["编制单位：中共厦门市委党史研究室","2017年度",null,"金额单位：万元"]
["收入","收入","支出","支出"]
["项目","决算数","项目(按经济分类)","决算数"]
["一、财政拨款",428,"一、一般公共服务支出",289.27]
["　　其中：政府性基金",0,"二、外交支出",0]
["二、上级补助收入",0,"三、国防支出",0]
["三、事业收入",0,"四、公共安全支出",0]
["四、经营收入",0,"五、教育支出",0]
["五、附属单位缴款",0,"六、科学技术支出",0]
["六、其他收入",0.02,"七、文化体育与传媒支出",0]
[null,null,"八、社会保障和就业支出",61.66]
[null,null,"九、医疗卫生与计划生育支出",13.47]
[null,null,"十、节能环保支出",0]
[null,null,"十一、城乡社区支出",0]
[null,null,"十二、农林水支出",0]
[null,null,"十三、交通运输支出",0]
[null,null,"十四、资源勘探信息等支出",0]
[null,null,"十五、商业服务业等支出",0]
[null,null,"十六、金融支出",0]
[null,null,"十七、援助其他地区支出",0]
[null,null,"十八、国土海洋气象等支出",0]
[null,null,"十九、住房保障支出",0]
[null,null,"二十、粮油物资储备支出",0]
[null,null,"二十一、其他支出",10.4]
[null,null,"二十二、债务还本支出",0]
[null,null,"二十三、债务付息支出",0]
["本年收入合计",428.02,"本年支出合计",374.81]
["    用事业基金弥补收支差额",0,"    结余分配",0]
["    年初结转和结余",9.01,"      交纳所得税",0]
["      基本支出结转",7.99,"      提取职工福利基金",0]
["        其中：财政拨款结转",7.48,"      转入事业基金",0]
["      项目支出结转和结余",1.01,"      其他",0]
["        其中：财政拨款结转和结余",1.01,"    年末结转和结余",62.22]
["      经营结余",0,"      基本支出结转",29.61]
[null,null,"        其中：财政拨款结转",29.07]
[null,null,"      项目支出结转和结余",32.61]
[null,null,"        其中：财政拨款结转和结余",32.61]
[null,null,"      经营结余",0]
["合计",437.03,"合计",437.03]

{"sheet":"附件2","index":2,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[2,8,2,10],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[" 附件2"]
[{"$nulls":5},"收入决算表"]
["编制单位：中共厦门市委党史研究室",{"$nulls":4},"2017年度",null,null,"                金额单位：万元"]
["项目","项目","项目","项目","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["类","款","项","合计",428.02,{"v":428,"d":"428.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.02]
["201","201","201","一般公共服务支出",342.49,342.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.02]
["20131","20131","20131","党委办公厅（室）及相关机构事务",342.49,342.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.02]
["2013101","2013101","2013101","  行政运行",252.62,252.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.02]
["2013102","2013102","2013102","  一般行政管理事务",89.87,89.87,{"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","208","208","社会保障和就业支出",61.66,61.66,{"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","20805","20805","行政事业单位离退休",61.66,61.66,{"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","2080501","2080501","  归口管理的行政单位离退休",44.58,44.58,{"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"}]
["2080505","2080505","2080505","  机关事业单位基本养老保险缴费支出★",17.08,17.08,{"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","210","210","医疗卫生与计划生育支出",13.47,13.47,{"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"}]
["21011","21011","21011","行政事业单位医疗★",13.47,13.47,{"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"}]
["2101101","2101101","2101101","  行政单位医疗★",11.07,11.07,{"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"}]
["2101103","2101103","2101103","  公务员医疗补助★",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"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"}]
["229","229","229","其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"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"}]
["22999","22999","22999","其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"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"}]
["2299901","2299901","2299901","  其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"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":"附件3","index":3,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[1,3,1,7],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2]],"flags":["formulas_cached_only"]}
[" 附件3"]
[{"$nulls":3},"         支出决算表"]
[" 编制单位：中共厦门市委党史研究室",{"$nulls":3},"                2017年度",{"$nulls":4}," 金额单位：万元"]
["项目","项目","项目","项目","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["类","款","项","合计",374.81,316.54,58.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","201","201","一般公共服务支出",289.27,{"v":231,"d":"231.00"},58.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20113","20113","20113","商贸事务",1.01,{"v":0,"d":"0.00"},1.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2011302","2011302","2011302","  一般行政管理事务",1.01,{"v":0,"d":"0.00"},1.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20131","20131","20131","党委办公厅（室）及相关机构事务",288.26,{"v":231,"d":"231.00"},57.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2013101","2013101","2013101","  行政运行",{"v":231,"d":"231.00"},{"v":231,"d":"231.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2013102","2013102","2013102","  一般行政管理事务",57.26,{"v":0,"d":"0.00"},57.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","208","208","社会保障和就业支出",61.66,61.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","20805","20805","行政事业单位离退休",61.66,61.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","2080501","2080501","  归口管理的行政单位离退休",44.58,44.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","2080505","2080505","  机关事业单位基本养老保险缴费支出★",17.08,17.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","210","210","医疗卫生与计划生育支出",13.47,13.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","21011","21011","行政事业单位医疗★",13.47,13.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","2101101","2101101","  行政单位医疗★",11.07,11.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101103","2101103","2101103","  公务员医疗补助★",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","229","229","其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22999","22999","22999","其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2299901","2299901","2299901","  其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件4","index":4,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[3,0,3,1],[3,2,3,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[" 附件4"]
[null,null,"财政拨款收入支出决算总表"]
[" 编制单位：中共厦门市委党史研究室",null,"2017年度",null,null,"金额单位：万元"]
["收     入","收     入","支     出","支     出","支     出","支     出"]
["项    目","决算数","项目（按功能分类）","决算数","一般公共预算财政拨款","政府性基金预算财政拨款"]
["项    目","决算数","项目（按功能分类）","决算数","一般公共预算财政拨款","政府性基金预算财政拨款"]
["一、一般公共预算财政拨款",{"v":428,"d":"428.00"},"一、一般公共服务支出",289.27,289.27,{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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",61.66,61.66,{"v":0,"d":"0.00"}]
[null,null,"九、医疗卫生与计划生育支出",13.47,13.47,{"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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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、其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"}]
[null,null,"二十二、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十三、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":428,"d":"428.00"},"本年支出合计",374.81,374.81,{"v":0,"d":"0.00"}]
[]
["年初财政拨款结转和结余",8.49,"年末财政拨款结转和结余",61.68,61.68,{"v":0,"d":"0.00"}]
["一、一般公共预算财政拨款",8.49,"    基本支出结转",29.07,29.07,{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"    项目支出结转和结余",32.61,32.61,{"v":0,"d":"0.00"}]
[]
["总计",436.49,"总计",436.49,436.49,{"v":0,"d":"0.00"}]

{"sheet":"附件5","index":5,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,0,1,6],[2,0,2,3],[2,4,2,5],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[4,0,6,2],[4,3,6,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2]],"flags":["formulas_cached_only"]}
[" 附件5"]
["一般公共预算财政拨款支出决算表"]
[" 编制单位：中共厦门市委党史研究室",{"$nulls":3},"2017年度",null,"金额单位：万元"]
["项目","项目","项目","项目","本年支出合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出"]
["支出功能分类科目编码","支出功能分类科目编码","支出功能分类科目编码","科目名称","本年支出合计","基本支出","项目支出"]
["类","款","项","合计",374.81,316.54,58.27]
["2011302","2011302","2011302","一般行政管理事务",1.01,{"v":0,"d":"0.00"},1.01]
["2013101","2013101","2013101","行政运行",{"v":231,"d":"231.00"},{"v":231,"d":"231.00"},{"v":0,"d":"0.00"}]
["2013102","2013102","2013102","一般行政管理事务",57.26,{"v":0,"d":"0.00"},57.26]
["2080501","2080501","2080501","归口管理的行政单位离退休",44.58,44.58,{"v":0,"d":"0.00"}]
["2080505","2080505","2080505","机关事业单位基本养老保险缴费支出★",17.08,17.08,{"v":0,"d":"0.00"}]
["2101101","2101101","2101101","行政单位医疗★",11.07,11.07,{"v":0,"d":"0.00"}]
["2101103","2101103","2101103","公务员医疗补助★",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["2299901","2299901","2299901","其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"}]

{"sheet":"附件6","index":6,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2],[3,0,3,1],[3,2,4,2],[5,0,5,1]],"flags":["formulas_cached_only"]}
[" 附件6"]
["一般公共预算财政拨款支出决算明细表"]
[" 编制单位：中共厦门市委党史研究室"," 2017年度","                金额单位：万元"]
["项    目","项    目","合     计 "]
["经济分类\n\n科目编码","科目名称","合     计 "]
["合         计","合         计",374.81]
["301","工资福利支出",130.37]
["302","商品和服务支出",87.79]
["303","对个人和家庭的补助",155.03]
["309","基本建设支出",{"v":0,"d":"0.00"}]
["310","其他资本性支出",1.61]
["304","对企事业单位的补贴",{"v":0,"d":"0.00"}]
["307","债务利息支出",{"v":0,"d":"0.00"}]
["399","其他支出",{"v":0,"d":"0.00"}]

{"sheet":"附件7","index":7,"n_rows":85,"n_cols":5,"rows_kept":85,"merged":[[1,0,1,4],[3,0,3,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[4,0,6,0],[4,1,6,1],[7,0,7,1]],"flags":["formulas_cached_only"]}
[" 附件7"]
["一般公共预算财政拨款基本支出决算表"]
[" 编制单位：中共厦门市委党史研究室",null,"2017年度",null,"金额单位：万元"]
["项    目","项    目","合     计 ","人员经费","公用经费"]
["经济分类科目\n编码","科目名称","合     计 ","人员经费","公用经费"]
["经济分类科目\n编码","科目名称","合     计 ","人员经费","公用经费"]
["经济分类科目\n编码","科目名称","合     计 ","人员经费","公用经费"]
["合         计","合         计",316.54,{"v":285.4,"d":"285.40"},31.14]
["301","工资福利支出",130.37,130.37,{"v":0,"d":"0.00"}]
["30101","  基本工资",28.99,28.99,{"v":0,"d":"0.00"}]
["30102","  津贴补贴",53.79,53.79,{"v":0,"d":"0.00"}]
["30103","  奖金",2.48,2.48,{"v":0,"d":"0.00"}]
["30104","  其他社会保障缴费",7.56,7.56,{"v":0,"d":"0.00"}]
["30106","  伙食补助费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30107","  绩效工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30108","  机关事业单位基本养老保险缴费",17.08,17.08,{"v":0,"d":"0.00"}]
["30109","  职业年金缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30199","  其他工资福利支出",20.47,20.47,{"v":0,"d":"0.00"}]
["302","商品和服务支出",30.74,{"v":0,"d":"0.00"},30.74]
["30201","  办公费",3.97,{"v":0,"d":"0.00"},3.97]
["30202","  印刷费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30203","  咨询费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30204","  手续费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30205","  水费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30206","  电费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30207","  邮电费",2.69,{"v":0,"d":"0.00"},2.69]
["30208","  取暖费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30209","  物业管理费",2.15,{"v":0,"d":"0.00"},2.15]
["30211","  差旅费",1.85,{"v":0,"d":"0.00"},1.85]
["30212","  因公出国(境)费用 ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30213","  维修(护)费",1.23,{"v":0,"d":"0.00"},1.23]
["30214","  租赁费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30215","  会议费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30216","  培训费",0.13,{"v":0,"d":"0.00"},0.13]
["30217","  公务接待费",0.35,{"v":0,"d":"0.00"},0.35]
["30226","  劳务费",1.72,{"v":0,"d":"0.00"},1.72]
["30227","  委托业务费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30228","  工会经费",5.04,{"v":0,"d":"0.00"},5.04]
["30229","  福利费",0.38,{"v":0,"d":"0.00"},0.38]
["30231","  公务用车运行维护费",1.57,{"v":0,"d":"0.00"},1.57]
["30239","  其他交通费用",7.88,{"v":0,"d":"0.00"},7.88]
["30299","  其他商品和服务支出",1.78,{"v":0,"d":"0.00"},1.78]
["303","对个人和家庭的补助",155.03,155.03,{"v":0,"d":"0.00"}]
["30301","  离休费",21.21,21.21,{"v":0,"d":"0.00"}]
["30302","  退休费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30303","  退职(役)费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30304","  抚恤金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30305","  生活补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30306","  救济费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30307","  医疗费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
[30308,"  助学金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30309","  奖励金",{"v":59.6,"d":"59.60"},{"v":59.6,"d":"59.60"},{"v":0,"d":"0.00"}]
["30310","  生产补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30311","  住房公积金",17.22,17.22,{"v":0,"d":"0.00"}]
["30312","  提租补贴",17.22,17.22,{"v":0,"d":"0.00"}]
["30313","  购房补贴",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"}]
["30314","  采暖补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30315","  物业服务补贴",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30399","  其他对个人和家庭的补助支出",23.37,23.37,{"v":0,"d":"0.00"}]
["309","基本建设支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30901","  房屋建筑物购建",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30902","  办公设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30903","  专用设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30905","  基础设施建设",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30906","  大型修缮",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30907","  信息网络及软件购置更新",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30908","  物资储备",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30913","  公务用车购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30919","  其他交通工具购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30999","  其他基本建设支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["310","其他资本性支出",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}]
["31001","  房屋建筑物购建",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31002","  办公设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31003","  专用设备购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31005","  基础设施建设",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31006","  大型修缮",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31007","  信息网络及软件购置更新",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}]
["31008","  物资储备",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31009","  土地补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31010","  安置补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31011","  地上附着物和青苗补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31012","  拆迁补偿",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31013","  公务用车购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31019","  其他交通工具购置",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31099","  其他资本性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件8","index":8,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[1,0,1,9],[2,5,2,6],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,6,6,6],[4,7,6,7],[4,8,6,8]],"flags":["formulas_cached_only"]}
[" 附件8"]
["政府性基金预算财政拨款收入支出决算表"]
[" 编制单位：中共厦门市委党史研究室",{"$nulls":3},"                                                2017年度","2017年度",{"$nulls":3},"金额单位：万元"]
["项目","项目","项目","项目","年初结转和结余","本年收入","本年支出","本年支出","本年支出","年末结转和结余"]
["指出功能分类科目编码","指出功能分类科目编码","指出功能分类科目编码","科目名称","年初结转和结余","本年收入","小计","基本支出","项目支出","年末结转和结余"]
["指出功能分类科目编码","指出功能分类科目编码","指出功能分类科目编码","科目名称","年初结转和结余","本年收入","小计","基本支出","项目支出","年末结转和结余"]
["指出功能分类科目编码","指出功能分类科目编码","指出功能分类科目编码","科目名称","年初结转和结余","本年收入","小计","基本支出","项目支出","年末结转和结余"]
["类","款","项","合计"]

{"sheet":"附件9","index":9,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[1,0,1,11],[2,5,2,6],[2,10,2,11],[3,0,3,5],[3,6,3,11],[4,0,5,0],[4,1,5,1],[4,2,4,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10],[4,11,5,11],[7,0,7,11]],"flags":["formulas_cached_only"]}
["  附件9"]
["“三公”经费公共预算财政拨款支出决算表"]
["  编制单位：中共厦门市委党史研究室",{"$nulls":4},"    2017年度",{"$nulls":4},"金额单位：万元"]
["2017年度预算数","2017年度预算数","2017年度预算数","2017年度预算数","2017年度预算数","2017年度预算数","2017年度决算数","2017年度决算数","2017年度决算数","2017年度决算数","2017年度决算数","2017年度决算数"]
["合计","因公出国（境）费","公务用车购置及运行费","公务用车购置及运行费","公务用车购置及运行费","公务接待费","合计","因公出国（境）费","公务用车购置及运行费","公务用车购置及运行费","公务用车购置及运行费","公务接待费"]
["合计","因公出国（境）费","小计","公务用车购置费","公务用车运行维护费","公务接待费","合计","因公出国（境）费","小计","公务用车购置费","公务用车运行维护费","公务接待费"]
[{"v":6.4,"d":"6.40"},{"v":0,"d":"0.00"},{"v":6.2,"d":"6.20"},{"v":0,"d":"0.00"},{"v":6.2,"d":"6.20"},{"v":0.2,"d":"0.20"},1.92,{"v":0,"d":"0.00"},1.57,{"v":0,"d":"0.00"},1.57,0.35]
["注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。","注：2017年度预算数为“三公”经费年初预算数，决算数是包括当年财政拨款预算和以前年度结转结余资金安排的实际支出。"]

{"sheet":"附件10","index":10,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[1,0,1,13],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,8,3,13],[4,2,5,2],[4,3,4,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[6,0,6,1],[11,0,11,13],[12,0,12,13]],"flags":["formulas_cached_only"]}
[" 附件10"]
["政府采购情况表"]
[" 编制单位：中共厦门市委党史研究室",{"$nulls":5},"2017年度",{"$nulls":5},"    金额单位：万元"]
["项目","行次","采购计划金额","采购计划金额","采购计划金额","采购计划金额","采购计划金额","采购计划金额","实际采购金额","实际采购金额","实际采购金额","实际采购金额","实际采购金额","实际采购金额"]
["项目","行次","总计","采购预算(财政性资金)","采购预算(财政性资金)","采购预算(财政性资金)","采购预算(财政性资金)","非财政性资金","总计","采购预算(财政性资金)","采购预算(财政性资金)","采购预算(财政性资金)","采购预算(财政性资金)","非财政性资金"]
["项目","行次","总计","合计","一般公共预算","政府性基金预算","其他资金","非财政性资金","总计","合计","一般公共预算","政府性基金预算","其他资金","非财政性资金"]
["栏次","栏次","1","2","3","4","5","6","7","8","9","10","11","12"]
["合计","1",1.93,1.93,1.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.24,6.24,6.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["货物","2",1.92,1.92,1.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.92,1.92,1.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["工程","3",{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["服务","4",{"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"},4.32,4.32,4.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。","注：1．本表反映各部门和单位纳入部门预算范围的各项政府采购预算及支出情况，表中数据取自政府采购信息统计报表中“政府采购资金情况表”。"]
["    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。","    2．本表“财政性资金”是指纳入预算管理的资金，具体包括一般公共预算财政拨款、政府性基金预算财政拨款、事业收入、经营收入、其他收入等各项收入。以财政性资金作为还款来源的借贷资金，视同财政性资金。"]

{"sheet":"工作表12","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}