{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、财政拨款收支总表","5、一般预算支出表","6、一般预算基本支出表","7、三公","8、政府性基金"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5],[29,0,29,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"公开01表"]
["怀化市直2017年部门预算收支总表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":4},"单位：万元"]
["收        入",null,"支        出",null,"功能科目"]
["项        目","本年预算","项        目","本年预算","科目名称","本年预算"]
["一、公共财政预算拨款",{"v":507.5,"d":"507.50"},"一、基本支出",565.62,"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    经费拨款",{"v":507.5,"d":"507.50"},"  工资福利支出",91.54,"二、外交支出",{"v":0,"d":"0.00"}]
["    其他拨款",{"v":0,"d":"0.00"},"  商品和服务支出",136.71,"三、国防支出",{"v":0,"d":"0.00"}]
["    上级补助收入",{"v":0,"d":"0.00"},"  对个人和家庭的补助",337.37,"四、公共安全支出",{"v":0,"d":"0.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":5,"d":"5.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[null,null,"  专项对个人和家庭的补助",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"  对企事业单位的补贴",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"  债务利息支出",{"v":0,"d":"0.00"},"八、社会保障和就业支出",345.42]
[null,null,"  其他资本性支出",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  其他项目支出",{"v":5,"d":"5.00"},"十、节能环保支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.00"},null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"}]
["三、财政专户管理的非税收入拨款",{"v":0,"d":"0.00"},null,null,"十二、农林水支出",{"v":0,"d":"0.00"}]
["四、国有资本经营预算拨款",{"v":0,"d":"0.00"},null,null,"十三、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十五、商业服务业等支出",{"v":225.2,"d":"225.20"}]
[{"$nulls":4},"十六、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十九、住房保障支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":507.5,"d":"507.50"},"本年支出合计",570.62,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
["五、以前年度结余",{"v":0,"d":"0.00"},null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
["六、上年结转",63.12,"三、结转下年",{"v":0,"d":"0.00"},"二十二、国债还本付息支出",{"v":0,"d":"0.00"}]
["七、上年已入库且结算未拨付的非税收入",{"v":0,"d":"0.00"},null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
["收入总计",570.62,"支出总计",570.62,"二十四、转移性支出",{"v":0,"d":"0.00"}]
["注：本表反映部门本年度的总收支和上年度结转结余情况"]

{"sheet":"2、部门收入总表","index":1,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[1,0,1,6],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[8,0,8,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"公开02表"]
["怀化市直2017年部门预算收入总表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":5},"单位：万元"]
["单位",null,"总  计","一般公共预算拨款","政府性基金预算拨款","纳入财政专户管理的非税收入拨款","国有资本经营预算拨款"]
["单位代码","单位名称"]
[null,"合计",{"v":507.5,"d":"507.50"},{"v":507.5,"d":"507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["601","怀化市商业企业改制服务办",{"v":507.5,"d":"507.50"},{"v":507.5,"d":"507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  601001","  怀化市商业企业改制服务办本级",{"v":507.5,"d":"507.50"},{"v":507.5,"d":"507.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：本表反映部门本年度取得的各项收入情况"]

{"sheet":"3、部门支出总表","index":2,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,0,1,6],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,0,4,2],[4,3,5,3],[15,0,15,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"公开03表"]
["怀化市直2017年部门预算支出总表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":5},"单位：万元"]
["科  目",{"$nulls":3},"总  计","基本支出","项目支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":507.5,"d":"507.50"},{"v":507.5,"d":"507.50"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",345.42,345.42,{"v":0,"d":"0.00"}]
["  208","05",null,"  行政事业单位离退休",345.42,345.42,{"v":0,"d":"0.00"}]
["    208","  05","02","    事业单位离退休",345.42,345.42,{"v":0,"d":"0.00"}]
["216",null,null,"商业服务业等支出",162.08,162.08,{"v":0,"d":"0.00"}]
["  216","02",null,"  商业流通事务",162.08,162.08,{"v":0,"d":"0.00"}]
["    216","  02","01","    行政运行（商业流通事务）",159.53,159.53,{"v":0,"d":"0.00"}]
["    216","  02","02","    一般行政管理事务（商业流通事务）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    216","  02","99","    其他商业流通事务支出",2.55,2.55,{"v":0,"d":"0.00"}]
["注：本表反映部门本年度各项支出情况"]

{"sheet":"4、财政拨款收支总表","index":3,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3],[3,4,3,5],[29,0,29,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"公开04表"]
["怀化市直2017年部门预算财政拨款收支总表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":4},"单位：万元"]
["收        入",null,"支        出",null,"功能科目"]
["项        目","本年预算","项        目","本年预算","科目名称","本年预算"]
["一、一般公共预算拨款",{"v":507.5,"d":"507.50"},"一、基本支出",{"v":507.5,"d":"507.50"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    经费拨款",{"v":507.5,"d":"507.50"},"  工资福利支出",91.54,"二、外交支出",{"v":0,"d":"0.00"}]
["    其他拨款",{"v":0,"d":"0.00"},"  商品和服务支出",78.59,"三、国防支出",{"v":0,"d":"0.00"}]
["    上级补助收入",{"v":0,"d":"0.00"},"  对个人和家庭的补助",337.37,"四、公共安全支出",{"v":0,"d":"0.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[null,null,"  专项对个人和家庭的补助",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[null,null,"  对企事业单位的补贴",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,null,"  债务利息支出",{"v":0,"d":"0.00"},"八、社会保障和就业支出",345.42]
[null,null,"  其他资本性支出",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  其他项目支出",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.00"},null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十二、农林水支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十三、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十五、商业服务业等支出",162.08]
[{"$nulls":4},"十六、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"十九、住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十一、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、其他支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":507.5,"d":"507.50"},"本年支出合计",{"v":507.5,"d":"507.50"},"二十四、转移性支出",{"v":0,"d":"0.00"}]
["注：本表反映部门本年度一般公共预算财政拨款和政府性基金预算拨款的总收支情况"]

{"sheet":"5、一般预算支出表","index":4,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[1,0,1,6],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,0,4,2],[4,3,5,3],[14,0,14,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"公开05表"]
["怀化市直2017年部门预算一般公共预算支出表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":5},"单位：万元"]
["科  目",{"$nulls":3},"总  计","基本支出","项目支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":507.5,"d":"507.50"},{"v":507.5,"d":"507.50"},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",345.42,345.42,{"v":0,"d":"0.00"}]
["  208","05",null,"  行政事业单位离退休",345.42,345.42,{"v":0,"d":"0.00"}]
["    208","  05","02","    事业单位离退休",345.42,345.42,{"v":0,"d":"0.00"}]
["216",null,null,"商业服务业等支出",162.08,162.08,{"v":0,"d":"0.00"}]
["  216","02",null,"  商业流通事务",162.08,162.08,{"v":0,"d":"0.00"}]
["    216","  02","01","    行政运行（商业流通事务）",159.53,159.53,{"v":0,"d":"0.00"}]
["    216","  02","99","    其他商业流通事务支出",2.55,2.55,{"v":0,"d":"0.00"}]
["注：本表反映部门本年度一般公共预算拨款支出情况"]

{"sheet":"6、一般预算基本支出表","index":5,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[19,0,19,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"公开06表"]
["怀化市直2017年部门预算一般公共预算基本支出表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":3},"单位：万元"]
["经济科目",null,"总  计","人员经费","公用经费"]
["经济分类科目编码","科目名称"]
[null,"合计",{"v":507.5,"d":"507.50"},428.91,78.59]
[301,"工资福利支出",91.54,91.54,{"v":0,"d":"0.00"}]
[30101,"  基本工资",56.72,56.72,{"v":0,"d":"0.00"}]
[30102,"  津贴补贴",30.09,30.09,{"v":0,"d":"0.00"}]
[30103,"  奖金",4.73,4.73,{"v":0,"d":"0.00"}]
[302,"商品和服务支出",78.59,{"v":0,"d":"0.00"},78.59]
[30228,"  工会经费",1.13,{"v":0,"d":"0.00"},1.13]
[30229,"  福利费",2.84,{"v":0,"d":"0.00"},2.84]
[30239,"  其他交通费用",13.52,{"v":0,"d":"0.00"},13.52]
[30299,"  其他商品和服务支出",{"v":61.1,"d":"61.10"},{"v":0,"d":"0.00"},{"v":61.1,"d":"61.10"}]
[303,"对个人和家庭的补助",337.37,337.37,{"v":0,"d":"0.00"}]
[30301,"  离休费",33.85,33.85,{"v":0,"d":"0.00"}]
[30302,"  退休费",300.97,300.97,{"v":0,"d":"0.00"}]
[30305,"  生活补助",2.55,2.55,{"v":0,"d":"0.00"}]
["注：本表反映部门本年度一般公共预算拨款基本支出情况"]

{"sheet":"7、三公","index":6,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,1,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,6],[4,7,5,7],[9,0,9,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"公开07表"]
[null,"怀化市直2017年部门预算一般公共预算“三公”经费支出表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","“三公”经费预算数"]
[null,null,"合计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国（境）费用"]
[{"$nulls":5},"公务用车购置费","公务用车运行维护费"]
[null,"合计",{"v":35.6,"d":"35.60"},{"v":17.6,"d":"17.60"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["601","怀化市商业企业改制服务办",{"v":35.6,"d":"35.60"},{"v":17.6,"d":"17.60"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["  601001","  怀化市商业企业改制服务办本级",{"v":35.6,"d":"35.60"},{"v":17.6,"d":"17.60"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["注：本表反映当年一般公共预算拨款安排的“三公”经费情况（不含上年结转）"]

{"sheet":"8、政府性基金","index":7,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[4,0,4,2],[4,3,5,3],[7,0,7,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"公开08表"]
["怀化市直2017年部门预算政府性基金支出表"]
["单位名称：怀化市商业企业改制服务办本级",{"$nulls":5},"单位：万元"]
["科  目",{"$nulls":3},"总  计","基本支出","项目支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[]
["注：本表反映部门本年度政府性基金预算拨款支出情况（如本单位2017年度没有政府性基金预算拨款安排的支出，请注明）"]