{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["部门预算收支总表","部门预算收入总表-2","部门预算支出总表-3","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表-5","部门预算一般公共预算财政拨款基本支出表-6","部门预算政府性基金预算财政拨款支出表-7","部门预算国有资本经营预算财政拨款支出表-8","部门预算财政拨款“三公”经费支出表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"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":"部门预算收支总表","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
["部门预算收支总表"]
["644002唐山市红十字会"]
[""]
["收入",null,"支出"]
["项    目","预算数","项    目","预算数"]
["一、财政拨款收入",108.26,"一、一般公共服务支出"]
["二、上级补助收入",null,"二、外交支出"]
["三、事业收入",null,"三、国防支出"]
["四、经营收入","","四、公共安全支出"]
["五、附属单位上缴收入",null,"五、教育支出"]
["六、其他收入",null,"六、科学技术支出"]
["","","七、文化体育与传媒支出"]
["","","八、社会保障和就业支出",92.35]
["","","九、医疗卫生与计划生育支出",9.75]
["","","十、节能环保支出"]
["","","十一、城乡社区支出"]
["","","十二、农林水支出"]
["","","十三、交通运输支出"]
["","","十四、资源勘探信息等支出"]
["","","十五、商业服务业等支出"]
["","","十六、金融支出"]
["","","十七、援助其他地区支出"]
["","","十八、国土海洋气象等支出"]
["","","十九、住房保障支出",6.16]
["","","二十、粮油物资储备支出"]
["","","二十一、国债还本付息支出"]
["","","二十二、其他支出"]
["本年收入合计",108.26,"本年支出合计",108.26]
["用事业基金弥补收支差额",null,"结余分配",""]
["年初结转和结余",null,"年末结转和结余",""]
["合计",108.26,"合计",108.26]

{"sheet":"部门预算收入总表-2","index":1,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,8],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["部门预算收入总表-2"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"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"]
["功能分类科目编码","科目名称"]
["合计",null,108.26,108.26]
["2050803","培训支出"]
["2080505","机关事业单位基本养老保险缴费支出",8.22,8.22]
["2080506","机关事业单位职业年金缴费支出",1.59,1.59]
["2081601","行政运行",58.52,58.52]
["2081699","其他红十字事业支出",24.15,24.15]
["2101101","行政单位医疗",6.16,6.16]
["2101102","事业单位医疗",3.46,3.46]
["2210201","住房公积金",6.16,6.16]

{"sheet":"部门预算支出总表-3","index":2,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["部门预算支出总表-3"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"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"]
["功能分类科目编码","科目名称"]
["合计",null,108.26,108.26]
["2050803","培训支出"]
["2080505","机关事业单位基本养老保险缴费支出",8.22,8.22]
["2080506","机关事业单位职业年金缴费支出",1.59,1.59]
["2081601","行政运行",58.52,58.52]
["2081699","其他红十字事业支出",24.15,24.15]
["2101101","行政单位医疗",6.16,6.16]
["2101102","事业单位医疗",3.46,3.46]
["2210201","住房公积金",6.16,6.16]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表"]
["644002唐山市红十字会"]
[""]
["收入",null,"支出"]
["项    目","预算数","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["一、一般公共预算财政拨款",108.26,"一、一般公共服务支出"]
["二、政府性基金预算财政拨款",null,"二、外交支出"]
["三、国有资本经营预算财政拨款",null,"三、国防支出"]
["","","四、公共安全支出"]
["","","五、教育支出"]
["","","六、科学技术支出"]
["","","七、文化体育与传媒支出"]
["","","八、社会保障和就业支出",92.35,92.35]
["","","九、医疗卫生与计划生育支出",9.75,9.75]
["","","十、节能环保支出"]
["","","十一、城乡社区支出"]
["","","十二、农林水支出"]
["","","十三、交通运输支出"]
["","","十四、资源勘探信息等支出"]
["","","十五、商业服务业等支出"]
["","","十六、金融支出"]
["","","十七、援助其他地区支出"]
["","","十八、国土海洋气象等支出"]
["","","十九、住房保障支出",6.16,6.16]
["","","二十、粮油物资储备支出"]
["","","二十一、国债还本付息支出"]
["","","二十二、其他支出"]
["本年收入合计",108.26,"本年支出合计",108.26,108.26]
["年初财政拨款结转和结余",null,"年末结转和结余","","","",""]
["合计",108.26,"合计",108.26,108.26]

{"sheet":"部门预算一般公共预算财政拨款支出表-5","index":4,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表-5"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
["合计",null,108.26,108.26]
["2050803","培训支出"]
["2080505","机关事业单位基本养老保险缴费支出",8.22,8.22]
["2080506","机关事业单位职业年金缴费支出",1.59,1.59]
["2081601","行政运行",58.52,58.52]
["2081699","其他红十字事业支出",24.15,24.15]
["2101101","行政单位医疗",6.16,6.16]
["2101102","事业单位医疗",3.46,3.46]
["2210201","住房公积金",6.16,6.16]

{"sheet":"部门预算一般公共预算财政拨款基本支出表-6","index":5,"n_rows":44,"n_cols":5,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表-6"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"基本支出"]
["经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["合计",null,108.26,86.97,21.29]
["30101","基本工资",25.55,25.55]
["30102","津贴补贴",19.56,19.56]
["30103","奖金",1.37,1.37]
["30107","绩效工资",10.73,10.73]
["30108","机关事业单位基本养老保险缴费",8.22,8.22]
["30109","职业年金缴费",1.59,1.59]
["30110","职工基本医疗保险缴费",3.59,3.59]
["30111","公务员医疗补助缴费",6.03,6.03]
["30112","其他社会保障交费"]
["30112","其他社会保障缴费",0.5,0.5]
["30113","住房公积金",6.16,6.16]
["30199","其他工资福利支出"]
["30201","办公费",0.5,null,0.5]
[30202,"印刷费"]
["30205","水费"]
["30206","电费"]
["30207","邮电费",2.46,null,2.46]
["30208","取暖费"]
["30209","物业管理费",0.35,null,0.35]
["30211","差旅费",1.89,null,1.89]
["30213","维修（护）费"]
["30215","会议费"]
["30216","培训费",8.49,null,8.49]
["30217","公务接待费",0.16,null,0.16]
["30228","工会经费",0.59,null,0.59]
["30229","福利费",0.64,null,0.64]
["30231","公务用车运行维护费",2.5,null,2.5]
["30239","其他交通费用",2.94,null,2.94]
["30299","其他商品和服务支出",0.07,null,0.07]
["30301","离休费"]
["30302","退休费",4.35,3.65,0.7]
["30304","抚恤金"]
["30305","生活补助"]
["30307","医疗费"]
["30308","助学金"]
["30309","奖励金",0.02,0.02]
["30399","其他对个人和家庭的补助支出"]
["31002","办公设备购置"]

{"sheet":"部门预算政府性基金预算财政拨款支出表-7","index":6,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["部门预算政府性基金预算财政拨款支出表-7"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
["合计"]
["2050803","培训支出"]
["2080505","机关事业单位基本养老保险缴费支出"]
["2080506","机关事业单位职业年金缴费支出"]
["2081601","行政运行"]
["2081699","其他红十字事业支出"]
["2101101","行政单位医疗"]
["2101102","事业单位医疗"]
["2210201","住房公积金"]

{"sheet":"部门预算国有资本经营预算财政拨款支出表-8","index":7,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表-8"]
["644002唐山市红十字会"]
["万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
["合计"]
["2050803","培训支出"]
["2080505","机关事业单位基本养老保险缴费支出"]
["2080506","机关事业单位职业年金缴费支出"]
["2081601","行政运行"]
["2081699","其他红十字事业支出"]
["2101101","行政单位医疗"]
["2101102","事业单位医疗"]
["2210201","住房公积金"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,0,4,0]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表"]
["644002唐山市红十字会"]
[""]
["项目","资金来源"]
[null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款"]
["合计",2.66,2.66]
["一、因公出国（境）费"]
["二、公务用车购置及运行费",2.5,2.5]
["其中：公务用车购置费"]
["       公务用车运行费",2.5,2.5]
["三、公务接待费",0.16,0.16]