{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["1收支总表（大口径）","2收入总表（大口径）","3支出总表（大口径）","4收支总表（财政拨款）","5一般项级表（财拨）","6基金项级表（财拨）","7基本经济科目（财拨）","8项目（财拨）","9政采（财拨）","10三公经费"],"not_rendered":{"external_links":1,"defined_names":23},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1收支总表（大口径）","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[2,0,2,1],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2019    年    收    支    预    算    总    表 "]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":4},"单位：万元"]
["收          入          预          算",null,"支              出              预              算"]
["项            目","2019年预算","支  出  功  能  分  类","2019年预算","支  出  项  目  分  类","2019年预算"]
["一、财政拨款",{"v":691.5,"d":"691.50"},"一、一般公共服务支出",{"v":691.5,"d":"691.50"},"一、基本支出",{"v":691.5,"d":"691.50"}]
["     经费拨款",{"v":691.5,"d":"691.50"},"二、国防支出",{"v":0,"d":"0.00"},"    人员支出",229.64]
["     专项资金管理部门安排的拨款",null,"三、公共安全支出",{"v":0,"d":"0.00"},"     其中：工资福利支出",229.61]
["     纳入预算管理的行政事业性收费拨款",{"v":0,"d":"0.00"},"四、教育支出",{"v":0,"d":"0.00"},"           对个人和家庭的补助",0.03]
["     政府性基金拨款",{"v":0,"d":"0.00"},"五、科学技术支出",{"v":0,"d":"0.00"},"    公用支出",46.86]
["二、纳入财政专户的教育收费拨款",{"v":0,"d":"0.00"},"六、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"    专项业务费",{"v":415,"d":"415.00"}]
["三、其他自有资金",{"v":0,"d":"0.00"},"七、社会保障和就业支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
["     其他事业收入",{"v":0,"d":"0.00"},"八、卫生健康支出",{"v":0,"d":"0.00"},"三、经营支出",{"v":0,"d":"0.00"}]
["     经营收入",{"v":0,"d":"0.00"},"九、节能环保支出",{"v":0,"d":"0.00"},"四、上缴上级支出",{"v":0,"d":"0.00"}]
["     其他收入",{"v":0,"d":"0.00"},"十、城乡社区支出",{"v":0,"d":"0.00"},"五、对附属单位补助支出",{"v":0,"d":"0.00"}]
["     附属单位上缴收入",{"v":0,"d":"0.00"},"十一、农林水支出",{"v":0,"d":"0.00"},"六、其他支出",{"v":0,"d":"0.00"}]
["     上级补助收入",{"v":0,"d":"0.00"},"十二、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十五、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十六、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十七、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十八、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"十九、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":691.5,"d":"691.50"},null,"本  年  支  出  合  计",null,{"v":691.5,"d":"691.50"}]
["四、用事业基金弥补收支差额",{"v":0,"d":"0.00"},null,"结转下年",null,{"v":0,"d":"0.00"}]
["五、上年结转",{"v":0,"d":"0.00"}]
["收   入   总   计",{"v":691.5,"d":"691.50"},null,"支  出  总   计",null,{"v":691.5,"d":"691.50"}]

{"sheet":"2收入总表（大口径）","index":1,"n_rows":8,"n_cols":14,"rows_kept":8,"merged":[[2,0,2,1],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6],[3,7,3,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算02表"]
["2019    年    收    入    预    算    总    表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","总  计","上年结转和结余","财 政 拨 款",null,"纳入财政专户的教育收费","其他自有资金"]
[{"$nulls":4},"小  计","其中：专项资金管理部门安排的拨款",null,"小计","其他事业收入","经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[null,"合计",{"v":691.5,"d":"691.50"},{"v":0,"d":"0.00"},{"v":691.5,"d":"691.50"},{"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"}]
["328","中国（天津）自由贸易试验区管理委员会办公室",{"v":691.5,"d":"691.50"},{"v":0,"d":"0.00"},{"v":691.5,"d":"691.50"},{"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"}]
["  328328","  中国（天津）自由贸易试验区管理委员会办公室机关",{"v":691.5,"d":"691.50"},{"v":0,"d":"0.00"},{"v":691.5,"d":"691.50"},{"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"}]

{"sheet":"3支出总表（大口径）","index":2,"n_rows":8,"n_cols":10,"rows_kept":8,"merged":[[2,0,2,2]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算03表"]
["2019    年    支    出    预    算    总    表 "]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":8},"单位：万元"]
["功能科目","单位编码","单位名称（功能科目）","总   计","基本支出","项目支出","经营支出","上缴上级支出","对附属单位补助支出","其他支出"]
[null,null,"合计",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},{"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"}]
[null,"328","中国（天津）自由贸易试验区管理委员会办公室",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},{"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"}]
[null,"  328328","  中国（天津）自由贸易试验区管理委员会办公室机关",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},{"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"}]
["2010301","    328328","    行政运行（政府办公厅（室）及相关机构事务）",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},{"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":"4收支总表（财政拨款）","index":3,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[2,0,2,1],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算04表"]
["2019    年    财   政   拨   款   收    支    预    算    总    表 "]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":4},"单位：万元"]
["收          入          预          算",null,"支              出              预              算"]
["项            目","2019年预算","支  出  功  能  分  类","2019年预算","支  出  项  目  分  类","2019年预算"]
["一、一般公共预算财政拨款",{"v":691.5,"d":"691.50"},"一、一般公共服务支出",{"v":691.5,"d":"691.50"},"一、基本支出",{"v":691.5,"d":"691.50"}]
["二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"二、国防支出",{"v":0,"d":"0.00"},"    人员支出",229.64]
[null,null,"三、公共安全支出",{"v":0,"d":"0.00"},"     其中：工资福利支出",229.61]
[null,null,"四、教育支出",{"v":0,"d":"0.00"},"           对个人和家庭的补助",0.03]
[null,null,"五、科学技术支出",{"v":0,"d":"0.00"},"    公用支出",46.86]
[null,null,"六、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"    专项业务费",{"v":415,"d":"415.00"}]
[null,null,"七、社会保障和就业支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"八、卫生健康支出",{"v":0,"d":"0.00"},"三、经营支出",{"v":0,"d":"0.00"}]
[null,null,"九、节能环保支出",{"v":0,"d":"0.00"},"四、上缴上级支出",{"v":0,"d":"0.00"}]
[null,null,"十、城乡社区支出",{"v":0,"d":"0.00"},"五、对附属单位补助支出",{"v":0,"d":"0.00"}]
[null,null,"十一、农林水支出",{"v":0,"d":"0.00"},"六、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十二、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"十三、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十四、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十五、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十六、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十七、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十八、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"十九、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":691.5,"d":"691.50"},null,"本  年  支  出  合  计",null,{"v":691.5,"d":"691.50"}]
["三、年初财政拨款结转和结余",null,null,"结转下年",null,{"v":0,"d":"0.00"}]
["    一般公共预算财政拨款"]
["    政府性基金预算财政拨款"]
["收   入   总   计",{"v":691.5,"d":"691.50"},null,"支  出  总   计",null,{"v":691.5,"d":"691.50"}]

{"sheet":"5一般项级表（财拨）","index":4,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算05表"]
["2019  年  财  政  拨  款  一  般  公  共  预  算  支  出  预  算  表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":7},"单位：万元"]
["功能科目编码","单位编码","单     位    名    称","金                  额"]
[{"$nulls":3},"合计","基本支出",{"$nulls":3},"项目支出"]
[{"$nulls":4},"小计","人员支出","公用支出","专项业务费"]
[null,null,"合计",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]
[null,"328","中国（天津）自由贸易试验区管理委员会办公室",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]
["201",null,"  一般公共服务支出",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]
["  03",null,"    政府办公厅（室）及相关机构事务",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]
["    01",null,"      行政运行（政府办公厅（室）及相关机构事务）",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]
["      2010301","  328328","        中国（天津）自由贸易试验区管理委员会办公室机关",{"v":691.5,"d":"691.50"},{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"},{"v":0,"d":"0.00"}]

{"sheet":"6基金项级表（财拨）","index":5,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[2,0,2,2],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算06表"]
["2019  年  财  政  拨  款  政  府  性  基  金  预  算  支  出  预  算  表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":6},"单位：万元"]
["功能科目编码","单位编码","单     位    名    称","金                  额"]
[{"$nulls":3},"合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","公用支出"]

{"sheet":"7基本经济科目（财拨）","index":6,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算07表"]
["2019  年  财  政  拨  款  基  本  支  出  预  算  表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":4},"单位：万元"]
["经济科目","政府经济分类","预  算  资  金"]
[null,null,"合   计","人员支出","公用支出","专项业务费"]
["合计",null,{"v":691.5,"d":"691.50"},229.64,46.86,{"v":415,"d":"415.00"}]
["工资福利支出",null,229.61,229.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  基本工资","工资奖金津补贴",37.75,37.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  津贴补贴","工资奖金津补贴",77.69,77.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  奖金（年终一次性）","工资奖金津补贴",2.54,2.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  未休年假补贴","其他工资福利支出",{"v":8.3,"d":"8.30"},{"v":8.3,"d":"8.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  机关事业单位基本养老保险缴费","社会保障缴费",19.88,19.88,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  城镇职工基本医疗保险缴费","社会保障缴费",9.94,9.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  其他社会保障缴费","社会保障缴费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  住房公积金","住房公积金",63.81,63.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  其他工资福利支出","其他工资福利支出",{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["商品和服务支出",null,461.86,{"v":0,"d":"0.00"},46.86,{"v":415,"d":"415.00"}]
["  办公费","办公经费",{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["  电费","办公经费",{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"}]
["  差旅费","办公经费",18.15,{"v":0,"d":"0.00"},18.15,{"v":0,"d":"0.00"}]
["  会议费","会议费",0.45,{"v":0,"d":"0.00"},0.45,{"v":0,"d":"0.00"}]
["  公务接待费","公务接待费",{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["  工会经费","办公经费",2.75,{"v":0,"d":"0.00"},2.75,{"v":0,"d":"0.00"}]
["  福利费","办公经费",3.44,{"v":0,"d":"0.00"},3.44,{"v":0,"d":"0.00"}]
["  其他交通费用","办公经费",11.76,{"v":0,"d":"0.00"},11.76,{"v":0,"d":"0.00"}]
["  其他商品和服务支出","其他商品和服务支出",420.81,{"v":0,"d":"0.00"},5.81,{"v":415,"d":"415.00"}]
["对个人和家庭的补助",null,0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  奖励金","社会福利和救助",0.03,0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"8项目（财拨）","index":7,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算08表"]
["2019  年  财  政  拨  款  项  目  支  出  预  算  表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":7},"单位：万元"]
["功能科目编码","单位           编码","单　位　名　称","项　  目  　名  　称","财     政     拨     款 "]
[{"$nulls":4},"小  计","经费拨款"," 纳入预算管理的行政事业性收费拨款","政府性基金拨款","专项资金管理部门安排的拨款"]

{"sheet":"9政采（财拨）","index":8,"n_rows":4,"n_cols":5,"rows_kept":4,"merged":[[2,0,2,3]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算09表"]
["2019   年   财   政   拨   款  政   府   采   购   预   算   表"]
["部门名称：中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":3},"单位：万元"]
["功能科目","单位编码","项目类别","单位名称（项目名称）","财政拨款"]

{"sheet":"10三公经费","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[2,7,2,8],[3,0,5,0],[3,1,5,1],[3,2,3,7],[3,8,5,8],[4,2,5,2],[4,3,5,3],[4,4,4,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算表10表"]
["2019 年 财 政 拨 款“三 公”经 费 预 算 表"]
["部门名称:中国（天津）自由贸易试验区管理委员会办公室",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","三公经费",{"$nulls":5},"会议费"]
[null,null,"三公经费合计","因公出国（境）费","公务用车费",null,null,"公务接待费"]
[{"$nulls":4},"小  计","公务用车运行维护费","公务用车购置费"]
[null,"合计",{"v":54,"d":"54.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"}]
["328","中国（天津）自由贸易试验区管理委员会办公室",{"v":54,"d":"54.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"}]
["  328328","  中国（天津）自由贸易试验区管理委员会办公室机关",{"v":54,"d":"54.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"}]