{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["填写样例","项目预算表模板（需填写）"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"填写样例","index":0,"n_rows":27,"n_cols":15,"rows_kept":27,"merged":[[0,5,0,11],[3,7,3,8],[5,0,5,1],[5,2,5,7],[5,8,5,13],[7,0,12,0],[12,2,12,5],[12,8,12,11],[13,0,15,0],[15,2,15,5],[15,8,15,11],[16,0,16,1],[16,2,16,6],[16,8,16,12],[20,0,20,1],[21,1,21,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"苏州工业园区XX街道2026年党组织为民服务项目预算表（举例）"]
["注：该表仅是举例说明，请按照自身项目实际情况,在第二张工作表《项目预算表模板》上填写您的预算。并请注意阅读表格下方“填表说明”。"]
["项目名称：",{"$nulls":5},"落地社区："]
["机构名称：",{"$nulls":5},"申请金额：",{"v":12750,"d":"12,750.00"}]
[]
[null,null,"活动一：培训",{"$nulls":5},"活动二：参观学习"]
["费用类别","用途","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","合计"]
["项目活动\n费用","宣传费用",{"v":600,"d":"￥600"},"元/次",1,"1次社区宣传",{"v":600,"d":"600.00"},"活动一的第一次活动使用海报5张，每张40元；宣传册20本，每本10元；易拉宝2个，每个100元。",{"v":100,"d":"￥100"},"元/次",1,"条",{"v":100,"d":"100.00"},"横幅一条",{"v":700,"d":"700.00"}]
[null,"活动物资",{"v":400,"d":"￥400"},"元/次",4,null,{"v":1600,"d":"1,600.00"},"活动一的第二、第三、第四、第五次活动，每次活动服务对象20人，每场茶歇200元、学习资料、道具200元。",{"v":200,"d":"￥200"},"元/次",1,null,{"v":200,"d":"200.00"},"茶歇",{"v":1800,"d":"1,800.00"}]
[null,"交通费",{"$nulls":4},0,null,{"v":1000,"d":"￥1,000"},"元/次",2,null,{"v":2000,"d":"2,000.00"},"外部学习大巴租赁",{"v":2000,"d":"2,000.00"}]
[null,"保险费",{"$nulls":4},0,null,{"v":5,"d":"￥5"},"元/天/人",70,null,{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
[{"$nulls":6},0,null,{"v":30,"d":"￥30"},"元/天/人",70,null,{"v":2100,"d":"2,100.00"},null,{"v":2100,"d":"2,100.00"}]
[{"$nulls":6},{"v":2200,"d":"2,200.00"},{"$nulls":5},{"v":4750,"d":"4,750.00"},null,{"v":6950,"d":"6,950.00"}]
["项目人员补贴"," 专家培训费",{"v":800,"d":"￥800"},"元/次",4,null,{"v":3200,"d":"3,200.00"},{"$nulls":5},0,null,{"v":3200,"d":"3,200.00"}]
[null,"专业技术人员",{"$nulls":4},0,null,{"v":200,"d":"￥200"},"元/天/人",2,null,{"v":400,"d":"400.00"},"2名导游",{"v":400,"d":"400.00"}]
[{"$nulls":6},{"v":3200,"d":"3,200.00"},{"$nulls":5},{"v":400,"d":"400.00"},null,{"v":3600,"d":"3,600.00"}]
[null,null,{"v":5400,"d":"5,400.00"},{"$nulls":5},{"v":5150,"d":"5,150.00"},{"$nulls":5},{"v":10550,"d":"10,550.00"}]
["业务活动费用",{"v":10550,"d":"10,550.00"}]
["管理费用、税费",{"v":2200,"d":"2,200.00"}]
["预算总额",{"v":12750,"d":"12,750.00"}]
["管理费用和税金占预算总额比例",null,{"v":0.17254901960784313,"d":"17.25%"},"需≤15%"]
["填表说明：","1、涉及到人员费用必须清晰列出，需要注明人员身份、工作量（与申请书上一致），专家和社工等专业人员请在备注栏注明其专业资质。"]
[null,"2、人员费用原则上不超过预算总额的60%。"]
[null,"3、涉及到场地费用必须清晰列出，注明使用天数及价格。"]
[null,"4、若行、列不够，可以根据实际情况自行增加。"]
[null,"5、若某项活动费用不用发生，可自行删除。"]
[null,"6、表格中灰色部分为表格格式或者公式，可自动生成，不必填写，请勿擅自更改。"]

{"sheet":"项目预算表模板（需填写）","index":1,"n_rows":28,"n_cols":45,"rows_kept":28,"merged":[[0,5,0,11],[2,7,2,8],[4,0,4,1],[4,2,4,7],[4,8,4,13],[4,14,4,19],[4,20,4,25],[4,26,4,31],[4,32,4,37],[4,38,4,43],[6,0,11,0],[11,2,11,5],[11,8,11,11],[11,14,11,17],[11,20,11,23],[11,26,11,29],[11,32,11,35],[11,38,11,41],[12,0,16,0],[16,2,16,5],[16,8,16,11],[16,14,16,17],[16,20,16,23],[16,26,16,29],[16,32,16,35],[16,38,16,41],[17,0,17,1],[17,2,17,6],[17,8,17,12],[17,14,17,18],[17,20,17,24],[17,26,17,30],[17,32,17,36],[17,38,17,42],[21,0,21,1],[22,1,22,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"苏州工业园区斜塘街道2026年度社区党组织为民服务项目预算表"]
["项目名称：",{"$nulls":5},"落地社区："]
["机构名称：",{"$nulls":5},"申请金额：",{"v":0,"d":"0.00"}]
[]
[null,null,"活动一：青少年活动",{"$nulls":5},"活动二：老年人活动",{"$nulls":5},"活动三：",{"$nulls":5},"活动××：",{"$nulls":5},"活动××：",{"$nulls":5},"活动××：",{"$nulls":5},"活动××："]
["费用类别","用途","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","单价","单位","数量","数量说明","总额","备注","合计"]
["项目活动\n费用","宣传费用",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[null,"活动物资",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[null,"交通费",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[{"$nulls":6},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[{"$nulls":6},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[{"$nulls":5},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,null,0]
["项目人员补贴","社工",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[null,"志愿者",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[null,"专业技术人员",null,"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[{"$nulls":3},"元/次",null,null,0,null,null,"元/次",null,null,0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,null,0]
[{"$nulls":5},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,{"$nulls":4},"小计",0,null,0]
[null,"小计",0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":5},0]
["业务活动费用",0]
["管理费用、税金"]
["预算总额",0]
["管理费用和税金占预算总额比例",null,{"$error":"#DIV/0!"},"需≤15%"]
["填表说明：","1、涉及到人员费用必须清晰列出，需要注明人员身份、工作量（与申请书上一致），专家和社工等专业人员请在备注栏注明其专业资质。"]
[null,"2、人员费用原则上不超过预算总额的60%。"]
[null,"3、涉及到场地费用必须清晰列出，注明使用天数及价格。"]
[null,"4、若行、列不够，可以根据实际情况自行增加。"]
[null,"5、若某项活动费用不用发生，可自行删除。"]
[null,"6、表格中灰色部分为表格格式或者公式，可自动生成，不必填写，请勿擅自更改。"]