{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["部门预算收支总表","部门预算收入总表","部门预算支出总表","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","部门预算一般公共预算财政拨款基本支出表","部门预算政府基金预算财政拨款支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款“三公”经费支出表","Sheet1"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门预算收支总表","index":0,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[1,"一、财政拨款收入",{"v":3823.4,"d":"3823.40"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
[2,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[3,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[4,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[5,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[6,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[7,"六、其他收入",82.33,"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[8,"",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"}]
[9,"",null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[10,"",null,"十、节能环保支出",{"v":0,"d":"0.00"}]
[11,"",null,"十一、城乡社区支出",{"v":0,"d":"0.00"}]
[12,"",null,"十二、农林水支出",{"v":0,"d":"0.00"}]
[13,"",null,"十三、交通运输支出",{"v":0,"d":"0.00"}]
[14,"",null,"十四、资源勘探信息等支出",3905.73]
[15,"",null,"十五、商业服务业等支出"]
[16,"",null,"十六、金融支出",{"v":0,"d":"0.00"}]
[17,"",null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[18,"",null,"十八、国土海洋气候等支出",{"v":0,"d":"0.00"}]
[19,"",null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[20,"",null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[21,"",null,"二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[22,"",null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[23,"        本年收入合计",3905.73,"        本年支出合计",3905.73]
[24,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[25,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[26,"合计",3905.73,"合计",3905.73]

{"sheet":"部门预算收入总表","index":1,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","","","","年度：","","预算年度：2017","","金额单位：万元",""]
["序号","科目","","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"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[1,"","合计",3905.73,{"v":3823.4,"d":"3823.40"},{"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"},82.33]
[2,"215","资源勘探信息等支出",3881.93,{"v":3799.6,"d":"3799.60"},{"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"}]
[3,"21506","安全生产监管",3881.93,{"v":3799.6,"d":"3799.60"},{"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,"2150601","行政运行",2580.76,2580.76,{"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"}]
[5,"2150605","安全监管监察专项",1242.64,1242.64,{"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"}]
[6,"2150699","其他安全生产监管支出",82.33,{"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"},82.33]

{"sheet":"部门预算支出总表","index":2,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,4],[1,5,1,6],[1,7,1,9],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门预算支出总表"]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","","","年度：","预算年度：2017","","金额单位：万元"]
["序号","科目","","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","其他支出"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8",9]
[1,"","合计",3905.73,2051.81,1853.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"215","资源勘探信息等支出",3905.73,2051.81,1853.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"21506","安全生产监管",3905.73,2051.81,1853.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2150601","行政运行",2580.76,2051.81,528.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2150605","安全监管监察专项",1242.64,{"v":0,"d":"0.00"},1242.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"2150699","其他安全生产监管支出",82.33,{"v":0,"d":"0.00"},82.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[0,0,0,7],[1,0,2,2],[1,3,2,3],[1,4,2,5],[1,6,2,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局",null,null,"","预算年度：2017",null,"金额单位：万元"]
[{"$nulls":3},"支出"]
["栏次","项    目","金额","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"]
["栏次","1","2","3","4","5","6","7"]
["1","一、一般公共预算财政拨款",3823.4,"一、一般公共服务支出",0,0,0,0]
["2","二、政府性基金预算财政拨款",0,"二、外交支出",0,0,0,0]
["3","三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0]
["4","",null,"四、公共安全支出",0,0,0,0]
["5","",null,"五、教育支出",0,0,0,0]
["6","",null,"六、科学技术支出",0,0,0,0]
["7","",null,"七、文化体育与传媒支出",0,0,0,0]
["8","",null,"八、社会保障和就业支出",0,0,0,0]
["9","",null,"九、医疗卫生与计划生育支出",0,0,0,0]
["10","",null,"十、节能环保支出",0,0,0,0]
["11","",null,"十一、城乡社区支出",0,0,0,0]
["12","",null,"十二、农林水支出",0,0,0,0]
["13","",null,"十三、交通运输支出",0,0,0,0]
["14","",null,"十四、资源勘探信息等支出","3823.4","3823.4",0,0]
["15","",null,"十五、商业服务业等支出",null,null,0,0]
["16","",null,"十六、金融支出",0,0,0,0]
["17","",null,"十七、援助其他地区支出",0,0,0,0]
["18","",null,"十八、国土海洋气候等支出",0,0,0,0]
["19","",null,"十九、住房保障支出",0,0,0,0]
["20","",null,"二十、粮油物资储备支出",0,0,0,0]
["21","",null,"二十一、国债还本付息支出",0,0,0,0]
["22","",null,"二十二、其他支出",0,0,0,0]
["23","        本年收入合计",3823.4,"        本年支出合计",3823.4,3823.4,0,0]
["24","    年初财政拨款结转和结余",0,"    年末结转和结余",0,0,0,0]
["25","            合计",3823.4,"            合计",3823.4,3823.4,0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1,"","合计",{"v":3823.4,"d":"3823.40"},2051.81,1771.59]
[2,"215","资源勘探信息等支出",{"v":3823.4,"d":"3823.40"},2051.81,1771.59]
[3,"21506","安全生产监管",{"v":3823.4,"d":"3823.40"},2051.81,1771.59]
[4,"2150601","行政运行",2580.76,2051.81,528.95]
[5,"2150605","安全监管监察专项",1242.64,{"v":0,"d":"0.00"},1242.64]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[1,null,"合计",2051.81,1691.37,360.44]
[2,"301","工资福利支出",1090.69,1090.69,0]
[3,"30101","基本工资",560.67,560.67,0]
[4,"30102","津贴补贴",483.29,483.29,0]
[5,"30103","奖金",46.73,46.73,0]
[6,"302","商品和服务支出",360.44,0,360.44]
[7,"30201","办公费",13.4,0,13.4]
[8,"30205","水费",3.93,0,3.93]
[9,"30206","电费",12.08,0,12.08]
[10,"30207","邮电费",88.95,0,88.95]
[11,"30208","取暖费",19.85,0,19.85]
[12,"30209","物业管理费",7.55,0,7.55]
[13,"30211","差旅费",22.65,0,22.65]
[14,"30213","维修(护)费",3.21,0,3.21]
[15,"30215","会议费",7.55,0,7.55]
[16,"30216","培训费",8.41,0,8.41]
[17,"30217","公务接待费",3.69,0,3.69]
[18,"30228","工会经费",21.02,0,21.02]
[19,"30229","福利费",14.02,0,14.02]
[20,"30231","公务用车运行维护费",31,0,31]
[21,"30239","其他交通费用",101.22,0,101.22]
[22,"30299","其他商品和服务支出",1.91,0,1.91]
[23,"303","对个人和家庭的补助",600.68,600.68,0]
[24,"30302","退休费",69,69,0]
[25,"30309","奖励金",2.06,2.06,0]
[26,"30311","住房公积金",126.09,126.09,0]
[27,"30314","采暖补贴",89.53,89.53,0]
[28,"30399","其他对个人和家庭的补助支出",314,314,0]

{"sheet":"部门预算政府基金预算财政拨款支出表","index":6,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[10,1,10,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1]
[2]
[3]
[4]
[5]
[null,"注：无政府基金预算，空表列示。"]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":7,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[14,1,14,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[426]石家庄市安全生产监督管理局",null,"预算年度：2017",null,"预算年度：2017","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次",1,2,3,4,5]
{"$rows_empty":9}
[null,"注：无国有资本经营预算，空表列示。"]

{"sheet":"部门预算财政拨款“三公”经费支出表","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表","","","","",""]
["部门编码及名称：[426]石家庄市安全生产监督管理局","","预算年度：2017","","预算年度：2017","金额单位：万元"]
["序号","项  目","资金来源","","",""]
["栏次","","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"]
["栏次","1","2","3","4","5"]
[1,"合计",101.97,101.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"二、公务用车购置及运维费",98.28,98.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"    其中：公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"          公务用车运行费",98.28,98.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",3.69,3.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Sheet1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}