{"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：2018","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",4215.27,"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",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[8,"","","八、社会保障和就业支出",{"v":0,"d":"0.00"}]
[9,"","","九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[10,"","","十、节能环保支出",{"v":0,"d":"0.00"}]
[11,"","","十一、城乡社区支出",{"v":0,"d":"0.00"}]
[12,"","","十二、农林水支出",{"v":0,"d":"0.00"}]
[13,"","","十三、交通运输支出",{"v":0,"d":"0.00"}]
[14,"","","十四、资源勘探信息等支出",4215.27]
[15,"","","十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[16,"","","十六、金融支出",{"v":0,"d":"0.00"}]
[17,"","","十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[18,"","","十八、国土海洋气候等支出",{"v":0,"d":"0.00"}]
[19,"","","十九、住房保障支出",{"v":0,"d":"0.00"}]
[20,"","","二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[21,"","","二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[22,"","","二十二、其他支出",{"v":0,"d":"0.00"}]
[23,"        本年收入合计",4215.27,"        本年支出合计",4215.27]
[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",4215.27,"            合计",4215.27]

{"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：2018","","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",4215.27,4215.27,{"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"}]
[2,"215","资源勘探信息等支出",4215.27,4215.27,{"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",4215.27,4215.27,{"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",2910.77,2910.77,{"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",{"v":1232.5,"d":"1232.50"},{"v":1232.5,"d":"1232.50"},{"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"}]
[6,"2150699","其他安全生产监管支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"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":"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：2018","","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",4215.27,2408.27,{"v":1807,"d":"1807.00"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[2,"215","资源勘探信息等支出",4215.27,2408.27,{"v":1807,"d":"1807.00"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[3,"21506","安全生产监管",4215.27,2408.27,{"v":1807,"d":"1807.00"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[4,"2150601","行政运行",2910.77,2408.27,{"v":502.5,"d":"502.50"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[5,"2150605","安全监管监察专项",{"v":1232.5,"d":"1232.50"},{"v":0,"d":"0.00"},{"v":1232.5,"d":"1232.50"},{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"}]
[6,"2150699","其他安全生产监管支出",{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},0,{"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],[1,0,1,2],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]],"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：2018",null,"金额单位：万元"]
["栏次","收入",null,"支出"]
[null,"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",4215.27,"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","","","四、公共安全支出",0,0,0,0]
["5","","","五、教育支出",0,0,0,0]
["6","","","六、科学技术支出",0,0,0,0]
["7","","","七、文化体育与传媒支出",0,0,0,0]
["8","","","八、社会保障和就业支出",0,0,0,0]
["9","","","九、医疗卫生与计划生育支出",0,0,0,0]
["10","","","十、节能环保支出",0,0,0,0]
["11","","","十一、城乡社区支出",0,0,0,0]
["12","","","十二、农林水支出",0,0,0,0]
["13","","","十三、交通运输支出",0,0,0,0]
["14","","","十四、资源勘探信息等支出",4215.27,4215.27,0,0]
["15","","","十五、商业服务业等支出",0,0,0,0]
["16","","","十六、金融支出",0,0,0,0]
["17","","","十七、援助其他地区支出",0,0,0,0]
["18","","","十八、国土海洋气候等支出",0,0,0,0]
["19","","","十九、住房保障支出",0,0,0,0]
["20","","","二十、粮油物资储备支出",0,0,0,0]
["21","","","二十一、国债还本付息支出",0,0,0,0]
["22","","","二十二、其他支出",0,0,0,0]
["23","        本年收入合计",4215.27,"        本年支出合计",4215.27,4215.27,0,0]
["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",4215.27,"            合计",4215.27,4215.27,0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"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]],"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：2018","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",4215.27,2408.27,{"v":1807,"d":"1807.00"}]
[2,"215","资源勘探信息等支出",4215.27,2408.27,{"v":1807,"d":"1807.00"}]
[3,"21506","安全生产监管",4215.27,2408.27,{"v":1807,"d":"1807.00"}]
[4,"2150601","行政运行",2910.77,2408.27,{"v":502.5,"d":"502.50"}]
[5,"2150605","安全监管监察专项",{"v":1232.5,"d":"1232.50"},{"v":0,"d":"0.00"},{"v":1232.5,"d":"1232.50"}]
[6,"2150699","其他安全生产监管支出",{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"}]

{"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：2018","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,"","合计",2408.27,2026.37,381.9]
[2,"301","工资福利支出",1567.32,1567.32,0]
[3,"30101","基本工资",545.28,545.28,0]
[4,"30102","津贴补贴",595.73,595.73,0]
[5,"30103","奖金",45.44,45.44,0]
[6,"30108","机关事业单位基本养老保险缴费",204.85,204.85,0]
[7,"30112","其他社会保障缴费",5.12,5.12,0]
[8,"30113","住房公积金",170.9,170.9,0]
[9,"302","商品和服务支出",381.9,0,381.9]
[10,"30201","办公费",12.64,0,12.64]
[11,"30205","水费",2.96,0,2.96]
[12,"30206","电费",9.12,0,9.12]
[13,"30207","邮电费",98.95,0,98.95]
[14,"30208","取暖费",19.85,0,19.85]
[15,"30211","差旅费",32.4,0,32.4]
[16,"30213","维修(护)费",3.2,0,3.2]
[17,"30215","会议费",5.7,0,5.7]
[18,"30216","培训费",8.18,0,8.18]
[19,"30217","公务接待费",3.69,0,3.69]
[20,"30228","工会经费",20.48,0,20.48]
[21,"30229","福利费",13.63,0,13.63]
[22,"30231","公务用车运行维护费",31,0,31]
[23,"30239","其他交通费用",117.72,0,117.72]
[24,"30299","其他商品和服务支出",2.38,0,2.38]
[25,"303","对个人和家庭的补助",459.05,459.05,0]
[26,"30302","退休费",12.37,12.37,0]
[27,"30309","奖励金",1,1,0]
[28,"30399","其他对个人和家庭的补助",445.68,445.68,0]

{"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：2018","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：2018","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":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,6],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,2,6]],"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：2018",null,"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","财政专户核拨资金"]
["栏次","1","2","3","4","5",6]
[1,"            合计",99.69,99.69,{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"}]
[3,"    其中：教学科研人员因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"          其他因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"二、公务用车购置及运维费",{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"    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"},{"v":0,"d":"0.00"}]
[7,"          公务用车运行费",{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、公务接待费",3.69,3.69,{"v":0,"d":"0.00"},{"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"]}