{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["表1","表2","表3","表4","表5","表6","表7","表8","表9"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表1","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：[430]石家庄市机关事务管理局（政府）","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",18076.81,"一、一般公共服务支出",18076.81]
[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",{"v":0,"d":"0.00"}]
[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",18076.81,"        本年支出合计",18076.81]
[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",18076.81,"            合计",18076.81]

{"sheet":"表2","index":1,"n_rows":10,"n_cols":11,"rows_kept":10,"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：[430]石家庄市机关事务管理局（政府）","","","","","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",18076.81,18076.81,{"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,"201","一般公共服务支出",18076.81,18076.81,{"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,"20103","政府办公厅（室）及相关机构事务",18076.81,18076.81,{"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,"2010301","行政运行",11273.11,11273.11,{"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,"2010302","一般行政管理事务",{"v":6803.7,"d":"6803.70"},{"v":6803.7,"d":"6803.70"},{"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":"表3","index":2,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[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]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[430]石家庄市机关事务管理局（政府）","","","","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"]
["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]
[1,"","合计",18076.81,11273.11,{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"201","一般公共服务支出",18076.81,11273.11,{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"20103","政府办公厅（室）及相关机构事务",18076.81,11273.11,{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2010301","行政运行",11273.11,11273.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2010302","一般行政管理事务",{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表4","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[0,0,0,7],[1,0,1,3],[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：[430]石家庄市机关事务管理局（政府）","","","","预算年度：2017","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["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",18076.81,"一、一般公共服务支出",18076.81,18076.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"","","六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"","","七、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"","","八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,null,"","十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"","","十三、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"","","十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"","","十八、国土海洋气候等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十九、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","二十一、国债还本付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"","","二十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"        本年收入合计",18076.81,"        本年支出合计",18076.81,18076.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"            合计",18076.81,"            合计",18076.81,18076.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表5","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：[430]石家庄市机关事务管理局（政府）","","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",18076.81,11273.11,{"v":6803.7,"d":"6803.70"}]
[2,"201","一般公共服务支出",18076.81,11273.11,{"v":6803.7,"d":"6803.70"}]
[3,"20103","政府办公厅（室）及相关机构事务",18076.81,11273.11,{"v":6803.7,"d":"6803.70"}]
[4,"2010301","行政运行",11273.11,11273.11,{"v":0,"d":"0.00"}]
[5,"2010302","一般行政管理事务",{"v":6803.7,"d":"6803.70"},{"v":0,"d":"0.00"},{"v":6803.7,"d":"6803.70"}]

{"sheet":"表6","index":5,"n_rows":38,"n_cols":6,"rows_kept":38,"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：[430]石家庄市机关事务管理局（政府）","","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,"","合计",11273.11,8247.09,3026.02]
[2,"301","工资福利支出",{"v":4345.1,"d":"4345.10"},{"v":4345.1,"d":"4345.10"},{"v":0,"d":"0.00"}]
[3,"30101","基本工资",2089.56,2089.56,{"v":0,"d":"0.00"}]
[4,"30102","津贴补贴",{"v":1365,"d":"1365.00"},{"v":1365,"d":"1365.00"},{"v":0,"d":"0.00"}]
[5,"30103","奖金",151.47,151.47,{"v":0,"d":"0.00"}]
[6,"30107","绩效工资",247.05,247.05,{"v":0,"d":"0.00"}]
[7,"30199","其他工资福利支出",492.02,492.02,{"v":0,"d":"0.00"}]
[8,"302","商品和服务支出",3026.02,{"v":0,"d":"0.00"},3026.02]
[9,"30201","办公费",30.33,{"v":0,"d":"0.00"},30.33]
[10,"30205","水费",{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"}]
[11,"30206","电费",{"v":490,"d":"490.00"},{"v":0,"d":"0.00"},{"v":490,"d":"490.00"}]
[12,"30207","邮电费",367.99,{"v":0,"d":"0.00"},367.99]
[13,"30208","取暖费",{"v":890,"d":"890.00"},{"v":0,"d":"0.00"},{"v":890,"d":"890.00"}]
[14,"30209","物业管理费",{"v":192,"d":"192.00"},{"v":0,"d":"0.00"},{"v":192,"d":"192.00"}]
[15,"30211","差旅费",{"v":90.3,"d":"90.30"},{"v":0,"d":"0.00"},{"v":90.3,"d":"90.30"}]
[16,"30213","维修(护)费",{"v":43.3,"d":"43.30"},{"v":0,"d":"0.00"},{"v":43.3,"d":"43.30"}]
[17,"30215","会议费",22.58,{"v":0,"d":"0.00"},22.58]
[18,"30216","培训费",17.03,{"v":0,"d":"0.00"},17.03]
[19,"30217","公务接待费",4.52,{"v":0,"d":"0.00"},4.52]
[20,"30228","工会经费",76.95,{"v":0,"d":"0.00"},76.95]
[21,"30229","福利费",52.24,{"v":0,"d":"0.00"},52.24]
[22,"30231","公务用车运行维护费",{"v":319.5,"d":"319.50"},{"v":0,"d":"0.00"},{"v":319.5,"d":"319.50"}]
[23,"30239","其他交通费用",{"v":284.4,"d":"284.40"},{"v":0,"d":"0.00"},{"v":284.4,"d":"284.40"}]
[24,"30299","其他商品和服务支出",34.88,{"v":0,"d":"0.00"},34.88]
[25,"303","对个人和家庭的补助",3901.99,3901.99,{"v":0,"d":"0.00"}]
[26,"30301","离休费",33.78,33.78,{"v":0,"d":"0.00"}]
[27,"30302","退休费",1280.81,1280.81,{"v":0,"d":"0.00"}]
[28,"30304","抚恤金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
[29,"30305","生活补助",8.91,8.91,{"v":0,"d":"0.00"}]
[30,"30309","奖励金",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
[31,"30311","住房公积金",464.06,464.06,{"v":0,"d":"0.00"}]
[32,"30314","采暖补贴",396.43,396.43,{"v":0,"d":"0.00"}]
[33,"30399","其他对个人和家庭的补助支出",{"v":1692,"d":"1692.00"},{"v":1692,"d":"1692.00"},{"v":0,"d":"0.00"}]

{"sheet":"表7","index":6,"n_rows":9,"n_cols":6,"rows_kept":9,"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"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[430]石家庄市机关事务管理局（政府）","","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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[null,"注：无政府基金预算，空表列示。"]

{"sheet":"表8","index":7,"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"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[430]石家庄市机关事务管理局（政府）",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"]
[]
[]
[]
[]
[null,"注：无国有资本经营预算，空表列示。"]

{"sheet":"表9","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：[430]石家庄市机关事务管理局（政府）","","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",324.02,324.02,{"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",{"v":319.5,"d":"319.50"},{"v":319.5,"d":"319.50"},{"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",{"v":319.5,"d":"319.50"},{"v":319.5,"d":"319.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",4.52,4.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]