{"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：[543002]石家庄市委市政府西院机关事务管理处","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",1163.95,"一、一般公共服务支出",1163.95]
[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",null,"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"]
[7,"六、其他收入",null,"七、文化体育与传媒支出"]
[8,"","","八、社会保障和就业支出"]
[9,"","","九、医疗卫生与计划生育支出"]
[10,"","","十、节能环保支出"]
[11,"","","十一、城乡社区支出"]
[12,"","","十二、农林水支出"]
[13,"","","十三、交通运输支出"]
[14,"","","十四、资源勘探信息等支出"]
[15,"","","十五、商业服务业等支出"]
[16,"","","十六、金融支出"]
[17,"","","十七、援助其他地区支出"]
[18,"","","十八、国土海洋气候等支出"]
[19,"","","十九、住房保障支出"]
[20,"","","二十、粮油物资储备支出"]
[21,"","","二十一、国债还本付息支出"]
[22,"","","二十二、其他支出"]
[23,"        本年收入合计",1163.95,"        本年支出合计",1163.95]
[24,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配"]
[25,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余"]
[26,"合计",1163.95,"合计",1163.95]

{"sheet":"部门预算收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"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：[543002]石家庄市委市政府西院机关事务管理处","","","","","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",1163.95,1163.95]
[2,"201","一般公共服务支出",1163.95,1163.95]
[3,"20103","政府办公厅（室）及相关机构事务",1163.95,1163.95]
[4,"2010303","机关服务",1163.95,1163.95]

{"sheet":"部门预算支出总表","index":2,"n_rows":9,"n_cols":10,"rows_kept":9,"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：[543002]石家庄市委市政府西院机关事务管理处","","","","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",1163.95,1049.95,{"v":114,"d":"114.00"}]
[2,"201","一般公共服务支出",1163.95,1049.95,{"v":114,"d":"114.00"}]
[3,"20103","政府办公厅（室）及相关机构事务",1163.95,1049.95,{"v":114,"d":"114.00"}]
[4,"2010303","机关服务",1163.95,1049.95,{"v":114,"d":"114.00"}]

{"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：[543002]石家庄市委市政府西院机关事务管理处",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","1163.95","一、一般公共服务支出","1163.95","1163.95",0,0]
["2","二、政府性基金预算财政拨款",0,"二、外交支出",null,null,0,0]
["3","三、国有资本经营预算财政拨款",0,"三、国防支出",null,null,0,0]
["4","","","四、公共安全支出",null,null,0,0]
["5","","","五、教育支出",null,null,0,0]
["6","","","六、科学技术支出",null,null,0,0]
["7","","","七、文化体育与传媒支出",null,null,0,0]
["8","","","八、社会保障和就业支出",null,null,0,0]
["9","","","九、医疗卫生与计划生育支出",null,null,0,0]
["10","","","十、节能环保支出",null,null,0,0]
["11","","","十一、城乡社区支出",null,null,0,0]
["12","","","十二、农林水支出",null,null,0,0]
["13","","","十三、交通运输支出",null,null,0,0]
["14","","","十四、资源勘探信息等支出",null,null,0,0]
["15","","","十五、商业服务业等支出",null,null,0,0]
["16","","","十六、金融支出",null,null,0,0]
["17","","","十七、援助其他地区支出",null,null,0,0]
["18","","","十八、国土海洋气候等支出",null,null,0,0]
["19","","","十九、住房保障支出",null,null,0,0]
["20","","","二十、粮油物资储备支出",null,null,0,0]
["21","","","二十一、国债还本付息支出",null,null,0,0]
["22","","","二十二、其他支出",null,null,0,0]
["23","        本年收入合计","1163.95","        本年支出合计","1163.95","1163.95",0,0]
["24","    年初财政拨款结转和结余","0","    年末结转和结余",null,null,0,0]
["25","            合计","1163.95","            合计","1163.95","1163.95",0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"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"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[543002]石家庄市委市政府西院机关事务管理处","","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",1163.95,1049.95,{"v":114,"d":"114.00"}]
[2,"201","一般公共服务支出",1163.95,1049.95,{"v":114,"d":"114.00"}]
[3,"20103","政府办公厅（室）及相关机构事务",1163.95,1049.95,{"v":114,"d":"114.00"}]
[4,"2010303","机关服务",1163.95,1049.95,{"v":114,"d":"114.00"}]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":23,"n_cols":6,"rows_kept":23,"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：[543002]石家庄市委市政府西院机关事务管理处","","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",1049.95,164.26,885.69]
[2,301,"工资福利支出",161.62,161.62,{"v":0,"d":"0.00"}]
[3,"30199","其他工资福利支出",161.62,161.62,{"v":0,"d":"0.00"}]
[4,"302","商品和服务支出",885.69,{"v":0,"d":"0.00"},885.69]
[5,"30201","办公费",3.99,{"v":0,"d":"0.00"},3.99]
[6,"30205","水费",{"v":75,"d":"75.00"},{"v":0,"d":"0.00"},{"v":75,"d":"75.00"}]
[7,"30206","电费",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"}]
[8,"30207","邮电费",4.88,{"v":0,"d":"0.00"},4.88]
[9,"30208","取暖费",{"v":432,"d":"432.00"},{"v":0,"d":"0.00"},{"v":432,"d":"432.00"}]
[10,"30209","物业管理费",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
[11,"30211","差旅费",{"v":12.3,"d":"12.30"},{"v":0,"d":"0.00"},{"v":12.3,"d":"12.30"}]
[12,"30213","维修(护)费",{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
[13,"30215","会议费",3.08,{"v":0,"d":"0.00"},3.08]
[14,"30216","培训费",2.32,{"v":0,"d":"0.00"},2.32]
[15,"30217","公务接待费",0.62,{"v":0,"d":"0.00"},0.62]
[16,"30231","公务用车运行维护费",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
[17,"303","对个人和家庭的补助",2.64,2.64,{"v":0,"d":"0.00"}]
[18,"30305","生活补助",2.64,2.64,{"v":0,"d":"0.00"}]

{"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：[543002]石家庄市委市政府西院机关事务管理处","","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：[543002]石家庄市委市政府西院机关事务管理处",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：[543002]石家庄市委市政府西院机关事务管理处","","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",5.12,5.12,{"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":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"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":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",0.62,0.62,{"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"]}