{"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：[565]石家庄市城市管理委员会","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",118813.55,"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",3873.08,"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",122686.63]
[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",122686.63,"        本年支出合计",122686.63]
[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",122686.63,"            合计",122686.63]

{"sheet":"部门预算收入总表","index":1,"n_rows":28,"n_cols":11,"rows_kept":28,"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：[565]石家庄市城市管理委员会","","","","","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",122686.63,118813.55,{"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"},3873.08]
[2,"212","城乡社区支出",122686.63,118813.55,{"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"},3873.08]
[3,"21201","城乡社区管理事务",9399.86,9399.86,{"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,"2120101","行政运行",1361.63,1361.63,{"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,"2120102","一般行政管理事务",2213.75,2213.75,{"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,"2120104","城管执法",5699.61,5699.61,{"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"}]
[7,"2120105","工程建设标准规范编制与监管",{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"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"}]
[8,"2120199","其他城乡社区管理事务支出",117.37,117.37,{"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"}]
[9,"21203","城乡社区公共设施",19301.98,{"v":17076.9,"d":"17076.90"},{"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"},2225.08]
[10,"2120399","其他城乡社区公共设施支出",19301.98,{"v":17076.9,"d":"17076.90"},{"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"},2225.08]
[11,"21205","城乡社区环境卫生",10786.93,9138.93,{"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":1648,"d":"1648.00"}]
[12,"2120501","城乡社区环境卫生",10786.93,9138.93,{"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":1648,"d":"1648.00"}]
[13,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":33000,"d":"33000.00"},{"v":33000,"d":"33000.00"},{"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"}]
[14,"2120801","征地和拆迁补偿支出",{"v":33000,"d":"33000.00"},{"v":33000,"d":"33000.00"},{"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"}]
[15,"21209","城市公用事业附加及对应专项债务收入安排的支出",{"v":8185.6,"d":"8185.60"},{"v":8185.6,"d":"8185.60"},{"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"}]
[16,"2120901","城市公共设施",{"v":7002,"d":"7002.00"},{"v":7002,"d":"7002.00"},{"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"}]
[17,"2120902","城市环境卫生",{"v":1183.6,"d":"1183.60"},{"v":1183.6,"d":"1183.60"},{"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"}]
[18,"21213","城市基础设施配套费及对应专项债务收入安排的支出",41969.76,41969.76,{"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"}]
[19,"2121301","城市公共设施",16231.76,16231.76,{"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"}]
[20,"2121302","城市环境卫生",{"v":10440,"d":"10440.00"},{"v":10440,"d":"10440.00"},{"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"}]
[21,"2121399","其他城市基础设施配套费安排的支出",{"v":15298,"d":"15298.00"},{"v":15298,"d":"15298.00"},{"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"}]
[22,"21214","污水处理费及对应专项债务收入安排的支出",{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},{"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"}]
[23,"2121402","代征手续费",{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},{"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"}]

{"sheet":"部门预算支出总表","index":2,"n_rows":28,"n_cols":10,"rows_kept":28,"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：[565]石家庄市城市管理委员会","","","","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",122686.63,22149.51,100537.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"212","城乡社区支出",122686.63,22149.51,100537.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"21201","城乡社区管理事务",9399.86,5313.53,4086.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2120101","行政运行",1361.63,1361.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2120102","一般行政管理事务",2213.75,{"v":0,"d":"0.00"},2213.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"2120104","城管执法",5699.61,3834.53,1865.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"2120105","工程建设标准规范编制与监管",{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"2120199","其他城乡社区管理事务支出",117.37,117.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"21203","城乡社区公共设施",19301.98,13586.25,5715.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2120399","其他城乡社区公共设施支出",19301.98,13586.25,5715.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"21205","城乡社区环境卫生",10786.93,3249.73,{"v":7537.2,"d":"7537.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2120501","城乡社区环境卫生",10786.93,3249.73,{"v":7537.2,"d":"7537.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"2120801","征地和拆迁补偿支出",{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"21209","城市公用事业附加及对应专项债务收入安排的支出",{"v":8185.6,"d":"8185.60"},{"v":0,"d":"0.00"},{"v":8185.6,"d":"8185.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2120901","城市公共设施",{"v":7002,"d":"7002.00"},{"v":0,"d":"0.00"},{"v":7002,"d":"7002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2120902","城市环境卫生",{"v":1183.6,"d":"1183.60"},{"v":0,"d":"0.00"},{"v":1183.6,"d":"1183.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"21213","城市基础设施配套费及对应专项债务收入安排的支出",41969.76,{"v":0,"d":"0.00"},41969.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"2121301","城市公共设施",16231.76,{"v":0,"d":"0.00"},16231.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2121302","城市环境卫生",{"v":10440,"d":"10440.00"},{"v":0,"d":"0.00"},{"v":10440,"d":"10440.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2121399","其他城市基础设施配套费安排的支出",{"v":15298,"d":"15298.00"},{"v":0,"d":"0.00"},{"v":15298,"d":"15298.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"21214","污水处理费及对应专项债务收入安排的支出",{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"2121402","代征手续费",{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":42.5,"d":"42.50"},{"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：[565]石家庄市城市管理委员会",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",35615.69,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2","二、政府性基金预算财政拨款",83197.86,"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","","","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",118813.55,35615.69,83197.86,{"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",118813.55,"        本年支出合计",118813.55,35615.69,83197.86,{"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",118813.55,"            合计",118813.55,35615.69,83197.86,{"v":0,"d":"0.00"}]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":17,"n_cols":6,"rows_kept":17,"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：[565]石家庄市城市管理委员会","","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",35615.69,19943.43,15672.26]
[2,"212","城乡社区支出",35615.69,19943.43,15672.26]
[3,"21201","城乡社区管理事务",9399.86,5313.53,4086.33]
[4,"2120101","行政运行",1361.63,1361.63,{"v":0,"d":"0.00"}]
[5,"2120102","一般行政管理事务",2213.75,{"v":0,"d":"0.00"},2213.75]
[6,"2120104","城管执法",5699.61,3834.53,1865.08]
[7,"2120105","工程建设标准规范编制与监管",{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"}]
[8,"2120199","其他城乡社区管理事务支出",117.37,117.37,{"v":0,"d":"0.00"}]
[9,"21203","城乡社区公共设施",{"v":17076.9,"d":"17076.90"},11380.17,5696.73]
[10,"2120399","其他城乡社区公共设施支出",{"v":17076.9,"d":"17076.90"},11380.17,5696.73]
[11,"21205","城乡社区环境卫生",9138.93,3249.73,{"v":5889.2,"d":"5889.20"}]
[12,"2120501","城乡社区环境卫生",9138.93,3249.73,{"v":5889.2,"d":"5889.20"}]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":41,"n_cols":6,"rows_kept":41,"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：[565]石家庄市城市管理委员会","","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",19943.43,18571.92,1371.51]
[2,"301","工资福利支出",10884.04,10884.04,{"v":0,"d":"0.00"}]
[3,"30101","基本工资",4032.82,4032.82,{"v":0,"d":"0.00"}]
[4,"30102","津贴补贴",479.81,479.81,{"v":0,"d":"0.00"}]
[5,"30103","奖金",49.12,49.12,{"v":0,"d":"0.00"}]
[6,"30104","其他社会保障缴费",820.09,820.09,{"v":0,"d":"0.00"}]
[7,"30107","绩效工资",2857.83,2857.83,{"v":0,"d":"0.00"}]
[8,"30108","机关事业单位基本养老保险缴费",861.33,861.33,{"v":0,"d":"0.00"}]
[9,"30109","职业年金缴费",347.81,347.81,{"v":0,"d":"0.00"}]
[10,"30199","其他工资福利支出",1435.23,1435.23,{"v":0,"d":"0.00"}]
[11,"302","商品和服务支出",1371.51,{"v":0,"d":"0.00"},1371.51]
[12,"30201","办公费",15.48,{"v":0,"d":"0.00"},15.48]
[13,"30205","水费",3.79,{"v":0,"d":"0.00"},3.79]
[14,"30206","电费",15.28,{"v":0,"d":"0.00"},15.28]
[15,"30207","邮电费",111.88,{"v":0,"d":"0.00"},111.88]
[16,"30208","取暖费",106.41,{"v":0,"d":"0.00"},106.41]
[17,"30209","物业管理费",{"v":6.6,"d":"6.60"},{"v":0,"d":"0.00"},{"v":6.6,"d":"6.60"}]
[18,"30211","差旅费",{"v":29.2,"d":"29.20"},{"v":0,"d":"0.00"},{"v":29.2,"d":"29.20"}]
[19,"30213","维修(护)费",19.28,{"v":0,"d":"0.00"},19.28]
[20,"30215","会议费",{"v":7.3,"d":"7.30"},{"v":0,"d":"0.00"},{"v":7.3,"d":"7.30"}]
[21,"30216","培训费",53.99,{"v":0,"d":"0.00"},53.99]
[22,"30217","公务接待费",5.88,{"v":0,"d":"0.00"},5.88]
[23,"30228","工会经费",131.56,{"v":0,"d":"0.00"},131.56]
[24,"30229","福利费",89.99,{"v":0,"d":"0.00"},89.99]
[25,"30231","公务用车运行维护费",{"v":101.4,"d":"101.40"},{"v":0,"d":"0.00"},{"v":101.4,"d":"101.40"}]
[26,"30239","其他交通费用",{"v":166.2,"d":"166.20"},{"v":0,"d":"0.00"},{"v":166.2,"d":"166.20"}]
[27,"30299","其他商品和服务支出",395.18,{"v":0,"d":"0.00"},395.18]
[28,"303","对个人和家庭的补助",7687.88,7687.88,{"v":0,"d":"0.00"}]
[29,"30301","离休费",85.96,85.96,{"v":0,"d":"0.00"}]
[30,"30302","退休费",2031.08,2031.08,{"v":0,"d":"0.00"}]
[31,"30303","退职（役）费",1.32,1.32,{"v":0,"d":"0.00"}]
[32,"30305","生活补助",62.89,62.89,{"v":0,"d":"0.00"}]
[33,"30309","奖励金",8.83,8.83,{"v":0,"d":"0.00"}]
[34,"30311","住房公积金",943.35,943.35,{"v":0,"d":"0.00"}]
[35,"30314","采暖补贴",1074.25,1074.25,{"v":0,"d":"0.00"}]
[36,"30399","其他对个人和家庭的补助支出",{"v":3480.2,"d":"3480.20"},{"v":3480.2,"d":"3480.20"},{"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":18,"n_cols":6,"rows_kept":18,"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],[18,1,18,5]],"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：[565]石家庄市城市管理委员会","","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",83197.86,{"v":0,"d":"0.00"},83197.86]
[2,"212","城乡社区支出",83197.86,{"v":0,"d":"0.00"},83197.86]
[3,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33000.00"}]
[4,"2120801","征地和拆迁补偿支出",{"v":33000,"d":"33000.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33000.00"}]
[5,"21209","城市公用事业附加及对应专项债务收入安排的支出",{"v":8185.6,"d":"8185.60"},{"v":0,"d":"0.00"},{"v":8185.6,"d":"8185.60"}]
[6,"2120901","城市公共设施",{"v":7002,"d":"7002.00"},{"v":0,"d":"0.00"},{"v":7002,"d":"7002.00"}]
[7,"2120902","城市环境卫生",{"v":1183.6,"d":"1183.60"},{"v":0,"d":"0.00"},{"v":1183.6,"d":"1183.60"}]
[8,"21213","城市基础设施配套费及对应专项债务收入安排的支出",41969.76,{"v":0,"d":"0.00"},41969.76]
[9,"2121301","城市公共设施",16231.76,{"v":0,"d":"0.00"},16231.76]
[10,"2121302","城市环境卫生",{"v":10440,"d":"10440.00"},{"v":0,"d":"0.00"},{"v":10440,"d":"10440.00"}]
[11,"2121399","其他城市基础设施配套费安排的支出",{"v":15298,"d":"15298.00"},{"v":0,"d":"0.00"},{"v":15298,"d":"15298.00"}]
[12,"21214","污水处理费及对应专项债务收入安排的支出",{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":42.5,"d":"42.50"}]
[13,"2121402","代征手续费",{"v":42.5,"d":"42.50"},{"v":0,"d":"0.00"},{"v":42.5,"d":"42.50"}]

{"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：[565]石家庄市城市管理委员会",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：[565]石家庄市城市管理委员会","","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",126.19,126.19,{"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":113.6,"d":"113.60"},{"v":113.6,"d":"113.60"},{"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":113.6,"d":"113.60"},{"v":113.6,"d":"113.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",12.59,12.59,{"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"]}