{"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：[520]石家庄市直机关第三幼儿园","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",990.46,"一、一般公共服务支出"]
[2,"二、上级拨款收入",null,"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",null,"四、公共安全支出",{"v":0,"d":"0.00"}]
[5,"四、经营收入",null,"五、教育支出",990.46]
[6,"五、附属单位上缴收入",null,"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,"",null,"八、社会保障和就业支出"]
[9,"",null,"九、医疗卫生与计划生育支出"]
[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"]
[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",{"v":0,"d":"0.00"}]
[15,"",null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[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"]
[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",990.46,"        本年支出合计",990.46]
[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",990.46,"合计",990.46]

{"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：[520]石家庄市直机关第三幼儿园","","","","","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",990.46,990.46,{"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,"205","教育支出",990.46,990.46,{"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,"20502","普通教育",990.46,990.46,{"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,"2050201","学前教育",990.46,990.46,{"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":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：[520]石家庄市直机关第三幼儿园","","","","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",990.46,825.46,{"v":165,"d":"165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"205","教育支出",990.46,825.46,{"v":165,"d":"165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"20502","普通教育",990.46,825.46,{"v":165,"d":"165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2050201","学前教育",990.46,825.46,{"v":165,"d":"165.00"},{"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],[1,0,1,2],[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：[520]石家庄市直机关第三幼儿园",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",990.46,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["2","二、政府性基金预算财政拨款",0,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["3","三、国有资本经营预算财政拨款",0,"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["4",null,null,"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["5",null,null,"五、教育支出",990.46,990.46,0,0]
["6",null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["7",null,null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["8",null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["9",null,null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["10",null,null,"十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["11",null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["12",null,null,"十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["13",null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["14",null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["15",null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["16",null,null,"十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["17",null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["18",null,null,"十八、国土海洋气候等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["19",null,null,"十九、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["20",null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["21",null,null,"二十一、国债还本付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["22",null,null,"二十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["23","        本年收入合计",990.46,"        本年支出合计",990.46,990.46,0,0]
["24","    年初财政拨款结转和结余",0,"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0]
["25","            合计",990.46,"            合计",990.46,990.46,0,0]

{"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：[520]石家庄市直机关第三幼儿园","","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",990.46,825.46,{"v":165,"d":"165.00"}]
[2,"205","教育支出",990.46,825.46,{"v":165,"d":"165.00"}]
[3,"20502","普通教育",990.46,825.46,{"v":165,"d":"165.00"}]
[4,"2050201","学前教育",990.46,825.46,{"v":165,"d":"165.00"}]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":30,"n_cols":6,"rows_kept":30,"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：[520]石家庄市直机关第三幼儿园","","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",825.46,710.62,114.84]
[2,"301","工资福利支出",522.81,522.81,{"v":0,"d":"0.00"}]
[3,"30101","基本工资",{"v":123,"d":"123.00"},{"v":123,"d":"123.00"},{"v":0,"d":"0.00"}]
[4,"30102","津贴补贴",28.22,28.22,{"v":0,"d":"0.00"}]
[5,"30107","绩效工资",{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"}]
[6,"30108","机关事业单位基本养老保险缴费",{"v":52.8,"d":"52.80"},{"v":52.8,"d":"52.80"},{"v":0,"d":"0.00"}]
[7,"30109","职业年金缴费",{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"}]
[8,"30110","城镇职工基本医疗保险缴费",null,null,{"v":0,"d":"0.00"}]
[9,"30112","其他社会保障缴费",2.98,2.98,{"v":0,"d":"0.00"}]
[10,"30113","住房公积金",{"v":40.8,"d":"40.80"},{"v":40.8,"d":"40.80"},{"v":0,"d":"0.00"}]
[11,"30199","其他工资福利支出",113.01,113.01,{"v":0,"d":"0.00"}]
[12,"302","商品和服务支出",114.84,{"v":0,"d":"0.00"},114.84]
[13,"30206","电费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
[14,"30208","取暖费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[15,"30213","维修(护)费",{"v":3.2,"d":"3.20"},{"v":0,"d":"0.00"},{"v":3.2,"d":"3.20"}]
[16,"30216","职工教育经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[17,"30228","工会经费",{"v":6.8,"d":"6.80"},{"v":0,"d":"0.00"},{"v":6.8,"d":"6.80"}]
[18,"30229","福利费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[19,"30231","公务用车运行维护费",{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"}]
[20,"30299","其他商品和服务支出",76.24,{"v":0,"d":"0.00"},76.24]
[21,"303","对个人和家庭的补助",187.81,187.81,{"v":0,"d":"0.00"}]
[22,"30301","离休费",10.06,10.06]
[23,"30302","退休费",39.33,39.33,{"v":0,"d":"0.00"}]
[24,"30309","奖励金",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
[25,"30399","其他对个人和家庭的补助",136.92,136.92,{"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":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],[9,1,9,5]],"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：[520]石家庄市直机关第三幼儿园","","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]
[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":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],[9,1,9,5]],"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：[520]石家庄市直机关第三幼儿园",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]
[]
[]
[]
[]
[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":7,"rows_kept":11,"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：[520]石家庄市直机关第三幼儿园","","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",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"一、因公出国（境）费",null,null,{"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":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"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"},{"v":0,"d":"0.00"}]
[5,"          公务用车运行费",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"三、公务接待费",null,null,{"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"]}