{"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：[566]石家庄市园林局","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",151869.24,"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",9417.92,"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",161287.16]
[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",161287.16,"        本年支出合计",161287.16]
[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",161287.16,"合计",161287.16]

{"sheet":"部门预算收入总表","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"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：[566]石家庄市园林局","","","","","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",161287.16,151869.24,{"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"},9417.92]
[2,"212","城乡社区支出",161287.16,151869.24,{"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"},9417.92]
[3,"21201","城乡社区管理事务",1896.15,1896.15,{"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",1755.72,1755.72,{"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,"2120106","工程建设管理",140.43,140.43,{"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,"21202","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":117,"d":"117.00"},{"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"}]
[7,"2120201","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":117,"d":"117.00"},{"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"}]
[8,"21205","城乡社区环境卫生",28849.94,19432.02,{"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"},9417.92]
[9,"2120501","城乡社区环境卫生",28849.94,19432.02,{"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"},9417.92]
[10,"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":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"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"}]
[11,"2120801","征地和拆迁补偿支出",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"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"}]
[12,"21213","城市基础设施配套费及对应专项债务收入安排的支出",30424.07,30424.07,{"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"}]
[13,"2121399","其他城市基础设施配套费安排的支出",30424.07,30424.07,{"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":44,"n_cols":10,"rows_kept":44,"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：[566]石家庄市园林局","","","","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",161287.16,21492.22,139794.94]
[2,"212","城乡社区支出",161287.16,21492.22,139794.94,{"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",1896.15,1860.23,35.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2120101","行政运行",1755.72,{"v":1735.7,"d":"1735.70"},20.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2120106","工程建设管理",140.43,124.53,{"v":15.9,"d":"15.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"21202","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"2120201","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"21205","城乡社区环境卫生",28849.94,19631.99,9217.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2120501","城乡社区环境卫生",28849.94,19631.99,9217.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"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":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"2120801","征地和拆迁补偿支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"21213","城市基础设施配套费及对应专项债务收入安排的支出",30424.07,{"v":0,"d":"0.00"},30424.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2121399","其他城市基础设施配套费安排的支出",30424.07,{"v":0,"d":"0.00"},30424.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":6},{"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":15,"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：[566]石家庄市园林局",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",21445.17,"一、一般公共服务支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["2","二、政府性基金预算财政拨款",130424.07,"二、外交支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["3","三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["4",null,null,"四、公共安全支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["5",null,null,"五、教育支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["6",null,null,"六、科学技术支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["7",null,null,"七、文化体育与传媒支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["8",null,null,"八、社会保障和就业支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["9",null,null,"九、医疗卫生与计划生育支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["10",null,null,"十、节能环保支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["11",null,null,"十一、城乡社区支出",151869.24,21445.17,130424.07,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["12",null,null,"十二、农林水支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["13",null,null,"十三、交通运输支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["14",null,null,"十四、资源勘探信息等支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["15",null,null,"十五、商业服务业等支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["16",null,null,"十六、金融支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["17",null,null,"十七、援助其他地区支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["18",null,null,"十八、国土海洋气候等支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["19",null,null,"十九、住房保障支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["20",null,null,"二十、粮油物资储备支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["21",null,null,"二十一、国债还本付息支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["22",null,null,"二十二、其他支出",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["23","        本年收入合计",151869.24,"        本年支出合计",151869.24,21445.17,130424.07,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["24","    年初财政拨款结转和结余",0,"    年末结转和结余",0,0,0,0,{"$nulls":6},{"v":0,"d":"0.00"}]
["25","            合计",151869.24,"            合计",151869.24,21445.17,130424.07,0,{"$nulls":6},{"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":14,"n_cols":6,"rows_kept":14,"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：[566]石家庄市园林局","","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",21445.17,21017.33,427.84]
[2,"212","城乡社区支出",21445.17,21017.33,427.84]
[3,"21201","城乡社区管理事务",1896.15,1860.23,35.92]
[4,"2120101","行政运行",1755.72,{"v":1735.7,"d":"1735.70"},20.02]
[5,"2120106","工程建设管理",140.43,124.53,{"v":15.9,"d":"15.90"}]
[6,"21202","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":117,"d":"117.00"}]
[7,"2120201","城乡社区规划与管理",{"v":117,"d":"117.00"},{"v":0,"d":"0.00"},{"v":117,"d":"117.00"}]
[8,"21205","城乡社区环境卫生",19432.02,{"v":19157.1,"d":"19157.10"},274.92]
[9,"2120501","城乡社区环境卫生",19432.02,{"v":19157.1,"d":"19157.10"},274.92]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":42,"n_cols":6,"rows_kept":42,"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：[566]石家庄市园林局","","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",21017.33,20063.1,954.23]
[2,"301","工资福利支出",13497.31,13497.31,0]
[3,"30101","基本工资",3855.32,3855.32,0]
[4,"30102","津贴补贴",1046.37,1046.37,0]
[5,"30103","奖金",19.46,19.46,0]
[6,"30107","绩效工资",3378.87,3378.87,0]
[7,"30108","机关事业单位基本养老保险缴费",1739.84,1739.84,0]
[8,"30109","职业年金缴费",523.31,523.31,0]
[9,"30110","城镇职工基本医疗保险缴费",794.54,794.54,0]
[10,"30111","公务员医疗补助缴费",27.83,27.83,0]
[11,"30112","其他社会保障缴费",308.65,308.65,0]
[12,"30113","住房公积金",1240.64,1240.64,0]
[13,"30199","其他工资福利支出",562.48,562.48,0]
[14,"302","商品和服务支出",954.23,0,954.23]
[15,"30201","办公费",5.91,0,5.91]
[16,"30205","水费",1.46,0,1.46]
[17,"30206","电费",8.08,0,8.08]
[18,"30207","邮电费",39.96,0,39.96]
[19,"30208","取暖费",98.19,0,98.19]
[20,"30209","物业管理费",2.8,0,2.8]
[21,"30211","差旅费",15.1,0,15.1]
[22,"30213","维修(护)费",19.71,0,19.71]
[23,"30215","会议费",2.8,0,2.8]
[24,"30216","培训费",44.36,0,44.36]
[25,"30217","公务接待费",1.44,0,1.44]
[26,"30228","工会经费",126.1,0,126.1]
[27,"30229","福利费",76.07,0,76.07]
[28,"30231","公务用车运行维护费",78.8,0,78.8]
[29,"30239","其他交通费用",46.48,0,46.48]
[30,"30299","其他商品和服务支出",386.97,0,386.97]
[31,"303","对个人和家庭的补助",6565.79,6565.79,0]
[32,"30301","离休费",44.28,44.28,0]
[33,"30302","退休费",1669.03,1669.03,0]
[34,"30304","抚恤金",10.64,10.64,0]
[35,"30305","生活补助",30.94,30.94,0]
[36,"30309","奖励金",17.79,17.79,0]
[37,"30399","其他对个人和家庭的补助",4793.11,4793.11,0]

{"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]],"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：[566]石家庄市园林局","","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",130424.07,{"v":0,"d":"0.00"},130424.07]
[2,"212","城乡社区支出",130424.07,{"v":0,"d":"0.00"},130424.07]
[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":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"}]
[4,"2120801","征地和拆迁补偿支出",{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100000.00"}]
[5,"21213","城市基础设施配套费及对应专项债务收入安排的支出",30424.07,{"v":0,"d":"0.00"},30424.07]
[6,"2121399","其他城市基础设施配套费安排的支出",30424.07,{"v":0,"d":"0.00"},30424.07]

{"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：[566]石家庄市园林局",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：[566]石家庄市园林局","","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",80.24,80.24,{"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":78.8,"d":"78.80"},{"v":78.8,"d":"78.80"},{"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":78.8,"d":"78.80"},{"v":78.8,"d":"78.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、公务接待费",1.44,1.44,0,0,0]

{"sheet":"Sheet1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}