{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["收入支出决算总表","收入决算总表","支出决算总表","财政拨款收入支出决算总表","一般公共预算财政拨款支出决算表","一般公共预算财政拨款基本支出决算表","政府性基金预算财政拨款收入支出决算表","一般公共预算财政拨款“三公”经费支出决算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收入支出决算总表","index":0,"n_rows":40,"n_cols":12,"rows_kept":40,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["收入",{"$nulls":3},"支出"]
["项目","行次","年初预算数","决算数","项目(按功能分类)","行次","年初预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","决算数"]
["栏次",null,1,2,"栏次",null,3,4,"栏次",null,5,6]
["一、财政拨款收入",1,{"v":50571000,"d":"50,571,000.00"},{"v":39468389.65,"d":"39,468,389.65"},"一、一般公共服务支出",37,{"v":50571000,"d":"50,571,000.00"},{"v":24075304.61,"d":"24,075,304.61"},"一、基本支出",60,{"v":8563000,"d":"8,563,000.00"},{"v":8681522.02,"d":"8,681,522.02"}]
["　　其中：政府性基金",2,null,null,"二、外交支出",38,null,null,"    人员经费",61,{"v":7327000,"d":"7,327,000.00"},{"v":7533334.63,"d":"7,533,334.63"}]
["二、上级补助收入",3,null,null,"三、国防支出",39,null,null,"    日常公用经费",62,{"v":1236000,"d":"1,236,000.00"},{"v":1148187.39,"d":"1,148,187.39"}]
["三、事业收入",4,null,null,"四、公共安全支出",40,null,null,"二、项目支出",63,{"v":42008000,"d":"42,008,000.00"},{"v":23924182.59,"d":"23,924,182.59"}]
["四、经营收入",5,null,null,"五、教育支出",41,null,null,"    基本建设类项目",64]
["五、附属单位上缴收入",6,null,null,"六、科学技术支出",42,null,{"v":8520000,"d":"8,520,000.00"},"    行政事业类项目",65,{"v":42008000,"d":"42,008,000.00"},{"v":23924182.59,"d":"23,924,182.59"}]
["六、其他收入",7,null,null,"七、文化体育与传媒支出",43,null,null,"三、上缴上级支出",66]
[null,8,null,null,"八、社会保障和就业支出",44,null,{"v":10400,"d":"10,400.00"},"四、经营支出",67]
[null,9,null,null,"九、医疗卫生与计划生育支出",45,null,null,"五、对附属单位补助支出",68]
[null,10,null,null,"十、节能环保支出",46,{"$nulls":3},69]
[null,11,null,null,"十一、城乡社区支出",47,null,null,"支出经济分类",70,"—","—"]
[null,12,null,null,"十二、农林水支出",48,null,null,"基本支出和项目支出合计",71,"—",{"v":32605704.61,"d":"32,605,704.61"}]
[null,13,null,null,"十三、交通运输支出",49,null,null,"  工资福利支出",72,"—",{"v":6065464.76,"d":"6,065,464.76"}]
[null,14,null,null,"十四、资源勘探信息等支出",50,null,null,"  商品和服务支出",73,"—",{"v":23324462.98,"d":"23,324,462.98"}]
[null,15,null,null,"十五、商业服务业等支出",51,null,null,"  对个人和家庭的补助",74,"—",{"v":2516034.87,"d":"2,516,034.87"}]
[null,16,null,null,"十六、金融支出",52,null,null,"  对企事业单位的补贴",75,"—"]
[null,17,null,null,"十七、援助其他地区支出",53,null,null,"  赠与",76,"—"]
[null,18,null,null,"十八、国土海洋气象等支出",54,null,null,"  债务利息支出",77,"—"]
[null,19,null,null,"十九、住房保障支出",55,null,null,"  基本建设支出",78,"—"]
[null,20,null,null,"二十、粮油物资储备支出",56,null,null,"  其他资本性支出",79,"—",{"v":699742,"d":"699,742.00"}]
[null,21,null,null,"二十一、国债还本付息支出",57,null,null,"  贷款转贷及产权参股",80,"—"]
[null,22,null,null,"二十二、其他支出",58,null,null,"  其他支出",81,"—"]
[null,23,{"$nulls":3},59,{"$nulls":3},82]
["本年收入合计",24,{"v":50571000,"d":"50,571,000.00"},{"v":39468389.65,"d":"39,468,389.65"},"本年支出合计",{"$nulls":4},83,{"v":50571000,"d":"50,571,000.00"},{"v":32605704.61,"d":"32,605,704.61"}]
["    用事业基金弥补收支差额",25,null,null,"    结余分配",{"$nulls":4},84,"—"]
["    年初结转和结余",26,null,{"v":6260000,"d":"6,260,000.00"},"      交纳所得税",{"$nulls":4},85,"—"]
["      基本支出结转",27,"—",null,"      提取职工福利基金",{"$nulls":4},86,"—"]
["      项目支出结转和结余",28,"—",{"v":6260000,"d":"6,260,000.00"},"      转入事业基金",{"$nulls":4},87,"—"]
["      经营结余",29,"—",null,"      其他",{"$nulls":4},88,"—"]
[null,30,null,null,"    年末结转和结余",{"$nulls":4},89,null,{"v":13122685.04,"d":"13,122,685.04"}]
[null,31,null,null,"      基本支出结转",{"$nulls":4},90,"—"]
[null,32,null,null,"      项目支出结转和结余",{"$nulls":4},91,"—",{"v":13122685.04,"d":"13,122,685.04"}]
[null,33,null,null,"      经营结余",{"$nulls":4},92,"—"]
[null,34,{"$nulls":7},93]
[null,35,{"$nulls":7},94]
["总计",36,{"v":50571000,"d":"50,571,000.00"},{"v":45728389.65,"d":"45,728,389.65"},"总计",{"$nulls":4},95,{"v":50571000,"d":"50,571,000.00"},{"v":45728389.65,"d":"45,728,389.65"}]

{"sheet":"收入决算总表","index":1,"n_rows":21,"n_cols":13,"rows_kept":21,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,3,12],[4,0,6,2],[4,3,6,3],[4,10,6,10],[4,11,4,12],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入决算总表"]
[{"$nulls":12},"财决03表"]
["编制单位：中共石家庄市委组织部",{"$nulls":6},"2014年度",{"$nulls":4},"金额单位：元"]
["项目","","","","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","",""]
["支出功能分类科目编码","","","科目名称","","","","","","","小计","其中：",""]
["","","","","","","","","","","","本级横向财政拨款","非本级财政拨款"]
["","","","","","","","","","","","",""]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"合计",{"v":39468389.65,"d":"39,468,389.65"},{"v":39468389.65,"d":"39,468,389.65"}]
[201,null,null,"一般公共服务支出",{"v":29197989.65,"d":"29,197,989.65"},{"v":29197989.65,"d":"29,197,989.65"}]
[20132,null,null,"组织事务",{"v":29197989.65,"d":"29,197,989.65"},{"v":29197989.65,"d":"29,197,989.65"}]
[2013201,null,null,"  行政运行",{"v":8681522.02,"d":"8,681,522.02"},{"v":8681522.02,"d":"8,681,522.02"}]
[2013202,null,null,"  一般行政管理事务",{"v":20516467.63,"d":"20,516,467.63"},{"v":20516467.63,"d":"20,516,467.63"}]
[206,null,null,"科学技术支出",{"v":10260000,"d":"10,260,000.00"},{"v":10260000,"d":"10,260,000.00"}]
[20605,null,null,"科技条件与服务",{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"}]
[2060599,null,null,"  其他科技条件与服务支出",{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"}]
[20699,null,null,"其他科学技术支出",{"v":8260000,"d":"8,260,000.00"},{"v":8260000,"d":"8,260,000.00"}]
[2069999,null,null,"  其他科学技术支出",{"v":8260000,"d":"8,260,000.00"},{"v":8260000,"d":"8,260,000.00"}]
[208,null,null,"社会保障和就业支出",{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"}]
[20808,null,null,"抚恤",{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"}]
[2080899,null,null,"  其他优抚支出",{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"}]

{"sheet":"支出决算总表","index":2,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算总表"]
[{"$nulls":9},"财决04表"]
["编制单位：中共石家庄市委组织部",{"$nulls":4},"2014年度",{"$nulls":3},"金额单位：元"]
["项目",{"$nulls":3},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码",null,null,"科目名称"]
[]
[]
["类","款","项","栏次",1,2,3,4,5,6]
[{"$nulls":3},"合计",{"v":32605704.61,"d":"32,605,704.61"},{"v":8681522.02,"d":"8,681,522.02"},{"v":23924182.59,"d":"23,924,182.59"}]
[201,null,null,"一般公共服务支出",{"v":24075304.61,"d":"24,075,304.61"},{"v":8681522.02,"d":"8,681,522.02"},{"v":15393782.59,"d":"15,393,782.59"}]
[20132,null,null,"组织事务",{"v":24075304.61,"d":"24,075,304.61"},{"v":8681522.02,"d":"8,681,522.02"},{"v":15393782.59,"d":"15,393,782.59"}]
[2013201,null,null,"  行政运行",{"v":8681522.02,"d":"8,681,522.02"},{"v":8681522.02,"d":"8,681,522.02"}]
[2013202,null,null,"  一般行政管理事务",{"v":15393782.59,"d":"15,393,782.59"},null,{"v":15393782.59,"d":"15,393,782.59"}]
[206,null,null,"科学技术支出",{"v":8520000,"d":"8,520,000.00"},null,{"v":8520000,"d":"8,520,000.00"}]
[20605,null,null,"科技条件与服务",{"v":2000000,"d":"2,000,000.00"},null,{"v":2000000,"d":"2,000,000.00"}]
[2060599,null,null,"  其他科技条件与服务支出",{"v":2000000,"d":"2,000,000.00"},null,{"v":2000000,"d":"2,000,000.00"}]
[20699,null,null,"其他科学技术支出",{"v":6520000,"d":"6,520,000.00"},null,{"v":6520000,"d":"6,520,000.00"}]
[2069999,null,null,"  其他科学技术支出",{"v":6520000,"d":"6,520,000.00"},null,{"v":6520000,"d":"6,520,000.00"}]
[208,null,null,"社会保障和就业支出",{"v":10400,"d":"10,400.00"},null,{"v":10400,"d":"10,400.00"}]
[20808,null,null,"抚恤",{"v":10400,"d":"10,400.00"},null,{"v":10400,"d":"10,400.00"}]
[2080899,null,null,"  其他优抚支出",{"v":10400,"d":"10,400.00"},null,{"v":10400,"d":"10,400.00"}]

{"sheet":"财政拨款收入支出决算总表","index":3,"n_rows":38,"n_cols":20,"rows_kept":38,"merged":[[0,0,0,9],[3,0,3,3],[3,4,3,11],[3,12,3,19],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,5,12],[4,13,5,13],[4,14,4,16],[4,17,4,19]],"flags":["formulas_cached_only"]}
["财政拨款收入支出决算总表"]
[{"$nulls":19},"财决01_1表"]
["编制单位：中共石家庄市委组织部",{"$nulls":8},"2014年度",{"$nulls":9},"金额单位：元"]
["收     入",{"$nulls":3},"支     出",{"$nulls":7},"支     出"]
["项    目","行次","年初预算数","决算数","项目（按功能分类）","行次","年初预算数",null,null,"决算数",null,null,"项目（按功能分类）","行次","年初预算数",null,null,"决算数"]
[{"$nulls":6},"小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款",null,null,"小计","公共预算财政拨款","政府性基金预算财政拨款","小计","公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次",null,"1","2","栏    次",null,"3","4","5","6","7","8","栏    次",null,"9","10","11","12","13","14"]
["栏    次",null,1,2,"栏    次",null,3,4,5,6,7,8,"栏    次",null,9,10,11,12,13,14]
["一、公共预算财政拨款",1,{"v":50571000,"d":"50,571,000.00"},{"v":39468389.65,"d":"39,468,389.65"},"一、一般公共服务支出",31,{"v":50571000,"d":"50,571,000.00"},{"v":50571000,"d":"50,571,000.00"},null,{"v":24075304.61,"d":"24,075,304.61"},{"v":24075304.61,"d":"24,075,304.61"},null,"一、基本支出",54,{"v":8563000,"d":"8,563,000.00"},{"v":8563000,"d":"8,563,000.00"},null,{"v":8681522.02,"d":"8,681,522.02"},{"v":8681522.02,"d":"8,681,522.02"}]
["二、政府性基金预算财政拨款",2,null,null,"二、外交支出",32,{"$nulls":6},"    人员经费",55,{"v":7327000,"d":"7,327,000.00"},{"v":7327000,"d":"7,327,000.00"},null,{"v":7533334.63,"d":"7,533,334.63"},{"v":7533334.63,"d":"7,533,334.63"}]
[null,3,null,null,"三、国防支出",33,{"$nulls":6},"    日常公用经费",56,{"v":1236000,"d":"1,236,000.00"},{"v":1236000,"d":"1,236,000.00"},null,{"v":1148187.39,"d":"1,148,187.39"},{"v":1148187.39,"d":"1,148,187.39"}]
[null,4,null,null,"四、公共安全支出",34,{"$nulls":6},"二、项目支出",57,{"v":42008000,"d":"42,008,000.00"},{"v":42008000,"d":"42,008,000.00"},null,{"v":23924182.59,"d":"23,924,182.59"},{"v":23924182.59,"d":"23,924,182.59"}]
[null,5,null,null,"五、教育支出",35,{"$nulls":6},"    基本建设类项目",58]
[null,6,null,null,"六、科学技术支出",36,{"$nulls":3},{"v":8520000,"d":"8,520,000.00"},{"v":8520000,"d":"8,520,000.00"},null,"    行政事业类项目",59,{"v":42008000,"d":"42,008,000.00"},{"v":42008000,"d":"42,008,000.00"},null,{"v":23924182.59,"d":"23,924,182.59"},{"v":23924182.59,"d":"23,924,182.59"}]
[null,7,null,null,"七、文化体育与传媒支出",37,{"$nulls":7},60]
[null,8,null,null,"八、社会保障和就业支出",38,{"$nulls":3},{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"},null,null,61]
[null,9,null,null,"九、医疗卫生支出",39,{"$nulls":7},62]
[null,10,null,null,"十、节能环保支出",40,{"$nulls":7},63]
[null,11,null,null,"十一、城乡社区支出",41,{"$nulls":6},"支出经济分类",64,"—","—","—","—","—","—"]
[null,12,null,null,"十二、农林水支出",42,{"$nulls":6},"    工资福利支出",65,"—","—","—",{"v":6065464.76,"d":"6,065,464.76"},{"v":6065464.76,"d":"6,065,464.76"}]
[null,13,null,null,"十三、交通运输支出",43,{"$nulls":6},"    商品和服务支出",66,"—","—","—",{"v":23324462.98,"d":"23,324,462.98"},{"v":23324462.98,"d":"23,324,462.98"}]
[null,14,null,null,"十四、资源勘探信息等支出",44,{"$nulls":6},"    对个人和家庭的补助",67,"—","—","—",{"v":2516034.87,"d":"2,516,034.87"},{"v":2516034.87,"d":"2,516,034.87"}]
[null,15,null,null,"十五、商业服务业等支出",45,{"$nulls":6},"    对企事业单位的补贴",68,"—","—","—"]
[null,16,null,null,"十六、金融支出",46,{"$nulls":6},"    赠与",69,"—","—","—"]
[null,17,null,null,"十七、援助其他地区支出",47,{"$nulls":6},"    债务利息支出",70,"—","—","—"]
[null,18,null,null,"十八、国土海洋气象等支出",48,{"$nulls":6},"    基本建设支出",71,"—","—","—"]
[null,19,null,null,"十九、住房保障支出",49,{"$nulls":6},"    其他资本性支出",72,"—","—","—",{"v":699742,"d":"699,742.00"},{"v":699742,"d":"699,742.00"}]
[null,20,null,null,"二十、粮油物资储备支出",50,{"$nulls":6},"    贷款转贷及产权参股",73,"—","—","—"]
[null,21,null,null,"二十一、国债还本付息支出",51,{"$nulls":6},"    其他支出",74,"—","—","—"]
[null,22,null,null,"二十二、其他支出",52,{"$nulls":7},75]
[null,23,{"$nulls":3},53,{"$nulls":7},76]
["本年收入合计",24,{"v":50571000,"d":"50,571,000.00"},{"v":39468389.65,"d":"39,468,389.65"},"本年支出合计",{"$nulls":8},77,{"v":50571000,"d":"50,571,000.00"},{"v":50571000,"d":"50,571,000.00"},null,{"v":32605704.61,"d":"32,605,704.61"},{"v":32605704.61,"d":"32,605,704.61"}]
[null,25,{"$nulls":11},78]
["年初财政拨款结转和结余",26,null,{"v":6260000,"d":"6,260,000.00"},"年末财政拨款结转和结余",{"$nulls":8},79,{"$nulls":3},{"v":13122685.04,"d":"13,122,685.04"},{"v":13122685.04,"d":"13,122,685.04"}]
["一、公共预算财政拨款",27,null,{"v":6260000,"d":"6,260,000.00"},"基本支出结转",{"$nulls":8},80]
["二、政府性基金预算财政拨款",28,null,null,"     项目支出结转和结余",{"$nulls":8},81,{"$nulls":3},{"v":13122685.04,"d":"13,122,685.04"},{"v":13122685.04,"d":"13,122,685.04"}]
[null,29,{"$nulls":11},82]
["收入总计",30,{"v":50571000,"d":"50,571,000.00"},{"v":45728389.65,"d":"45,728,389.65"},"支出总计",{"$nulls":8},83,{"v":50571000,"d":"50,571,000.00"},{"v":50571000,"d":"50,571,000.00"},null,{"v":45728389.65,"d":"45,728,389.65"},{"v":45728389.65,"d":"45,728,389.65"}]

{"sheet":"一般公共预算财政拨款支出决算表","index":4,"n_rows":21,"n_cols":103,"rows_kept":21,"merged":[[1,0,1,101]],"flags":["formulas_cached_only"]}
[]
["                                         公共预算财政拨款支出决算表"]
[{"$nulls":102},"财决08表"]
["编制单位：中共石家庄市委组织部",{"$nulls":50},"2014年度",{"$nulls":50},"金额单位：元"]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":14},"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":14},"对企事业单位的补贴",{"$nulls":4},"债务利息支出",{"$nulls":6},"赠与",null,null,"贷款转贷及产权参股",{"$nulls":3},"其他支出"]
["支出功能分类科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出"]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[{"$nulls":3},"合计",{"v":32605704.61,"d":"32,605,704.61"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":23324462.98,"d":"23,324,462.98"},{"v":3115713.58,"d":"3,115,713.58"},{"v":2219272.5,"d":"2,219,272.50"},{"$nulls":4},{"v":117826.91,"d":"117,826.91"},null,null,{"v":104014,"d":"104,014.00"},null,{"v":158360,"d":"158,360.00"},{"v":41700,"d":"41,700.00"},{"v":369514,"d":"369,514.00"},{"v":4227372.2,"d":"4,227,372.20"},{"$nulls":4},{"v":48900,"d":"48,900.00"},{"v":11875099.8,"d":"11,875,099.80"},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":2516034.87,"d":"2,516,034.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":26550,"d":"26,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":1077415,"d":"1,077,415.00"},{"$nulls":11},{"v":699742,"d":"699,742.00"},null,{"v":635692,"d":"635,692.00"},{"$nulls":11},{"v":64050,"d":"64,050.00"}]
[201,null,null,"一般公共服务支出",{"v":24075304.61,"d":"24,075,304.61"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":14804462.98,"d":"14,804,462.98"},{"v":3115713.58,"d":"3,115,713.58"},{"v":2219272.5,"d":"2,219,272.50"},{"$nulls":4},{"v":117826.91,"d":"117,826.91"},null,null,{"v":104014,"d":"104,014.00"},null,{"v":158360,"d":"158,360.00"},{"v":41700,"d":"41,700.00"},{"v":369514,"d":"369,514.00"},{"v":4227372.2,"d":"4,227,372.20"},{"$nulls":4},{"v":48900,"d":"48,900.00"},{"v":3355099.8,"d":"3,355,099.80"},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":2505634.87,"d":"2,505,634.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":26550,"d":"26,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":1067015,"d":"1,067,015.00"},{"$nulls":11},{"v":699742,"d":"699,742.00"},null,{"v":635692,"d":"635,692.00"},{"$nulls":11},{"v":64050,"d":"64,050.00"}]
[20132,null,null,"组织事务",{"v":24075304.61,"d":"24,075,304.61"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":14804462.98,"d":"14,804,462.98"},{"v":3115713.58,"d":"3,115,713.58"},{"v":2219272.5,"d":"2,219,272.50"},{"$nulls":4},{"v":117826.91,"d":"117,826.91"},null,null,{"v":104014,"d":"104,014.00"},null,{"v":158360,"d":"158,360.00"},{"v":41700,"d":"41,700.00"},{"v":369514,"d":"369,514.00"},{"v":4227372.2,"d":"4,227,372.20"},{"$nulls":4},{"v":48900,"d":"48,900.00"},{"v":3355099.8,"d":"3,355,099.80"},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":2505634.87,"d":"2,505,634.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":26550,"d":"26,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":1067015,"d":"1,067,015.00"},{"$nulls":11},{"v":699742,"d":"699,742.00"},null,{"v":635692,"d":"635,692.00"},{"$nulls":11},{"v":64050,"d":"64,050.00"}]
[2013201,null,null,"  行政运行",{"v":8681522.02,"d":"8,681,522.02"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":1148187.39,"d":"1,148,187.39"},{"v":15400.82,"d":"15,400.82"},{"$nulls":5},{"v":86096.58,"d":"86,096.58"},{"$nulls":14},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":1467869.87,"d":"1,467,869.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":11550,"d":"11,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":44250,"d":"44,250.00"}]
[2013202,null,null,"  一般行政管理事务",{"v":15393782.59,"d":"15,393,782.59"},{"$nulls":5},"—",{"$nulls":3},{"v":13656275.59,"d":"13,656,275.59"},{"v":3100312.76,"d":"3,100,312.76"},{"v":2219272.5,"d":"2,219,272.50"},{"$nulls":4},{"v":31730.33,"d":"31,730.33"},null,null,{"v":104014,"d":"104,014.00"},null,{"v":158360,"d":"158,360.00"},{"v":41700,"d":"41,700.00"},{"v":369514,"d":"369,514.00"},{"v":4227372.2,"d":"4,227,372.20"},{"$nulls":4},{"v":48900,"d":"48,900.00"},{"v":3355099.8,"d":"3,355,099.80"},{"$nulls":6},{"v":1037765,"d":"1,037,765.00"},{"$nulls":4},{"v":15000,"d":"15,000.00"},{"$nulls":8},{"v":1022765,"d":"1,022,765.00"},{"$nulls":11},{"v":699742,"d":"699,742.00"},null,{"v":635692,"d":"635,692.00"},{"$nulls":11},{"v":64050,"d":"64,050.00"}]
[206,null,null,"科学技术支出",{"v":8520000,"d":"8,520,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":8520000,"d":"8,520,000.00"},{"$nulls":20},{"v":8520000,"d":"8,520,000.00"}]
[20605,null,null,"科技条件与服务",{"v":2000000,"d":"2,000,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":2000000,"d":"2,000,000.00"},{"$nulls":20},{"v":2000000,"d":"2,000,000.00"}]
[2060599,null,null,"  其他科技条件与服务支出",{"v":2000000,"d":"2,000,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":2000000,"d":"2,000,000.00"},{"$nulls":20},{"v":2000000,"d":"2,000,000.00"}]
[20699,null,null,"其他科学技术支出",{"v":6520000,"d":"6,520,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":6520000,"d":"6,520,000.00"},{"$nulls":20},{"v":6520000,"d":"6,520,000.00"}]
[2069999,null,null,"  其他科学技术支出",{"v":6520000,"d":"6,520,000.00"},{"$nulls":5},"—",{"$nulls":3},{"v":6520000,"d":"6,520,000.00"},{"$nulls":20},{"v":6520000,"d":"6,520,000.00"}]
[208,null,null,"社会保障和就业支出",{"v":10400,"d":"10,400.00"},{"$nulls":5},"—",{"$nulls":31},{"v":10400,"d":"10,400.00"},{"$nulls":13},{"v":10400,"d":"10,400.00"}]
[20808,null,null,"抚恤",{"v":10400,"d":"10,400.00"},{"$nulls":5},"—",{"$nulls":31},{"v":10400,"d":"10,400.00"},{"$nulls":13},{"v":10400,"d":"10,400.00"}]
[2080899,null,null,"  其他优抚支出",{"v":10400,"d":"10,400.00"},{"$nulls":5},"—",{"$nulls":31},{"v":10400,"d":"10,400.00"},{"$nulls":13},{"v":10400,"d":"10,400.00"}]
[{"$nulls":10},"—"]

{"sheet":"一般公共预算财政拨款基本支出决算表","index":5,"n_rows":16,"n_cols":103,"rows_kept":16,"flags":["formulas_cached_only"]}
["                                   公共预算财政拨款基本支出决算表"]
[]
["编制单位：中共石家庄市委组织部",{"$nulls":50},"2014年度",{"$nulls":16},"其他资本性支出",{"$nulls":14},"对企事业单位的补贴",{"$nulls":4},"债务利息支出",{"$nulls":6},"赠与",null,null,"贷款转贷及产权参股",{"$nulls":3},"其他支出"]
[{"$nulls":58},"房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","其他资本性支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴支出","小计","国内债务付息","向国家银行借款付息","其他国内借款付息","向外国政府借款付息","向国际组织借款付息","其他国外借款付息","小计","对国内的赠与","对国外的赠与","小计","国内贷款","产权参股","其他贷款转贷及产权参股支出"]
[]
["项目",{"$nulls":3},"合计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":14},"基本建设支出"]
["支出功能分类科目编码",null,null,"科目名称",null,"小计","基本工资","津贴补贴","奖金","社会保障缴费","伙食费","伙食补助费","绩效工资","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","其他对个人和家庭的补助支出","小计",55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[{"$nulls":58},"—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":58},"—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,"—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[{"$nulls":3},"合计",{"v":8681522.02,"d":"8,681,522.02"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":1148187.39,"d":"1,148,187.39"},{"v":15400.82,"d":"15,400.82"},{"$nulls":5},{"v":86096.58,"d":"86,096.58"},{"$nulls":14},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":1467869.87,"d":"1,467,869.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":11550,"d":"11,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":44250,"d":"44,250.00"},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[201,null,null,"一般公共服务支出",{"v":8681522.02,"d":"8,681,522.02"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":1148187.39,"d":"1,148,187.39"},{"v":15400.82,"d":"15,400.82"},{"$nulls":5},{"v":86096.58,"d":"86,096.58"},{"$nulls":14},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":1467869.87,"d":"1,467,869.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":11550,"d":"11,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":44250,"d":"44,250.00"},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[20132,null,null,"组织事务",{"v":8681522.02,"d":"8,681,522.02"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":1148187.39,"d":"1,148,187.39"},{"v":15400.82,"d":"15,400.82"},{"$nulls":5},{"v":86096.58,"d":"86,096.58"},{"$nulls":14},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":1467869.87,"d":"1,467,869.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":11550,"d":"11,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":44250,"d":"44,250.00"},"—","—","—","—","—","—","—","—","—","—","—",{"$nulls":30},"—","—","—","—","—"]
[2013201,null,null,"  行政运行",{"v":8681522.02,"d":"8,681,522.02"},{"v":6065464.76,"d":"6,065,464.76"},{"v":1708513,"d":"1,708,513.00"},{"v":4287300.94,"d":"4,287,300.94"},{"v":69650.82,"d":"69,650.82"},null,"—",{"$nulls":3},{"v":1148187.39,"d":"1,148,187.39"},{"v":15400.82,"d":"15,400.82"},{"$nulls":5},{"v":86096.58,"d":"86,096.58"},{"$nulls":14},{"v":45400,"d":"45,400.00"},{"v":59974.6,"d":"59,974.60"},{"v":475467.39,"d":"475,467.39"},null,null,{"v":465848,"d":"465,848.00"},{"v":1467869.87,"d":"1,467,869.87"},{"v":188212.3,"d":"188,212.30"},{"v":576321.6,"d":"576,321.60"},null,null,{"v":11550,"d":"11,550.00"},{"$nulls":5},{"v":647535.97,"d":"647,535.97"},null,null,{"v":44250,"d":"44,250.00"},"—"]
[{"$nulls":10},"—",{"$nulls":46},"—"]
[{"$nulls":10},"—",{"$nulls":46},"—"]

{"sheet":"政府性基金预算财政拨款收入支出决算表","index":6,"n_rows":17,"n_cols":22,"rows_kept":17,"merged":[[1,0,1,10]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算财政拨款收入支出决算表"]
[]
["项目",{"$nulls":3},"年初结转和结余",{"$nulls":3},"本年收入",{"$nulls":3},"本年支出",{"$nulls":5},"年末结转和结余"]
["支出功能分类科目编码",null,null,"科目名称","合计","基本支出结转","项目支出结转和结余",null,"合计","基本支出","项目支出",null,"合计","基本支出",null,null,"项目支出",null,"合计","基本支出结转","项目支出结转和结余"]
[{"$nulls":6},"小计","其中：基本建设资金结转和结余",null,null,"小计","其中：基本建设资金收入",null,"小计","人员经费","日常公用经费","小计","其中：基本建设资金支出",null,null,"小计","其中：基本建设资金结转和结余"]
[]
["类","款","项","栏次",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":3},"合计"]
{"$rows_empty":7}
["说明：无政府性基金预算财政预算拨款收入和支出。"]

{"sheet":"一般公共预算财政拨款“三公”经费支出决算表","index":7,"n_rows":21,"n_cols":29,"rows_kept":21,"merged":[[17,0,17,3],[17,6,17,8],[17,9,17,11],[17,15,17,17],[17,18,17,20],[17,23,17,24],[18,0,18,3],[18,4,18,7],[18,8,18,10],[18,11,18,15],[18,16,18,18],[18,19,18,23],[18,24,18,25],[19,0,19,3],[19,4,19,6],[19,7,19,9],[19,10,19,16],[19,17,19,19],[19,20,19,22],[19,23,19,24],[20,0,20,3],[20,4,20,5],[20,6,20,7],[20,8,20,9],[20,10,20,11],[20,13,20,14],[20,15,20,16],[20,17,20,20],[20,22,20,23],[20,25,20,26]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"“三公”经费公共预算财政拨款支出情况表"]
[{"$nulls":28},"财决附06表"]
["编制单位：中共石家庄市委组织部",{"$nulls":11},"2014年度",{"$nulls":15},"金额单位：元"]
[]
["项目",{"$nulls":3},"“三公”经费合计",null,"因公出国（境）费用",{"$nulls":5},"公务用车购置及运行维护费",{"$nulls":13},"公务接待费"]
["支出功能分类科目编码",null,null,"科目名称","合计","其中：当年公共预算财政拨款支出","小计",null,null,"其中：当年公共预算财政拨款支出",null,null,"合计",null,"其中：当年公共预算财政拨款支出","公务用车购置",{"$nulls":5},"公务用车运行维护费",{"$nulls":4},"小计",null,"其中：当年公共预算财政拨款支出"]
[{"$nulls":15},"小计",null,null,"其中：当年公共预算财政拨款支出",null,null,"小计",null,"其中：当年公共预算财政拨款支出"]
[]
["类","款","项","栏次",1,2,3,null,null,4,null,null,5,null,6,7,null,null,8,null,null,9,null,10,null,null,11,null,12]
[{"$nulls":3},"合计",{"v":475467.39,"d":"475,467.39"},{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"}]
[201,null,null,"一般公共服务支出",{"v":475467.39,"d":"475,467.39"},{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"}]
[20132,null,null,"组织事务",{"v":475467.39,"d":"475,467.39"},{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"}]
[2013201,null,null,"  行政运行",{"v":475467.39,"d":"475,467.39"},{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"},{"$nulls":6},{"v":475467.39,"d":"475,467.39"},null,{"v":475467.39,"d":"475,467.39"}]
[]
[]
[]
[]
["补充资料："]
["  1.因公出国（境）团组情况：本年度本单位",{"$nulls":3},"使用公共预算财政拨款安排的出国（境）团组",{"$nulls":3},0,null,null,"个，参加其他单位组织的出国（境）团组",{"$nulls":4},0,null,null,"个；全年因公出国（境）累计",{"$nulls":4},0,null,"人次。"]
["  2.公务用车购置及保有情况：本年度本单位",{"$nulls":3},"使用公共预算财政拨款购置公务用车",null,null,0,null,null,"辆，年末公共预算财政拨款开支运行维护费的公务用车保有量",{"$nulls":6},14,null,null,"辆。"]
["    3.公务接待情况：本年度本单位使用公共预",{"$nulls":3},"算财政拨款支出的国内公务接待",null,0,null,"批次，",null,0,null,"人次，共",0,null,"元；外事接待",null,0,{"$nulls":3},"批次，",0,null,"人次，",0,null,"元。"]