{"text_format":"2","workbook":"xls","n_sheets":9,"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"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"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,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,2],[2,1,2,2],[2,3,2,4],[2,0,3,0]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：沙河市人大办101002","预算年度：2017","","预算年度：2019","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",461.94,"一、一般公共服务支出",461.94]
["2","二、上级拨款收入",0,"二、外交支出",0]
["3","三、事业收入",0,"三、国防支出",0]
["4","    其中：财政专户收入",0,"四、公共安全支出",0]
["5","四、经营收入",0,"五、教育支出",0]
["6","五、附属单位上缴收入",0,"六、科学技术支出",0]
["7","六、其他收入",0,"七、文化体育与传媒支出",0]
["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",0]
["11","","","十一、城乡社区支出",0]
["12","","","十二、农林水支出",0]
["13","","","十三、交通运输支出",0]
["14","","","十四、资源勘探信息等支出",0]
["15","","","十五、商业服务业等支出",0]
["16","","","十六、金融支出",0]
["17","","","十七、援助其他地区支出",0]
["18","","","十八、国土海洋气候等支出",0]
["19","","","十九、住房保障支出"]
["20","","","二十、粮油物资储备支出",0]
["21","","","二十一、国债还本付息支出",0]
["22","","","二十二、其他支出",0]
["23","        本年收入合计",461.94,"        本年支出合计",461.94]
["24","    用事业基金弥补收支差额",0,"    结余分配",0]
["25","    年初结转和结余",0,"    年末结转和结余",0]
["26","            合计",461.94,"            合计",461.94]

{"sheet":"部门预算收入总表","index":1,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,1,2,2],[2,6,2,7],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5],[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：","","","","","年度：","","预算年度：2019","","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","461.94","461.94",0,0,0,0,0,0]
["2","201","一般公共服务支出","461.94","461.94",0,0,0,0,0,0]
["3","20101","人大事务","461.94","461.94",0,0,0,0,0,0]
["4","2010101","行政运行","350.94","350.94",0,0,0,0,0,0]
["5","2010104","人大会议","44","44",0,0,0,0,0,0]
["6","2010106","人大监督（执法检查及四个专委）","25","25",0,0,0,0,0,0]
["7","2010107","人大代表履职能力提升","17","17",0,0,0,0,0,0]
["8","2010108","代表工作（含代表之家）","25","25",0,0,0,0,0,0]
["9",{"$nulls":4},0,0,0,0,0,0]
["10",{"$nulls":4},0,0,0,0,0,0]
["11",{"$nulls":4},0,0,0,0,0,0]
["12",{"$nulls":4},0,0,0,0,0,0]
["13",{"$nulls":4},0,0,0,0,0,0]
["14",{"$nulls":4},0,0,0,0,0,0]
["15",{"$nulls":4},0,0,0,0,0,0]
["16",{"$nulls":4},0,0,0,0,0,0]
["17",{"$nulls":4},0,0,0,0,0,0]
["18",{"$nulls":4},0,0,0,0,0,0]
["19",{"$nulls":4},0,0,0,0,0,0]
["20",{"$nulls":4},0,0,0,0,0,0]
["21",{"$nulls":4},0,0,0,0,0,0]
["22",{"$nulls":4},0,0,0,0,0,0]
["23",{"$nulls":4},0,0,0,0,0,0]

{"sheet":"部门预算支出总表","index":2,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,1,2,2],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：","","","","年度：","预算年度：2019","","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"]
["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"]
["1","","合计","461.94","350.94","111",0,0,0]
["2","201","一般公共服务支出","461.94","350.94","111",0,0,0]
["3","20101","人大事务","461.94","350.94","111",0,0,0]
["4","2010101","行政运行","350.94","350.94",null,0,0,0]
["5","2010104","人大会议","44",null,"44",0,0,0]
["6","2010106","人大监督（执法检查及四个专委）","25",null,"25",0,0,0]
["7","2010107","人大代表履职能力提升","17",null,"17",0,0,0]
["8","2010108","代表工作（含代表之家）","25",null,"25",0,0,0]
["9",{"$nulls":5},0,0,0]
["10",{"$nulls":5},0,0,0]
["11",{"$nulls":5},0,0,0]
["12",{"$nulls":5},0,0,0]
["13",{"$nulls":5},0,0,0]
["14",{"$nulls":5},0,0,0]
["15",{"$nulls":5},0,0,0]
["16",{"$nulls":5},0,0,0]
["17",{"$nulls":5},0,0,0]
["18",{"$nulls":5},0,0,0]
["19",{"$nulls":5},0,0,0]
["20",{"$nulls":5},0,0,0]
["21",{"$nulls":5},0,0,0]
["22",{"$nulls":5},0,0,0]
["23",{"$nulls":5},0,0,0]

{"sheet":"部门预算财政拨款收支总表","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,3,2,3],[1,0,2,2],[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：",null,null,"","预算年度：2019",null,"金额单位：万元"]
[null,null,null,"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","461.94","一、一般公共服务支出","461.94","461.94",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","461.94","        本年支出合计","461.94","461.94",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","461.94","            合计","461.94","461.94",0,0]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":4,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,0,3,0],[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：","","预算年度：2017","","预算年度：2019","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","461.94","350.94","111"]
[2,"201","一般公共服务支出","461.94","350.94","111"]
[3,"20101","人大事务","461.94","350.94","111"]
[4,"2010101","行政运行","350.94","350.94"]
[5,"2010104","人大会议","44",null,"44"]
[6,"2010106","人大监督（执法检查及四个专委）","25",null,"25"]
[7,"2010107","人大代表履职能力提升","17",null,"17"]
[8,"2010108","代表工作（含代表之家）","25",null,"25"]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,3,2,5],[2,0,3,0]],"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：","","预算年度：2017","","预算年度：2019","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","350.94",303.84,47.1]
["2","301","工资福利支出",262.02,262.02]
["3","30101","基本工资",97.11,97.11]
["4","30102","津贴补贴",44.46,44.46]
["5","30103","奖金",5.8,5.8]
["6","30107","绩效工资",21.13,21.13]
["7","30108","机关事业单位基本养老保险缴费",37.67,37.67]
["8","30109","职业年金缴费"]
["9","30110","城镇职工基本医疗保险缴费"]
["10","30112","其他社会保障缴费"]
["11","30113","住房公积金",21.63,21.63]
["12","30199","其他工资福利支出",34.22,34.22]
["13","302","商品和服务支出","47.1",null,"47.1"]
["14","30201","办公费","2.5",null,"2.5"]
["15","30202","印刷费"]
["16","30203","咨询费"]
["17","30204","手续费"]
["18","30205","水费"]
["19","30206","电费"]
["20","30207","邮电费","1.4",null,"1.4"]
["21","30208","取暖费"]
["22","30209","物业管理费"]
["23","30211","差旅费"]
["24","30212","因公出国（境）费用"]
["25","30213","维修(护)费"]
["26","30217","公务接待费","5",null,"5"]
["27","30226","劳务费"]
["28","30228","工会经费","1.95",null,"1.95"]
["29","30229","福利费","3.76",null,"3.76"]
["30","30231","公务用车运行维护费","18",null,"18"]
["31","30239","其他交通费用","14.49",null,"14.49"]
["32","30299","其他商品和服务支出"]
["33","303","对个人和家庭的补助",41.82,41.82]
["34","30301","离休费"]
["35","30302","退休费",1.36,1.36]
["36","30303","退职（役）费"]
["37","30305","生活补助",4.09,4.09]
["38","30309","奖励金"]
["39","30399","其他对个人和家庭的补助",36.37,36.37]
["40","310","资本性支出"]
["41","31002","办公设备购置"]

{"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,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[2,0,3,0],[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：","","预算年度：2017","","预算年度：2019","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[1]
[2]
[3]
[4]
[5]
[null,"备注：我部门无政府基金预算，本表以空表列示。"]

{"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,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,1,2,2],[14,1,14,5],[2,0,3,0],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"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：",null,"预算年度：2017",null,"预算年度：2019","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,"备注：我部门无国有资本经营预算，本表以空表列示。"]

{"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,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[2,2,2,5],[2,0,3,0],[2,1,3,1]],"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：沙河市人大101002","","预算年度：2017","","预算年度：2019","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",23,23,0,0]
[2,"一、因公出国（境）费",null,0,0,0]
[3,"二、公务用车购置及运维费",18,18,0,0]
[4,"    其中：公务用车购置费",0,0,0,0]
[5,"          公务用车运行费",18,18,0,0]
[6,"三、公务接待费",5,5,0,0]