{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["表01 2018年区级部门收支预算总表","表02 2018年区级部门财政拨款收支预算总表","表03 2018年区级部门一般公共预算支出表","表04 2018年区级部门政府性基金预算支出表","表05 2018年区级部门一般公共预算基本支出表","表06 2018年区级部门收入预算总表","表07 2018年区级部门支出预算总表","表08 2018年“三公”经费财政拨款预算表"],"read":"whole","date_system":"1900"}

{"sheet":"表01 2018年区级部门收支预算总表","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"表01"]
["2018年区级部门收支预算总表"]
["部门名称：区城投集团",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、 财政拨款（补助）收入",{"v":868.743626,"d":"868.74"},"社会保障和就业支出",{"v":64.7256,"d":"64.73"}]
["     一般公共预算",{"v":868.743626,"d":"868.74"}," 行政事业单位离退休",{"v":64.7256,"d":"64.73"}]
["     政府性基金预算",{"v":0,"d":"0.00"},"  机关事业单位基本养老保险缴费支出",{"v":46.18176,"d":"46.18"}]
["     国资经营预算",{"v":0,"d":"0.00"},"  机关事业单位职业年金缴费支出",{"v":18.54384,"d":"18.54"}]
["二、专户资金",{"v":0,"d":"0.00"},"城乡社区支出",{"v":728.736026,"d":"728.74"}]
["三、事业收入",{"v":0,"d":"0.00"}," 城乡社区管理事务",{"v":728.736026,"d":"728.74"}]
["四、补助收入",{"v":0,"d":"0.00"},"  工程建设管理",{"v":728.736026,"d":"728.74"}]
["五、其他收入",282.17,"住房保障支出",{"v":75.282,"d":"75.28"}]
[null,null," 住房改革支出",{"v":75.282,"d":"75.28"}]
[null,null,"  住房公积金",{"v":75.282,"d":"75.28"}]
[null,null,"其他支出",282.17]
[]
[]
[]
[]
[]
[]
["本年收入合计",{"$f":"B13+B6","v":{"v":1150.913626,"d":"1,150.91"}},"本年支出合计",{"v":1150.91,"d":"1,150.91"}]
["以前年度结余资金",{"v":0,"d":"0.00"},"本年收支结余",{"v":0,"d":"0.00"}]
["收 入 总 计",{"v":1150.91,"d":"1,150.91"},"支 出 总 计",{"v":1150.91,"d":"1,150.91"}]

{"sheet":"表02 2018年区级部门财政拨款收支预算总表","index":1,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"表02"]
["2018年区级部门财政拨款收支预算总表"]
["部门名称：区城投集团",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、 财政拨款（补助）收入",{"v":868.743626,"d":"868.74"},"社会保障和就业支出",{"v":64.7256,"d":"64.73"}]
["     一般公共预算",{"v":868.743626,"d":"868.74"}," 行政事业单位离退休",{"v":64.7256,"d":"64.73"}]
["     政府性基金预算",{"v":0,"d":"0.00"},"  机关事业单位基本养老保险缴费支出",{"v":46.18176,"d":"46.18"}]
["     国资经营预算",{"v":0,"d":"0.00"},"  机关事业单位职业年金缴费支出",{"v":18.54384,"d":"18.54"}]
[null,null,"城乡社区支出",{"v":728.736026,"d":"728.74"}]
[null,null," 城乡社区管理事务",{"v":728.736026,"d":"728.74"}]
[null,null,"  工程建设管理",{"v":728.736026,"d":"728.74"}]
[null,null,"住房保障支出",{"v":75.282,"d":"75.28"}]
[null,null," 住房改革支出",{"v":75.282,"d":"75.28"}]
[null,null,"  住房公积金",{"v":75.282,"d":"75.28"}]
{"$rows_empty":7}
["本年收入合计",868.74,"本年支出合计",868.74]
["以前年度结余资金收入",{"v":0,"d":"0.00"},"本年收支结余",0]
["收 入 总 计",{"$f":"B13+B6","v":{"v":868.743626,"d":"868.74"}},"支  出  总  计",868.74]

{"sheet":"表03 2018年区级部门一般公共预算支出表","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[1,0,1,4]]}
[{"$nulls":4},"表03"]
["2018年区级部门一般公共预算支出表"]
["部门名称：区城投集团",{"$nulls":3},"单位：万元"]
["预算科目","合计","基本支出","项目支出","备注"]
[1,2,3,4,5]
["合计",{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":0,"d":"0.00"}]
["086区城投集团  合计",{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":64.7256,"d":"64.73"},{"v":64.7256,"d":"64.73"},{"v":0,"d":"0.00"}]
["20805行政事业单位离退休",{"v":64.7256,"d":"64.73"},{"v":64.7256,"d":"64.73"},{"v":0,"d":"0.00"}]
["         2080505机关事业单位基本养老保险缴费支出",{"v":46.18176,"d":"46.18"},{"v":46.18176,"d":"46.18"},{"v":0,"d":"0.00"}]
["         2080506机关事业单位职业年金缴费支出",{"v":18.54384,"d":"18.54"},{"v":18.54384,"d":"18.54"},{"v":0,"d":"0.00"}]
["212城乡社区支出",{"v":728.736026,"d":"728.74"},{"v":728.736026,"d":"728.74"},{"v":0,"d":"0.00"}]
["21201城乡社区管理事务",{"v":728.736026,"d":"728.74"},{"v":728.736026,"d":"728.74"},{"v":0,"d":"0.00"}]
["         2120106工程建设管理",{"v":728.736026,"d":"728.74"},{"v":728.736026,"d":"728.74"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":75.282,"d":"75.28"},{"v":75.282,"d":"75.28"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":75.282,"d":"75.28"},{"v":75.282,"d":"75.28"},{"v":0,"d":"0.00"}]
["         2210201住房公积金",{"v":75.282,"d":"75.28"},{"v":75.282,"d":"75.28"},{"v":0,"d":"0.00"}]

{"sheet":"表04 2018年区级部门政府性基金预算支出表","index":3,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,0,1,4]]}
[{"$nulls":4},"表03"]
["2018年区级部门政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["预算科目","合计","基本支出","项目支出","备注"]
[1,2,3,4,5]
[]
[]
["注：本单位2018年无政府性基金预算支出"]

{"sheet":"表05 2018年区级部门一般公共预算基本支出表","index":4,"n_rows":29,"n_cols":2,"rows_kept":29,"merged":[[1,0,1,1]]}
[null,"表05"]
["2018年区级部门一般公共预算基本支出表"]
["部门名称：区城投集团","单位：万元"]
["部门经济分类科目","预算金额"]
[1,2]
["合计",{"v":868.743626,"d":"868.74"}]
["6290区城投集团  合计",{"v":868.743626,"d":"868.74"}]
["301工资福利支出",{"v":802.383926,"d":"802.38"}]
["       30101基本工资",{"v":79.2972,"d":"79.30"}]
["       30102津贴补贴",{"v":77.676,"d":"77.68"}]
["       30103奖金",{"v":283.454206,"d":"283.45"}]
["       30106伙食补助费",{"v":8.4,"d":"8.40"}]
["       30107绩效工资",{"v":1,"d":"1.00"}]
["       30108机关事业单位基本养老保险缴费",{"v":46.18176,"d":"46.18"}]
["       30109职业年金缴费",{"v":18.54384,"d":"18.54"}]
["       30110职工基本医疗保险缴费",{"v":24.42336,"d":"24.42"}]
["       30112其他社会保障缴费",{"v":1.65576,"d":"1.66"}]
["       30113住房公积金",{"v":75.282,"d":"75.28"}]
["       30199其他工资福利支出",{"v":186.4698,"d":"186.47"}]
["302商品和服务支出",{"v":66.2997,"d":"66.30"}]
["       30201办公费",11.25]
["       30209物业管理费",{"v":15.0885,"d":"15.09"}]
["       30217公务接待费",{"v":10,"d":"10.00"}]
["       30228工会经费",{"v":3,"d":"3.00"}]
["       30229福利费",{"v":8.9,"d":"8.90"}]
["       30231公务用车运行维护费",{"v":6,"d":"6.00"}]
["       30239其他交通费用",{"v":12.0612,"d":"12.06"}]
["303对个人和家庭的补助支出",0.06]
["       30309奖励金",0.06]

{"sheet":"表06 2018年区级部门收入预算总表","index":5,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,9,2,10],[3,0,4,0],[3,1,4,1],[3,2,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"表06"]
["2018年区级部门收入预算总表"]
[{"$nulls":9},"单位：万元"]
["单位名称","总计","财政拨款(补助)",{"$nulls":3},"财政专户","事业收入","其他收入","补助收入","上年结转"]
[null,null,"小计","一般预算","基金预算","国资预算"]
[1,2,3,4,5,6,7,8,9,10,11]
["合计",{"$f":"B8","v":{"v":1150.910066,"d":"1,150.91"}},{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282.16644,"d":"282.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["6290区城投集团  合计",{"$f":"B9+B10","v":{"v":1150.910066,"d":"1,150.91"}},{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282.16644,"d":"282.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     629001区投资项目建设管理中心",{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"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"},{"v":0,"d":"0.00"}]
["     629002区中心城综合服务中心",{"v":282.16644,"d":"282.17"},{"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"},{"v":282.16644,"d":"282.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表07 2018年区级部门支出预算总表","index":6,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6]]}
[{"$nulls":6},"表07"]
["2018年区级部门支出预算总表"]
[{"$nulls":6},"单位：万元"]
["单位名称","总计","基本支出",null,null,"项目支出","其他支出"]
[null,null,"小计","人员经费","公用支出"]
[1,2,3,4,5,6,7]
["合计",{"$f":"B8","v":{"v":1150.910066,"d":"1,150.91"}},{"v":1150.910066,"d":"1,150.91"},{"v":1081.753166,"d":"1,081.75"},{"v":69.1569,"d":"69.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["6290区城投集团  合计",{"$f":"B9+B10","v":{"v":1150.910066,"d":"1,150.91"}},{"v":1150.910066,"d":"1,150.91"},{"v":1081.753166,"d":"1,081.75"},{"v":69.1569,"d":"69.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     629001区投资项目建设管理中心",{"v":868.743626,"d":"868.74"},{"v":868.743626,"d":"868.74"},{"v":812.931926,"d":"812.93"},{"v":55.8117,"d":"55.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     629002区中心城综合服务中心",{"v":282.16644,"d":"282.17"},{"v":282.16644,"d":"282.17"},{"v":268.82124,"d":"268.82"},{"v":13.3452,"d":"13.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表08 2018年“三公”经费财政拨款预算表","index":7,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[1,0,1,1]]}
[null,"表08"]
["2018年“三公”经费财政拨款预算表"]
["部门名称:区城投集团","单位：万元"]
["项  目","预算数"]
["合计",{"v":16,"d":"16.00"}]
["1.因公出国(境)费",{"v":0,"d":"0.00"}]
["2.公务接待费",{"v":10,"d":"10.00"}]
["3.公务用车购置及运行费",{"v":6,"d":"6.00"}]
["          其中:公务用车购置费",{"v":0,"d":"0.00"}]
["               公务用车运行费",{"v":6,"d":"6.00"}]