{"text_format":"2","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","部门一般公共预算财政拨款支出","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","Sheet3 (4)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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],[2,0,3,0],[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：[178]沙河市城乡规划和城市管理行政执法局","预算年度：2018","","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"]
[6,"一、财政拨款收入",13783.8,"一、一般公共服务支出",0]
[7,"二、上级拨款收入",0,"二、外交支出",0]
[8,"三、事业收入",0,"三、国防支出",0]
[9,"    其中：财政专户收入",0,"四、公共安全支出",0]
[10,"四、经营收入",0,"五、教育支出",0]
[11,"五、附属单位上缴收入",0,"六、科学技术支出",0]
[12,"六、其他收入",0,"七、文化体育与传媒支出",0]
[13,"","","八、社会保障和就业支出",0]
[14,"","","九、医疗卫生与计划生育支出",0]
[15,"","","十、节能环保支出",4980.3]
[16,"","","十一、城乡社区支出",8383.5]
[17,"","","十二、农林水支出",0]
[18,"","","十三、交通运输支出",0]
[19,"","","十四、资源勘探信息等支出",0]
[20,"","","十五、商业服务业等支出",420]
[21,"","","十六、金融支出",0]
[22,"","","十七、援助其他地区支出",0]
[23,"","","十八、国土海洋气候等支出",0]
[24,"","","十九、住房保障支出",0]
[25,"","","二十、粮油物资储备支出",0]
[26,"","","二十一、国债还本付息支出",0]
[27,"","","二十二、其他支出",0]
[28,"        本年收入合计",13783.8,"        本年支出合计",13783.8]
[29,"    用事业基金弥补收支差额",0,"    结余分配",0]
[30,"    年初结转和结余",0,"    年末结转和结余",0]
[31,"            合计",13783.8,"            合计",13783.8]

{"sheet":"部门预算收入总表","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,5,3,5],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[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：[178]沙河市城乡规划和城市管理行政执法局","","","","","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"]
[6,"","合计",13783.8,13783.8,0,0,0,0,0,0]
[7,"211","节能环保支出",4980.3,4980.3,0,0,0,0,0,0]
[8,"21103","污染防治",4980.3,4980.3,0,0,0,0,0,0]
[9,"2110302","水体",4850.3,4850.3,0,0,0,0,0,0]
[10,"2110399","其他污染防治支出",130,130,0,0,0,0,0,0]
[11,"212","城乡社区支出",8383.5,8383.5,0,0,0,0,0,0]
[12,"21201","城乡社区管理事务",2335.12,2335.12,0,0,0,0,0,0]
[13,"2120101","行政运行",1118.86,1118.86,0,0,0,0,0,0]
[14,"2120104","城管执法",1085.46,1085.46,0,0,0,0,0,0]
[15,"2120199","其他城乡社区管理事务支出",130.8,130.8,0,0,0,0,0,0]
[16,"21202","城乡社区规划与管理",19.08,19.08,0,0,0,0,0,0]
[17,"2120201","城乡社区规划与管理",19.08,19.08,0,0,0,0,0,0]
[18,"21203","城乡社区公共设施",427.5,427.5,0,0,0,0,0,0]
[19,"2120399","其他城乡社区公共设施支出",427.5,427.5,0,0,0,0,0,0]
[20,"21205","城乡社区环境卫生",4503.8,4503.8,0,0,0,0,0,0]
[21,"2120501","城乡社区环境卫生",4503.8,4503.8,0,0,0,0,0,0]
[22,"21213","城市基础设施配套费及对应专项债务收入安排的支出",1098,1098,0,0,0,0,0,0]
[23,"2121301","城市公共设施",990,990,0,0,0,0,0,0]
[24,"2121399","其他城市基础设施配套费安排的支出",108,108,0,0,0,0,0,0]
[25,"216","商业服务业等支出",420,420,0,0,0,0,0,0]
[26,"21605","旅游业管理与服务支出",420,420,0,0,0,0,0,0]
[27,"2160599","其他旅游业管理与服务支出",420,420,0,0,0,0,0,0]

{"sheet":"部门预算支出总表 ","index":2,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,8,3,8],[0,0,0,8],[1,0,1,4],[1,5,1,6],[2,6,3,6],[2,7,3,7],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[178]沙河市城乡规划和城市管理行政执法局","","","","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"]
["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"]
[6,"","合计",13783.8,1137.94,12645.86,0,0,0]
[7,"211","节能环保支出",4980.3,0,4980.3,0,0,0]
[8,"21103","污染防治",4980.3,0,4980.3,0,0,0]
[9,"2110302","水体",4850.3,0,4850.3,0,0,0]
[10,"2110399","其他污染防治支出",130,0,130,0,0,0]
[11,"212","城乡社区支出",8383.5,1137.94,7245.56,0,0,0]
[12,"21201","城乡社区管理事务",2335.12,1118.86,1216.26,0,0,0]
[13,"2120101","行政运行",1118.86,1118.86,0,0,0,0]
[14,"2120104","城管执法",1085.46,0,1085.46,0,0,0]
[15,"2120199","其他城乡社区管理事务支出",130.8,0,130.8,0,0,0]
[16,"21202","城乡社区规划与管理",19.08,19.08,0,0,0,0]
[17,"2120201","城乡社区规划与管理",19.08,19.08,0,0,0,0]
[18,"21203","城乡社区公共设施",427.5,0,427.5,0,0,0]
[19,"2120399","其他城乡社区公共设施支出",427.5,0,427.5,0,0,0]
[20,"21205","城乡社区环境卫生",4503.8,0,4503.8,0,0,0]
[21,"2120501","城乡社区环境卫生",4503.8,0,4503.8,0,0,0]
[22,"21213","城市基础设施配套费及对应专项债务收入安排的支出",1098,0,1098,0,0,0]
[23,"2121301","城市公共设施",990,0,990,0,0,0]
[24,"2121399","其他城市基础设施配套费安排的支出",108,0,108,0,0,0]
[25,"216","商业服务业等支出",420,0,420,0,0,0]
[26,"21605","旅游业管理与服务支出",420,0,420,0,0,0]
[27,"2160599","其他旅游业管理与服务支出",420,0,420,0,0,0]

{"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":[[2,0,3,0],[2,1,2,2],[2,3,2,7],[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[178]沙河市城乡规划和城市管理行政执法局","","","","预算年度：2018","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["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"]
[6,"一、一般公共预算财政拨款",12685.8,"一、一般公共服务支出",0,0,0,0]
[7,"二、政府性基金预算财政拨款",1098,"二、外交支出",0,0,0,0]
[8,"三、国有资本经营预算财政拨款",0,"三、国防支出",0,0,0,0]
[9,"","","四、公共安全支出",0,0,0,0]
[10,"","","五、教育支出",0,0,0,0]
[11,"","","六、科学技术支出",0,0,0,0]
[12,"","","七、文化体育与传媒支出",0,0,0,0]
[13,"","","八、社会保障和就业支出",0,0,0,0]
[14,"","","九、医疗卫生与计划生育支出",0,0,0,0]
[15,"","","十、节能环保支出",4980.3,4980.3,0,0]
[16,"","","十一、城乡社区支出",8383.5,7285.5,1098,0]
[17,"","","十二、农林水支出",0,0,0,0]
[18,"","","十三、交通运输支出",0,0,0,0]
[19,"","","十四、资源勘探信息等支出",0,0,0,0]
[20,"","","十五、商业服务业等支出",420,420,0,0]
[21,"","","十六、金融支出",0,0,0,0]
[22,"","","十七、援助其他地区支出",0,0,0,0]
[23,"","","十八、国土海洋气候等支出",0,0,0,0]
[24,"","","十九、住房保障支出",0,0,0,0]
[25,"","","二十、粮油物资储备支出",0,0,0,0]
[26,"","","二十一、国债还本付息支出",0,0,0,0]
[27,"","","二十二、其他支出",0,0,0,0]
[28,"        本年收入合计",13783.8,"        本年支出合计",13783.8,12685.8,1098,0]
[29,"    年初财政拨款结转和结余",0,"    年末结转和结余",0,0,0,0]
[30,"            合计",13783.8,"            合计",13783.8,12685.8,1098,0]

{"sheet":"部门一般公共预算财政拨款支出","index":4,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"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：[178]沙河市城乡规划和城市管理行政执法局","","预算年度：2018","","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"]
[6,"","合计",12685.8,1137.94,11547.86]
[7,"211","节能环保支出",4980.3,0,4980.3]
[8,"21103","污染防治",4980.3,0,4980.3]
[9,"2110302","水体",4850.3,0,4850.3]
[10,"2110399","其他污染防治支出",130,0,130]
[11,"212","城乡社区支出",7285.5,1137.94,6147.56]
[12,"21201","城乡社区管理事务",2335.12,1118.86,1216.26]
[13,"2120101","行政运行",1118.86,1118.86,0]
[14,"2120104","城管执法",1085.46,0,1085.46]
[15,"2120199","其他城乡社区管理事务支出",130.8,0,130.8]
[16,"21202","城乡社区规划与管理",19.08,19.08,0]
[17,"2120201","城乡社区规划与管理",19.08,19.08,0]
[18,"21203","城乡社区公共设施",427.5,0,427.5]
[19,"2120399","其他城乡社区公共设施支出",427.5,0,427.5]
[20,"21205","城乡社区环境卫生",4503.8,0,4503.8]
[21,"2120501","城乡社区环境卫生",4503.8,0,4503.8]
[22,"216","商业服务业等支出",420,0,420]
[23,"21605","旅游业管理与服务支出",420,0,420]
[24,"2160599","其他旅游业管理与服务支出",420,0,420]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":5,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"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：[178]沙河市城乡规划和城市管理行政执法局",null,null,null,"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"]
[6,"","合计",1137.94,1092.1,45.84]
[7,"301","工资福利支出",1001.22,1001.22,0]
[8,"30101","基本工资",423.88,423.88,0]
[9,"30102","津贴补贴★",51.6,51.6,0]
[10,"30103","奖金",5.38,5.38,0]
[11,"30107","绩效工资",291.03,291.03,0]
[12,"30108","机关事业单位基本养老保险缴费★",151.3,151.3,0]
[13,"30113","住房公积金",77.79,77.79,0]
[14,"30199","其他工资福利支出",0.24,0.24,0]
[15,"302","商品和服务支出",45.84,0,45.84]
[16,"30201","办公费",10.96,0,10.96]
[17,"30208","取暖费",5.48,0,5.48]
[18,"30228","工会经费",8.48,0,8.48]
[19,"30229","福利费",10.6,0,10.6]
[20,"30239","其他交通费用★",10.32,0,10.32]
[21,"303","对个人和家庭的补助",90.88,90.88,0]
[22,"30302","退休费",9.46,9.46,0]
[23,"30305","生活补助",3.42,3.42,0]
[24,"30399","其他对个人和家庭的补助",78,78,0]

{"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,"cut":false,"hidden":false,"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：[178]沙河市城乡规划和城市管理行政执法局","","预算年度：2018","","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"]
[6,"","合计",1098,0,1098]
[7,"212","城乡社区支出",1098,0,1098]
[8,"21213","城市基础设施配套费及对应专项债务收入安排的支出",1098,0,1098]
[9,"2121301","城市公共设施",990,0,990]
[10,"2121399","其他城市基础设施配套费安排的支出",108,0,108]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":7,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"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"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[178]沙河市城乡规划和城市管理行政执法局",null,"预算年度：2018",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"]
{"$rows_empty":8}
["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,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,4],[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：[178]沙河市城乡规划和城市管理行政执法局","","","预算年度：2018","","预算年度：2018","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"]
[6,"            合计",8,8,0,0,0]
[7,"一、因公出国（境）费",0,0,0,0,0]
[8,"二、公务用车购置及运维费",4,4,0,0,0]
[9,"    其中：公务用车购置费",0,0,0,0,0]
[10,"          公务用车运行费",4,4,0,0,0]
[11,"三、公务接待费",4,4,0,0,0]

{"sheet":"Sheet3 (4)","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}