{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","目录","人员信息表","收支总表1","收入总表2","支出总表3","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","一般公共预算支出6（政府性经济科目）","政府性基金支出7（功能科目）","政府性基金支出8（经济科目）","三公经费表9","政府采购表10"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["附件2"]
["2018年部门综合预算公开报表"]
[]
["                            部门名称：西安市阎良区城市管理局"]
["                            保密审查情况：可以公开"]
["                            部门主要负责人审签情况：冯新安"]

{"sheet":"目录","index":1,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,0,11],[3,1,3,9],[4,1,4,9],[5,1,5,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[9,1,9,9],[12,1,12,9],[13,1,13,9],[14,1,14,9],[15,1,15,9],[16,1,16,9]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["页码","名称",{"$nulls":8},"是否空表","公开空表理由"]
["表1","封面",{"$nulls":8},"否"]
["表2","目录",{"$nulls":8},"否"]
["表3","人员信息表",{"$nulls":8},"否"]
["表4","2018年部门综合预算收支总表",{"$nulls":8},"否"]
["表5","2018年部门综合预算收入总表",{"$nulls":8},"否"]
["表6","2018年部门综合预算支出总表",{"$nulls":8},"否"]
["表7","2018年部门综合预算一般公共预算支出明细表（按功能科目分）",{"$nulls":8},"否"]
["表8","2018年部门综合预算一般公共预算支出明细表（按经济分类科目分）",{"$nulls":8},"否"]
["表9","2018年部门综合预算一般公共预算基本支出明细表（按政府性经济分类科目分）",{"$nulls":8},"否"]
["表10","2018年部门综合预算政府性基金收支表",{"$nulls":8},"否"]
["表11","2018年部门综合预算专项业务经费支出表",{"$nulls":8},"否"]
["表12","2018年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表",{"$nulls":8},"否"]
["表13","2018年部门综合预算政府采购（资产配置、购买服务）预算表",{"$nulls":8},"否"]

{"sheet":"人员信息表","index":2,"n_rows":12,"n_cols":15,"rows_kept":12,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年人员信息表","部门"]
[]
[]
["单位名称","基本信息"]
[null,"实有人数",{"$nulls":12},"机动车辆"]
[null,"合计","行政",{"$nulls":3},"事业",{"$nulls":3},"离休","退休","六十年代精简","遗属","核定车辆"]
[null,null,"行政小计","公务员","参公人员","行政工勤","事业小计","全额事业","差额事业","事业工勤"]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["合计",120,26,25,0,1,86,36,36,14,0,0,0,8,15]
["区城市管理局本级",76,26,25,0,1,50,36,0,14,0,0,0,0,15]
["区环境卫生管理站",10,0,0,0,0,9,0,9,0,0,0,0,1,0]
["区园林站",34,0,0,0,0,27,0,27,0,0,0,0,7,0]

{"sheet":"收支总表1","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年部门预算收支总表"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2018年预算","功能分类","2018年预算","经济分类","2018年预算"]
["一、公共预算收入",12212895.56,"一、一般公共服务",0,"一、工资福利支出",8411127.56]
["二、社会保险基金收入",0,"二、外交",0,"二、商品和服务支出",10243068]
["三、非税收入",11930000,"三、国防",0,"三、对个人和家庭的补助",34200]
["        政府性基金收入",4010000,"四、公共安全",0,"四、对企事业单位的补助",0]
["        专项收入",0,"五、教育",0,"五、转移性支出",0]
["        彩票资金收入",0,"六、科学技术",0,"六、赠与"]
["        行政事业性收费收入",7920000,"七、文化体育与传媒",0,"七、债务利息支出",0]
["            行政性收费",7920000,"八、社会保障和就业",0,"八、债务还本支出",0]
["            事业性收费",0,"九、社会保险基金支出",0,"九、其他资本性支出",5454500]
["        罚没收入",0,"十、医疗卫生",0,"十、基本建设支出",0]
["        国有资本经营收入",0,"十一、节能环保",0,"十一、贷款转贷及产权参股"]
["        国有资源（资产）有偿使用收入",0,"十二、城乡社区事务",24142895.56,"十二、其他支出",0]
["        其他收入",0,"十三、农林水事务",0]
["四、转移性收入",0,"十四、交通运输",0]
["五、贷款转贷回收本金和产权出让收入",0,"十五、资源勘探电力信息等事务",0]
["六、债务收入",0,"十六、商业服务业等事务",0]
["七、上年结余结转",0,"十七、金融监管等事务支出",0]
[null,null,"十八、地震灾后恢复重建支出"]
[null,null,"十九、国土资源气象等事务",0]
[null,null,"二十、住房保障支出",0]
[null,null,"二十一、粮油物资储备事务",0]
[null,null,"二十二、预备费",0]
[null,null,"二十三、国债还本付息支出",0]
[null,null,"二十四、其他支出",0]
[null,null,"二十五、转移性支出",0]
["收        入        总        计",24142895.56,"功能分类支出合计",24142895.56,"经济分类支出总计",24142895.56]

{"sheet":"收入总表2","index":4,"n_rows":12,"n_cols":11,"rows_kept":12,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年部门预算收入总表",null,"单位"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","专项收入","国库管理收费","罚没收入"]
["**","**",1,2,3,4,5,6,7,8,9]
["合计",null,24142895.56,16222895.56,12212895.56,4010000,7920000,0,7920000,0,0]
["048","区城市管理局",24142895.56,16222895.56,12212895.56,4010000,7920000,0,7920000,0,0]
["  048001","  区城市管理局本级",14984249,9384249,8384249,1000000,5600000,0,5600000,0,0]
["  048002","  区环境卫生管理站",3585295.56,1875295.56,1875295.56,0,1710000,0,1710000,0,0]
["  048003","  区园林站",5573351,4963351,1953351,3010000,610000,0,610000,0,0]

{"sheet":"支出总表3","index":5,"n_rows":12,"n_cols":11,"rows_kept":12,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年部门预算收入总表",null,"单位"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","专项收入","国库管理收费","罚没收入"]
["**","**",1,2,3,4,5,6,7,8,9]
["合计",null,24142895.56,16222895.56,12212895.56,4010000,7920000,0,7920000,0,0]
["048","区城市管理局",24142895.56,16222895.56,12212895.56,4010000,7920000,0,7920000,0,0]
["  048001","  区城市管理局本级",14984249,9384249,8384249,1000000,5600000,0,5600000,0,0]
["  048002","  区环境卫生管理站",3585295.56,1875295.56,1875295.56,0,1710000,0,1710000,0,0]
["  048003","  区园林站",5573351,4963351,1953351,3010000,610000,0,610000,0,0]

{"sheet":"一般公共预算支出4（功能科目）","index":6,"n_rows":21,"n_cols":6,"rows_kept":21,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年一般公共预算支出表（按功能科目）"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":953.239556,"d":"953.24"},{"v":844.532756,"d":"844.53"},{"v":108.7068,"d":"108.71"}]
["048001","区城市管理局本级",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["  212","  城乡社区支出",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["    21201","    城乡社区管理事务",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["      2120101","      行政运行（城乡社区管理事务）",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["        ","        行政运行（城乡社区管理事务）",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["048002","区环境卫生管理站",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["    21205","    城乡社区环境卫生",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["      2120501","      城乡社区环境卫生",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["        ","        城乡社区环境卫生",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["048003","区园林站",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]
["    21205","    城乡社区环境卫生",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]
["      2120501","      城乡社区环境卫生",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]
["        ","        城乡社区环境卫生",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":7,"n_rows":38,"n_cols":6,"rows_kept":38,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年一般公共预算支出表（按经济科目）",null,"单位"]
[]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":953.2395560000003,"d":"953.24"},{"v":844.5327560000002,"d":"844.53"},{"v":108.7068,"d":"108.71"}]
["048001","区城市管理局本级",{"v":701.1749,"d":"701.17"},{"v":592.4681,"d":"592.47"},{"v":108.7068,"d":"108.71"}]
["  301","  工资福利支出",{"v":592.4681,"d":"592.47"},{"v":592.4681,"d":"592.47"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":244.3212,"d":"244.32"},{"v":244.3212,"d":"244.32"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":140.2444,"d":"140.24"},{"v":140.2444,"d":"140.24"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":8.4297,"d":"8.43"},{"v":8.4297,"d":"8.43"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":197.4448,"d":"197.44"},{"v":197.4448,"d":"197.44"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":2.028,"d":"2.03"},{"v":2.028,"d":"2.03"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":108.7068,"d":"108.71"},{"v":0,"d":"0.00"},{"v":108.7068,"d":"108.71"}]
["    30201","    办公费",{"v":9.747,"d":"9.75"},{"v":0,"d":"0.00"},{"v":9.747,"d":"9.75"}]
["    30202","    印刷费",{"v":2.166,"d":"2.17"},{"v":0,"d":"0.00"},{"v":2.166,"d":"2.17"}]
["    30206","    电费",{"v":2.6714,"d":"2.67"},{"v":0,"d":"0.00"},{"v":2.6714,"d":"2.67"}]
["    30207","    邮电费",{"v":2.166,"d":"2.17"},{"v":0,"d":"0.00"},{"v":2.166,"d":"2.17"}]
["    30208","    取暖费",{"v":1.7328,"d":"1.73"},{"v":0,"d":"0.00"},{"v":1.7328,"d":"1.73"}]
["    30210","    交通费",24.36,{"v":0,"d":"0.00"},24.36]
["    30211","    差旅费",{"v":10.3246,"d":"10.32"},{"v":0,"d":"0.00"},{"v":10.3246,"d":"10.32"}]
["    30213","    维修(护)费",{"v":2.565,"d":"2.57"},{"v":0,"d":"0.00"},{"v":2.565,"d":"2.57"}]
["    30215","    会议费",{"v":1.5162,"d":"1.52"},{"v":0,"d":"0.00"},{"v":1.5162,"d":"1.52"}]
["    30228","    工会经费",{"v":2.9318,"d":"2.93"},{"v":0,"d":"0.00"},{"v":2.9318,"d":"2.93"}]
["    3023001","    车辆运行费",42.75,{"v":0,"d":"0.00"},42.75]
["    3023002","    公务接待费",{"v":5.776,"d":"5.78"},{"v":0,"d":"0.00"},{"v":5.776,"d":"5.78"}]
["048002","区环境卫生管理站",{"v":56.729556,"d":"56.73"},{"v":56.729556,"d":"56.73"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":55.889556,"d":"55.89"},{"v":55.889556,"d":"55.89"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":31.5216,"d":"31.52"},{"v":31.5216,"d":"31.52"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":24.367956,"d":"24.37"},{"v":24.367956,"d":"24.37"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",0.84,0.84,{"v":0,"d":"0.00"}]
["    30305","    生活补助",0.84,0.84,{"v":0,"d":"0.00"}]
["048003","区园林站",{"v":195.3351,"d":"195.34"},{"v":195.3351,"d":"195.34"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":192.7551,"d":"192.76"},{"v":192.7551,"d":"192.76"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":92.7552,"d":"92.76"},{"v":92.7552,"d":"92.76"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":99.9999,"d":"100.00"},{"v":99.9999,"d":"100.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",2.58,2.58,{"v":0,"d":"0.00"}]
["    30305","    生活补助",2.58,2.58,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出6（政府性经济科目）","index":8,"n_rows":29,"n_cols":6,"rows_kept":29,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年一般公共预算支出表（按经济科目）"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",24142895.56,9532395.56,14610500]
["048","区城市管理局",24142895.56,9532395.56,14610500]
["  501","  机关工资福利支出",3950233,3950233,0]
["    50101","    工资奖金津补贴",3950233,3950233,0]
["  502","  机关商品和服务支出",7623068,1087068,6536000]
["    50201","    办公经费",710996,560996,150000]
["    50202","    会议费",15162,15162,0]
["    50204","    专用材料购置费",200000,0,200000]
["    50205","    委托业务费",586000,0,586000]
["    50206","    公务接待费",57760,57760,0]
["    50208","    公务用车运行维护费",427500,427500,0]
["    50209","    维修（护）费",25650,25650,0]
["    50299","    其他商品和服务支出",5600000,0,5600000]
["  503","  机关资本性支出（一）",1436500,0,1436500]
["    50302","    基础设施建设(一)",1400000,0,1400000]
["    50306","    设备购置（一）",36500,0,36500]
["  505","  对事业单位经常性补助",7080894.56,4460894.56,2620000]
["    50501","    工资福利支出",4460894.56,4460894.56,0]
["    50502","    商品和服务支出",300000,0,300000]
["    50599","    其他对事业单位补助",2320000,0,2320000]
["  506","  对事业单位资本性补助",4018000,0,4018000]
["    50601","    资本性支出（一）",4018000,0,4018000]
["  509","  对个人和家庭的补助",34200,34200,0]
["    50901","    社会福利和救助",34200,34200,0]

{"sheet":"政府性基金支出7（功能科目）","index":9,"n_rows":25,"n_cols":6,"rows_kept":25,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年政府性基金支出表（按功能科目）"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",4010000,0,4010000]
["048001","区城市管理局本级",1000000,0,1000000]
["  212","  城乡社区支出",1000000,0,1000000]
["    21213","    城市基础设施配套费安排的支出",1000000,0,1000000]
["      2121302","      城市环境卫生（城市基础设施配套费安排的支出）",1000000,0,1000000]
["        ","        生活垃圾填埋场建设费用",1000000,0,1000000]
["048003","区园林站",3010000,0,3010000]
["  212","  城乡社区支出",3010000,0,3010000]
["    21213","    城市基础设施配套费安排的支出",3010000,0,3010000]
["      2121302","      城市环境卫生（城市基础设施配套费安排的支出）",3010000,0,3010000]
["        ","        年度重大节日及大型迎检",150000,0,150000]
["        ","        高速路口及奋进广场管护费",300000,0,300000]
["        ","        城区广场管护费",370000,0,370000]
["        ","        新公园管护费",300000,0,300000]
["        ","        前进西路管护费",400000,0,400000]
["        ","        夏季高温补助",100000,0,100000]
["        ","        城区各路段及绿带草坪管护费",802000,0,802000]
["        ","        公厕管护费",168000,0,168000]
["        ","        城区绿化提升改造",320000,0,320000]
["        ","        车辆设备维护费",100000,0,100000]

{"sheet":"政府性基金支出8（经济科目）","index":10,"n_rows":14,"n_cols":6,"rows_kept":14,"flags":["formulas_cached_only"]}
["西安市阎良区城市管理局2018年政府性基金支出表（按经济科目）",null,"单位"]
[]
[{"$nulls":5},"单位：元"]
["部门（科目）代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",4010000,0,4010000]
["048001","区城市管理局本级",1000000,0,1000000]
["  310","  其他资本性支出（类）",1000000,0,1000000]
["    31005","    基础设施建设",1000000,0,1000000]
["048003","区园林站",3010000,0,3010000]
["  302","  商品和服务支出",100000,0,100000]
["    30213","    维修(护)费",100000,0,100000]
["  310","  其他资本性支出（类）",2910000,0,2910000]
["    31099","    其他资本性支出",2910000,0,2910000]

{"sheet":"三公经费表9","index":11,"n_rows":8,"n_cols":8,"rows_kept":8,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年三公经费表",{"$nulls":3},"单位"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",57760,0,57760,427500,0,427500]
["048","区城市管理局",57760,0,57760,427500,0,427500]
["  048001","  区城市管理局本级",57760,0,57760,427500,0,427500]

{"sheet":"政府采购表10","index":12,"n_rows":10,"n_cols":10,"rows_kept":10,"flags":["formulas_cached_only"]}
["阎良区城市管理局2018年政府采购（资产配置、购买服务）预算表"]
[]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位编码","部门/采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
[{"$nulls":4},"合计",null,null,11,null,36500]
[{"$nulls":3},"048","区城市管理局",null,null,11,null,36500]
[{"$nulls":3},"  048001","  办公设备购置",null,null,11,null,36500]
["212","05","01","    048001","    区城市管理局本级","A002","打印机",3,"台",4500]
["212","05","01","    048001","    区城市管理局本级","A002","电脑",8,"台",32000]