{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["4.收支预算总表","8.财政拨款“三公”经费支出预算表","1.财政拨款收支预算总表","2.一般公共预算财政拨款支出表","3.一般公共预算财政拨款基本支出预算表","5.部门收入预算总表","6.部门支出预算总表","7.政府性基金预算支出表","9.政府采购预算情况表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"4.收支预算总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,5],[2,0,3,0],[2,1,2,2],[2,3,2,6]],"flags":["formulas_cached_only"]}
["4.收支预算总表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":5},"单位：万元"]
["序号","收入",null,"支出"]
[null,"收入项目","预算数","功能分类","预算数","支出项目（性质）","预算数"]
["1","一、一般公共预算拨款",205.82,"一、一般公共服务支出",2.56,"一、基本支出",205.82]
["2","1、市本级安排拨款",205.82,"二、外交支出","","人员经费",193.25]
["3","中央提前下达一般性转移支付（专项）",null,"三、国防支出","","公用经费",12.57]
["4","二、政府性基金预算拨款","","四、公共安全支出","","二、项目支出",""]
["5","　　1、市本级安排","","五、教育支出","","三、经营费用"]
["6","　　2、上级提前下达专项资金",null,"六、科学技术支出","","四、上缴上级支出"]
["7","三、事业收入","","七、文化体育与传媒支出","","五、对附属单位补助支"]
["8","　　其中：纳入专户管理的教育收费收入","","八、社会保障和就业支出",30.56,"六、其他费用"]
["9","四、经营收入","","九、医疗卫生与计划生育支出",9.89,""]
["10","五、其他收入",null,"十、节能环保支出","",""]
["11","六、上级单位补助收入",null,"十一、城乡社区支出",146.55,""]
["12","七、附属单位上缴收入",null,"十二、农林水支出","",""]
["13","",null,"十三、交通运输支出","",""]
["14","",null,"十四、资源勘探信息等支出","",""]
["15","",null,"十五、商业服务业等支出","",""]
["16","",null,"十六、金融支出","",""]
["17","",null,"十七、援助其他地区支出","",""]
["18","",null,"十八、国土海洋气象等支出","",""]
["19","",null,"十九、住房保障支出",16.26,""]
["20","",null,"二十、粮油物资储备支出","",""]
["21","",null,"二十一、灾害防治及应急管理支出","",""]
["22","",null,"二十二、预备费","",""]
["23","本年收入合计",null,"二十三、其他支出","",""]
["24","八、上年结转",null,"二十四、债务付息支出","",""]
["25","其中：一般公共预算拨款",null,"二十五、债务发行费用支出","",""]
["26","政府性基金预算拨款",null,"",null,""]
["27","事业收入（含教育收费）",null,"本年支出合计",205.82,""]
["28","其他资金",null,"结转下年",null,""]
["29","九、用事业基金弥补收支差额",null,"",null,""]
["30","收入总计",205.82,"本年支出总计",205.82,"本年支出总计",205.82]

{"sheet":"8.财政拨款“三公”经费支出预算表","index":1,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[0,0,0,17],[1,0,1,16],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,2,14],[2,15,2,17]],"flags":["formulas_cached_only"]}
["8.财政拨款“三公”经费支出预算表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":16},"单位：万元"]
["序号","序号","项目","上年预算数数",null,null,"上年执行数",null,null,"本年预算数",null,null,"本年预算比上年预算增减情况",null,null,"本年预算比上年执行数增减情况"]
[{"$nulls":3},"合计","一般公共预算财拨款","政府性基金预算拨款","合计","一般公共预算财拨款","政府性基金预算拨款","合计","一般公共预算拨款","政府性基金拨款","合计","一般公共预算拨款","政府性基金拨款","合计","一般公共预算拨款","政府性基金拨款"]
["1","1000","合计","","","",{"$nulls":3},"","",""]
["2","1001","1、因公出国（境）费","","","",{"$nulls":3},"","",""]
["3","1002","2、公务接待费","","","",{"$nulls":3},"","",""]
["4","1003","3、公务用车购置及运行维护费","","","",{"$nulls":3},"","",""]
["5","1004","其中：（1）公务用车运行维护费","","","",{"$nulls":3},"","",""]
["6","1005","（2）公务用车购置费","","","",{"$nulls":3},"","",""]

{"sheet":"1.财政拨款收支预算总表","index":2,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,8],[1,0,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,8]],"flags":["formulas_cached_only"]}
["1.财政拨款收支预算总表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":7},"单位：万元"]
["序号","收入",null,"支出"]
[null,"收入项目","预算数","功能分类","一般公共预算拨款","政府性基金拨款","支出项目（性质）","一般公共预算拨款","政府性基金拨款"]
["1","一、一般公共预算拨款",205.82,"一、一般公共服务支出",2.56,"","一、基本支出",205.82,""]
["2","　　 1、市本级安排",null,"二、外交支出","","","人员经费",193.25,""]
["3","　　 　　  中央提前下达一般性转移支付（专项） ",null,"三、国防支出","","","公用经费",12.57,""]
["4","　　 2、上级提前下达专项资金",null,"四、公共安全支出","","","二、项目支出","",""]
["5","二、政府性基金预算拨款","","五、教育支出","","",""]
["6","　　 1、市本级安排",null,"六、科学技术支出","","",""]
["7","　　 2、上级提前下达专项资金",null,"七、文化体育与传媒支出","","",""]
["8","",null,"八、社会保障和就业支出",30.56,"",""]
["9","",null,"九、医疗卫生与计划生育支出",9.89,"",""]
["10","",null,"十、节能环保支出","","",""]
["11","",null,"十一、城乡社区支出",146.55,"",""]
["12","",null,"十二、农林水支出","","",""]
["13","",null,"十三、交通运输支出","","",""]
["14","",null,"十四、资源勘探信息等支出","","",""]
["15","",null,"十五、商业服务业等支出","","",""]
["16","",null,"十六、金融支出","","",""]
["17","",null,"十七、援助其他地区支出","","",""]
["18","",null,"十八、国土海洋气象等支出","","",""]
["19","",null,"十九、住房保障支出",16.26,"",""]
["20","",null,"二十、粮油物资储备支出","","",""]
["21","",null,"二十一、灾害防治及应急管理支出","","",""]
["22","本年收入合计",null,"二十二、预备费","","",""]
["23","三、上年结转",null,"二十三、其他支出","","",""]
["24","其中：一般公共预算拨款",null,"二十四、债务付息支出","","",""]
["25","　　 政府性基金预算拨款",null,"二十五、债务发行费用支出","","",""]
["26","",null,"",null,null,""]
["27","收入总计",205.82,"本年支出总计",205.82,"","本年支出总计",205.82,""]

{"sheet":"2.一般公共预算财政拨款支出表","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,7],[1,0,1,6],[2,0,4,0],[2,1,2,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[3,1,3,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["2.一般公共预算财政拨款支出表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":6},"单位：万元"]
["序号","功能分类科目",{"$nulls":3},"合计","基本支出","项目支出"]
[null,"科目编码",null,null,"科目名称"]
[null,"类","款","项"]
["1","","","","合计",205.82,205.82,""]
["2","201","","","一般公共服务支出",2.56,2.56,""]
["3","201","29","","群众团体事务",2.56,2.56,""]
["4","201","29","99","其他群众团体事务支出",2.56,2.56,""]
["5","208","","","社会保障和就业支出",30.56,30.56,""]
["6","208","05","","行政事业单位养老支出",30.56,30.56,""]
["7","208","05","02","事业单位离退休",0.95,0.95,""]
["8","208","05","05","机关事业单位基本养老保险缴费支出",19.74,19.74,""]
["9","208","05","06","机关事业单位职业年金缴费支出",9.87,9.87,""]
["10","210","","","卫生健康支出",9.89,9.89,""]
["11","210","11","","行政事业单位医疗",9.89,9.89,""]
["12","210","11","02","事业单位医疗",9.89,9.89,""]
["13","212","","","城乡社区支出",146.55,146.55,""]
["14","212","01","","城乡社区管理事务",146.55,146.55,""]
["15","212","01","99","其他城乡社区管理事务支出",146.55,146.55,""]
["16","221","","","住房保障支出",16.26,16.26,""]
["17","221","02","","住房改革支出",16.26,16.26,""]
["18","221","02","01","住房公积金",16.26,16.26,""]

{"sheet":"3.一般公共预算财政拨款基本支出预算表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,2,3],[2,4,4,4],[3,1,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["3.一般公共预算财政拨款基本支出预算表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":3},"单位：万元"]
["序号","经济分类科目",null,null,"基本支出"]
[null,"科目编码",null,"科目名称"]
[null,"类","款"]
["1","","","合计",205.82]
["2","301","","工资福利支出",{"v":192.3,"d":"192.30"}]
["3","301","01","基本工资",60.47]
["4","301","02","津贴补贴",18.91]
["5","301","07","绩效工资",56.14]
["6","301","08","机关事业单位基本养老保险缴费",19.74]
["7","301","09","职业年金缴费",9.87]
["8","301","10","职工基本医疗保险缴费",9.89]
["9","301","12","其他社会保障缴费",1.01]
["10","301","13","住房公积金",16.26]
["11","301","99","其他工资福利支出",0.01]
["12","302","","商品和服务支出",12.57]
["13","302","01","办公费",{"v":2,"d":"2.00"}]
["14","302","05","水费",0.07]
["15","302","06","电费",{"v":1.4,"d":"1.40"}]
["16","302","16","培训费",{"v":3.2,"d":"3.20"}]
["17","302","28","工会经费",2.56]
["18","302","29","福利费",{"v":3.2,"d":"3.20"}]
["19","302","99","其他商品和服务支出",0.14]
["20","303","","对个人和家庭的补助",0.95]
["21","303","02","退休费",0.95]

{"sheet":"5.部门收入预算总表","index":5,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,0,0,15],[1,0,1,14],[2,0,3,0],[2,1,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,2,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15]],"flags":["formulas_cached_only"]}
["5.部门收入预算总表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":14},"单位：万元"]
["序号","科目编码",{"$nulls":3},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","事业收入",null,"事业单位经营收入","上级补助收入","附属单位缴费收入","其他收入","用事业基金弥补收支差额"]
[null,"类","款","项","科目名称",{"$nulls":4},"预算数","其中：教育收费收入"]
[{"$nulls":5},205.82,{"v":0,"d":"0.00"},{"v":205.82000000000002,"d":"205.82"},{"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"},{"v":0,"d":"0.00"}]
["1","201","29","99","其他群众团体事务支出",2.56,null,2.56,"","","",""]
["2","208","05","02","事业单位离退休",0.95,null,0.95,"","","",""]
["3","208","05","05","机关事业单位基本养老保险缴费支出",19.74,null,19.74,"","","",""]
["4","208","05","06","机关事业单位职业年金缴费支出",9.87,null,9.87,"","","",""]
["5","210","11","02","事业单位医疗",9.89,null,9.89,"","","",""]
["6","212","01","99","其他城乡社区管理事务支出",146.55,null,146.55,"","","",""]
["7","221","02","01","住房公积金",16.26,null,16.26,"","","",""]

{"sheet":"6.部门支出预算总表","index":6,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[0,0,0,11],[1,0,1,10],[2,0,3,0],[2,1,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]],"flags":["formulas_cached_only"]}
["6.部门支出预算总表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":10},"单位：万元"]
["序号","科目编码",null,null,"科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出","其他费用"]
[null,"类","款","项"]
["1","","","","合计",205.82,205.82,""]
["2","201","","","一般公共服务支出",2.56,2.56,""]
["3","201","29","","群众团体事务",2.56,2.56,""]
["4","201","29","99","其他群众团体事务支出",2.56,2.56,""]
["5","208","","","社会保障和就业支出",30.56,30.56,""]
["6","208","05","","行政事业单位养老支出",30.56,30.56,""]
["7","208","05","02","事业单位离退休",0.95,0.95,""]
["8","208","05","05","机关事业单位基本养老保险缴费支出",19.74,19.74,""]
["9","208","05","06","机关事业单位职业年金缴费支出",9.87,9.87,""]
["10","210","","","卫生健康支出",9.89,9.89,""]
["11","210","11","","行政事业单位医疗",9.89,9.89,""]
["12","210","11","02","事业单位医疗",9.89,9.89,""]
["13","212","","","城乡社区支出",146.55,146.55,""]
["14","212","01","","城乡社区管理事务",146.55,146.55,""]
["15","212","01","99","其他城乡社区管理事务支出",146.55,146.55,""]
["16","221","","","住房保障支出",16.26,16.26,""]
["17","221","02","","住房改革支出",16.26,16.26,""]
["18","221","02","01","住房公积金",16.26,16.26,""]

{"sheet":"7.政府性基金预算支出表","index":7,"n_rows":4,"n_cols":8,"rows_kept":4,"merged":[[0,0,0,7],[1,0,1,6],[2,0,3,0],[2,1,2,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["7.政府性基金预算支出表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":6},"单位：万元"]
["序号","科目编码",null,null,"科目名称","总计","基本支出","项目支出"]
[null,"功能科目类","功能科目款","功能科目项",null,null,"政府性基金收入安排的拨款(基本支出)","政府性基金收入安排的拨款(项目支出)"]

{"sheet":"9.政府采购预算情况表","index":8,"n_rows":5,"n_cols":20,"rows_kept":5,"merged":[[0,0,0,19],[1,0,1,18],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,2,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19]],"flags":["formulas_cached_only"]}
["9.政府采购预算情况表"]
["预算单位：乌海市政府投资项目工程变更管理服务中心",{"$nulls":18},"单位：万元"]
["序号","单位编码","单位名称","采购项目","采购方式","规格要求","数量","计量单位","参考单价","总计","财政拨款",{"$nulls":3},"事业收入","政府性债务收入","事业单位经营收入","其中：对下转移支付","其他自有资金","备注"]
[{"$nulls":10},"财政拨款小计","经费拨款","政府性基金收入安排的拨款","专项收入行政事业性收入安排的拨款"]
["1","631001","乌海市城建投融资管理中心","办公用品","委托采购","","10","组",{"v":0.1,"d":"0.10"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"","","","","","","",""]