{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["2023年怀柔区区本级部门预算收支总表"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"2023年怀柔区区本级部门预算收支总表","index":0,"n_rows":20,"n_cols":17,"rows_kept":20,"merged":[[0,1,0,4],[1,1,1,16],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,3,16],[6,0,19,0]]}
[]
[null,"2023年怀柔区区本级部门预算收支总表"]
[{"$nulls":16},"单位：元"]
[null,"科目编码",null,null,"单位代码","单位名称(项目名称)","合计","一般预算","基金预算","国有资本经营预算资金","财政专户管理资金","预算单位收入","财政其他资金","提前告知专项转移支付"]
[null,"类","款","项",{"$nulls":9},"小计","一般预算","基金预算","国有资本经营预算资金"]
[{"$nulls":4},"021002","  北京开放大学怀柔分校",7642688,5042688,null,null,1820000,780000]
[null,"205","04","03","021002","   工资奖金津补贴",3128924,3128924]
[null,"205","04","03","021002","   社会保障缴费",459274,459274]
[null,"205","04","03","021002","   住房公积金",405228,405228]
[null,"205","04","03","021002","   公用支出_基本",164194,164194]
[null,"205","04","03","021002","   公用支出_工会经费",16701,16701]
[null,"205","04","03","021002","   公用支出_车辆运行",21000,21000]
[null,"205","04","03","021002","   开放大学行政事业性收费支出",1820000,{"$nulls":3},1820000]
[null,"205","04","03","021002","   开放大学其他资金支出",780000,{"$nulls":4},780000]
[null,"205","04","03","021002","   公用支出_妇联组织经费",27835,27835]
[null,"205","04","03","021002","   公用支出_离退休特需经费",2400,2400]
[null,"205","04","03","021002","   公用支出_体检费",16200,16200]
[null,"208","05","02","021002","   离退休费",85340,85340]
[null,"208","05","05","021002","   机关事业单位基本养老保险缴费",477061,477061]
[null,"208","05","06","021002","   机关事业单位职业年金缴费",238531,238531]