{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["目录","附表3-1","附表3-2","附表3-3","附表3-4","附表3-5","附表3-6","附表3-7","附表3-8","附表3-9"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]]}
["目录"]
[]
["附表3-1","部门预算收支总表"]
["附表3-2","部门预算收入总表"]
["附表3-3","部门预算支出总表"]
["附表3-4","部门预算财政拨款收支总表"]
["附表3-5","部门预算一般公共预算财政拨款支出表"]
["附表3-6","部门预算一般公共预算财政拨款基本支出表"]
["附表3-7","部门预算政府性基金预算财政拨款支出表"]
["附表3-8","部门预算国有资本经营预算财政拨款支出表"]
["附表3-9","部门预算财政拨款“三公”经费支出表"]

{"sheet":"附表3-1","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]]}
["部门预算收支总表"]
["部门编码及名称：[105]城建局",null,null,"预算年度：2020","金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[{"$f":"ROW()","v":6},"一、财政拨款收入",{"$f":"C7+C10","v":71121.29},"一、一般公共服务支出",{"v":330,"d":"330.00"}]
[7,"1.一般公共预算拨款",{"$f":"4297.74+266.23+2397.4","v":6961.369999999999},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"其中：财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"      上级财政提前通知转移支付",{"v":833,"d":"833.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"2.基金预算拨款",{"$f":"63159.92+1000","v":64159.92},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"二、上级拨款收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[12,"三、事业收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"    其中：财政专户收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",197.72]
[14,"四、经营收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"十、卫生健康支出",50.84]
[16,"六、其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"$f":"833+1914.56","v":2747.56}]
[17,"","","十二、城乡社区支出",67463.81]
[18,"","","十三、农林水支出",{"v":270,"d":"270.00"}]
[19,"","","十四、交通运输支出",15.61]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",45.75]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[35,"        本年收入合计",71121.29,"        本年支出合计",{"$f":"70288.29+833","v":71121.29}]
[36,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[37,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[38,"            合计",71121.29,"            合计",{"$f":"70288.29+833","v":71121.29}]

{"sheet":"附表3-2","index":2,"n_rows":50,"n_cols":11,"rows_kept":50,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]]}
["部门预算收入总表"]
["部门编码及名称：[105]城建局",{"$nulls":6},"预算年度：2020",null,"金额单位：万元"]
["序号","科目",null,"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
[null,"功能分类科目编码","科目名称",{"$nulls":3},"小计","其中：财政专户收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"833+70288.29","v":71121.29},{"$f":"833+70288.29","v":71121.29},{"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"}]
[7,"201","一般公共服务支出",{"v":330,"d":"330.00"},{"v":330,"d":"330.00"},{"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"}]
[8,"20103","政府办公厅（室）及相关机构事务",{"v":330,"d":"330.00"},{"v":330,"d":"330.00"},{"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"}]
[9,"2010302","一般行政管理事务",{"v":330,"d":"330.00"},{"v":330,"d":"330.00"},{"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"}]
[10,"208","社会保障和就业支出",197.72,197.72,{"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"}]
[11,"20805","行政事业单位养老支出",{"v":97,"d":"97.00"},{"v":97,"d":"97.00"},{"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"}]
[12,"2080502","事业单位离退休",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"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"}]
[13,"2080505","机关事业单位基本养老保险缴费支出★",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"},{"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"}]
[14,"2080506","机关事业单位职业年金缴费支出★",{"v":30.5,"d":"30.50"},{"v":30.5,"d":"30.50"},{"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"}]
[15,"20822","大中型水库移民后期扶持基金支出",100.72,100.72,{"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"}]
[16,"2082201","移民补助",53.76,53.76,{"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"}]
[17,"2082202","基础设施建设和经济发展",46.96,46.96,{"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"}]
[18,"210","卫生健康支出",50.84,50.84,{"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"}]
[19,"21011","行政事业单位医疗",50.84,50.84,{"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"}]
[20,"2101101","行政单位医疗",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"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"}]
[21,"2101102","事业单位医疗",42.24,42.24,{"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"}]
[22,"211","节能环保支出",2747.56,2747.56,{"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"}]
[23,"21103","污染防治",2747.56,2747.56,{"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"}]
[24,"2110301","大气",2747.56,{"$f":"1914.56+833","v":2747.56},{"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"}]
[25,"212","城乡社区支出",67463.81,67463.81,{"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"}]
[26,"21201","城乡社区管理事务",2816.21,2816.21,{"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"}]
[27,"2120101","行政运行",647.91,647.91,{"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"}]
[28,"2120102","一般行政管理事务",{"v":378.9,"d":"378.90"},{"v":378.9,"d":"378.90"},{"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"}]
[29,"2120110","执业资格注册、资质审查",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"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"}]
[30,"2120199","其他城乡社区管理事务支出",{"v":1786.4,"d":"1786.40"},{"v":1786.4,"d":"1786.40"},{"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"}]
[31,"21203","城乡社区公共设施",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"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"}]
[32,"2120399","其他城乡社区公共设施支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"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"}]
[33,"21205","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":488.4,"d":"488.40"},{"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"}]
[34,"2120501","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":488.4,"d":"488.40"},{"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"}]
[35,"21208","国有土地使用权出让收入安排的支出",{"v":62911.2,"d":"62911.20"},{"v":62911.2,"d":"62911.20"},{"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"}]
[36,"2120801","征地和拆迁补偿支出",{"v":41713.3,"d":"41713.30"},{"v":41713.3,"d":"41713.30"},{"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"}]
[37,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"},{"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"}]
[38,"2120804","农村基础设施建设支出",842.65,842.65,{"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"}]
[39,"2120899","其他国有土地使用权出让收入安排的支出",18355.25,18355.25,{"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"}]
[40,"21213","城市基础设施配套费安排的支出",{"v":1148,"d":"1148.00"},{"v":1148,"d":"1148.00"},{"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"}]
[41,"2121302","城市环境卫生",{"v":1148,"d":"1148.00"},{"v":1148,"d":"1148.00"},{"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"}]
[42,"213","农林水支出",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"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"}]
[43,"21303","水利",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"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"}]
[44,"2130335","农村人畜饮水",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"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"}]
[45,"214","交通运输支出",15.61,15.61,{"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"}]
[46,"21401","公路水路运输",15.61,15.61,{"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"}]
[47,"2140106","公路养护",15.61,15.61,{"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"}]
[48,"221","住房保障支出",45.75,45.75,{"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"}]
[49,"22102","住房改革支出",45.75,45.75,{"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"}]
[50,"2210201","住房公积金",45.75,45.75,{"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"}]

{"sheet":"附表3-3","index":3,"n_rows":50,"n_cols":9,"rows_kept":50,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]]}
["部门预算支出总表"]
["部门编码及名称：[105]城建局",{"$nulls":4},"预算年度：2020",null,"金额单位：万元"]
["序号","科目",null,"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5","6","7","8"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":71121.29},{"v":841.5,"d":"841.50"},{"$f":"833+69446.79","v":70279.79},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"201","一般公共服务支出",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20103","政府办公厅（室）及相关机构事务",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2010302","一般行政管理事务",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"208","社会保障和就业支出",197.72,{"v":97,"d":"97.00"},100.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20805","行政事业单位养老支出",{"v":97,"d":"97.00"},{"v":97,"d":"97.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2080502","事业单位离退休",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2080505","机关事业单位基本养老保险缴费支出★",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"2080506","机关事业单位职业年金缴费支出★",{"v":30.5,"d":"30.50"},{"v":30.5,"d":"30.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"20822","大中型水库移民后期扶持基金支出",100.72,{"v":0,"d":"0.00"},100.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2082201","移民补助",53.76,{"v":0,"d":"0.00"},53.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2082202","基础设施建设和经济发展",46.96,{"v":0,"d":"0.00"},46.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"210","卫生健康支出",50.84,50.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"21011","行政事业单位医疗",50.84,50.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2101101","行政单位医疗",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2101102","事业单位医疗",42.24,42.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"211","节能环保支出",2747.56,{"v":0,"d":"0.00"},2747.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"21103","污染防治",2747.56,{"v":0,"d":"0.00"},2747.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2110301","大气",2747.56,{"v":0,"d":"0.00"},2747.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"212","城乡社区支出",67463.81,647.91,{"v":66815.9,"d":"66815.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"21201","城乡社区管理事务",2816.21,647.91,{"v":2168.3,"d":"2168.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"2120101","行政运行",647.91,647.91,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2120102","一般行政管理事务",{"v":378.9,"d":"378.90"},{"v":0,"d":"0.00"},{"v":378.9,"d":"378.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"2120110","执业资格注册、资质审查",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"2120199","其他城乡社区管理事务支出",{"v":1786.4,"d":"1786.40"},{"v":0,"d":"0.00"},{"v":1786.4,"d":"1786.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"21203","城乡社区公共设施",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"2120399","其他城乡社区公共设施支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"21205","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"2120501","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"21208","国有土地使用权出让收入安排的支出",{"v":62911.2,"d":"62911.20"},{"v":0,"d":"0.00"},{"v":62911.2,"d":"62911.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"2120801","征地和拆迁补偿支出",{"v":41713.3,"d":"41713.30"},{"v":0,"d":"0.00"},{"v":41713.3,"d":"41713.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"2120804","农村基础设施建设支出",842.65,{"v":0,"d":"0.00"},842.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"2120899","其他国有土地使用权出让收入安排的支出",18355.25,{"v":0,"d":"0.00"},18355.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[40,"21213","城市基础设施配套费安排的支出",{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"2121302","城市环境卫生",{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[42,"213","农林水支出",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[43,"21303","水利",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"2130335","农村人畜饮水",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[45,"214","交通运输支出",15.61,{"v":0,"d":"0.00"},15.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[46,"21401","公路水路运输",15.61,{"v":0,"d":"0.00"},15.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[47,"2140106","公路养护",15.61,{"v":0,"d":"0.00"},15.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[48,"221","住房保障支出",45.75,45.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[49,"22102","住房改革支出",45.75,45.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50,"2210201","住房公积金",45.75,45.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表3-4","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]]}
["部门预算财政拨款收支总表"]
["部门编码及名称：[105]城建局",{"$nulls":3},"预算年度：2020",null,"金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[{"$f":"ROW()","v":6},"一、一般公共预算财政拨款",6961.37,"一、一般公共服务支出",{"v":330,"d":"330.00"},{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",64159.92,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",197.72,{"v":97,"d":"97.00"},100.72,{"v":0,"d":"0.00"}]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",50.84,50.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",2747.56,2747.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",67463.81,3404.61,{"v":64059.2,"d":"64059.20"},{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":270,"d":"270.00"},{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",15.61,15.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探工业信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",45.75,45.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"        本年收入合计",{"$f":"C6+C7","v":71121.29},"        本年支出合计",{"$f":"F35+G35","v":71121.29},{"$f":"833+6128.37","v":6961.37},64159.92,{"v":0,"d":"0.00"}]
[36,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"            合计",71121.29,"            合计",{"$f":"F37+G37","v":71121.29},6961.37,64159.92,{"v":0,"d":"0.00"}]

{"sheet":"附表3-5","index":5,"n_rows":40,"n_cols":6,"rows_kept":40,"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]]}
["部门预算一般公共预算财政拨款支出表"]
["部门编码及名称：[105]城建局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":6961.37},{"v":841.5,"d":"841.50"},{"$f":"833+5286.87","v":6119.87}]
[7,"201","一般公共服务支出",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"}]
[8,"20103","政府办公厅（室）及相关机构事务",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"}]
[9,"2010302","一般行政管理事务",{"v":330,"d":"330.00"},{"v":0,"d":"0.00"},{"v":330,"d":"330.00"}]
[10,"208","社会保障和就业支出",{"v":97,"d":"97.00"},{"v":97,"d":"97.00"},{"v":0,"d":"0.00"}]
[11,"20805","行政事业单位养老支出",{"v":97,"d":"97.00"},{"v":97,"d":"97.00"},{"v":0,"d":"0.00"}]
[12,"2080502","事业单位离退休",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"}]
[13,"2080505","机关事业单位基本养老保险缴费支出★",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"},{"v":0,"d":"0.00"}]
[14,"2080506","机关事业单位职业年金缴费支出★",{"v":30.5,"d":"30.50"},{"v":30.5,"d":"30.50"},{"v":0,"d":"0.00"}]
[15,"210","卫生健康支出",50.84,50.84,{"v":0,"d":"0.00"}]
[16,"21011","行政事业单位医疗",50.84,50.84,{"v":0,"d":"0.00"}]
[17,"2101101","行政单位医疗",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"}]
[18,"2101102","事业单位医疗",42.24,42.24,{"v":0,"d":"0.00"}]
[19,"211","节能环保支出",2747.56,{"v":0,"d":"0.00"},2747.56]
[20,"21103","污染防治",2747.56,{"v":0,"d":"0.00"},2747.56]
[21,"2110301","大气",2747.56,{"v":0,"d":"0.00"},2747.56]
[22,"212","城乡社区支出",3404.61,647.91,{"v":2756.7,"d":"2756.70"}]
[23,"21201","城乡社区管理事务",2816.21,647.91,{"v":2168.3,"d":"2168.30"}]
[24,"2120101","行政运行",647.91,647.91,{"v":0,"d":"0.00"}]
[25,"2120102","一般行政管理事务",{"v":378.9,"d":"378.90"},{"v":0,"d":"0.00"},{"v":378.9,"d":"378.90"}]
[26,"2120110","执业资格注册、资质审查",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[27,"2120199","其他城乡社区管理事务支出",{"v":1786.4,"d":"1786.40"},{"v":0,"d":"0.00"},{"v":1786.4,"d":"1786.40"}]
[28,"21203","城乡社区公共设施",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[29,"2120399","其他城乡社区公共设施支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[30,"21205","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":488.4,"d":"488.40"}]
[31,"2120501","城乡社区环境卫生",{"v":488.4,"d":"488.40"},{"v":0,"d":"0.00"},{"v":488.4,"d":"488.40"}]
[32,"213","农林水支出",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"}]
[33,"21303","水利",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"}]
[34,"2130335","农村人畜饮水",{"v":270,"d":"270.00"},{"v":0,"d":"0.00"},{"v":270,"d":"270.00"}]
[35,"214","交通运输支出",15.61,{"v":0,"d":"0.00"},15.61]
[36,"21401","公路水路运输",15.61,{"v":0,"d":"0.00"},15.61]
[37,"2140106","公路养护",15.61,{"v":0,"d":"0.00"},15.61]
[38,"221","住房保障支出",45.75,45.75,{"v":0,"d":"0.00"}]
[39,"22102","住房改革支出",45.75,45.75,{"v":0,"d":"0.00"}]
[40,"2210201","住房公积金",45.75,45.75,{"v":0,"d":"0.00"}]

{"sheet":"附表3-6","index":6,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]]}
["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：[105]城建局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"基本支出"]
[null,"经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"v":841.5,"d":"841.50"},803.46,38.04]
[7,"301","工资福利支出",797.18,797.18,{"v":0,"d":"0.00"}]
[8,"30101","基本工资",{"v":183.3,"d":"183.30"},{"v":183.3,"d":"183.30"},{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",193.19,193.19,{"v":0,"d":"0.00"}]
[10,"30103","奖金",3.41,3.41,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",207.64,207.64,{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",{"v":61,"d":"61.00"},{"v":61,"d":"61.00"},{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",{"v":30.5,"d":"30.50"},{"v":30.5,"d":"30.50"},{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",50.19,50.19,{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",5.86,5.86,{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",45.75,45.75,{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",16.34,16.34,{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",38.04,{"v":0,"d":"0.00"},38.04]
[19,"30201","办公费",8.25,{"v":0,"d":"0.00"},8.25]
[20,"30207","邮电费",{"v":2.9,"d":"2.90"},{"v":0,"d":"0.00"},{"v":2.9,"d":"2.90"}]
[21,"30211","差旅费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
[22,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[23,"30214","租赁费",{"v":3.9,"d":"3.90"},{"v":0,"d":"0.00"},{"v":3.9,"d":"3.90"}]
[24,"30215","会议费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[25,"30216","培训费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[26,"30217","公务接待费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[27,"30228","工会经费",7.64,{"v":0,"d":"0.00"},7.64]
[28,"30231","公务用车运行维护费★",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
[29,"30299","其他商品和服务支出",0.55,{"v":0,"d":"0.00"},0.55]
[30,"303","对个人和家庭的补助",6.28,6.28,{"v":0,"d":"0.00"}]
[31,"30302","退休费",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"}]
[32,"30307","医疗费补助",0.65,0.65,{"v":0,"d":"0.00"}]
[33,"30309","奖励金",0.13,0.13,{"v":0,"d":"0.00"}]

{"sheet":"附表3-7","index":7,"n_rows":18,"n_cols":6,"rows_kept":18,"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]]}
["部门预算政府基金预算财政拨款支出表"]
["部门编码及名称：[105]城建局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",64159.92,{"v":0,"d":"0.00"},64159.92]
[7,"208","社会保障和就业支出",100.72,{"v":0,"d":"0.00"},100.72]
[8,"20822","大中型水库移民后期扶持基金支出",100.72,{"v":0,"d":"0.00"},100.72]
[9,"2082201","移民补助",53.76,{"v":0,"d":"0.00"},53.76]
[10,"2082202","基础设施建设和经济发展",46.96,{"v":0,"d":"0.00"},46.96]
[11,"212","城乡社区支出",{"v":64059.2,"d":"64059.20"},{"v":0,"d":"0.00"},{"v":64059.2,"d":"64059.20"}]
[12,"21208","国有土地使用权出让收入安排的支出",{"v":62911.2,"d":"62911.20"},{"v":0,"d":"0.00"},{"v":62911.2,"d":"62911.20"}]
[13,"2120801","征地和拆迁补偿支出",{"v":41713.3,"d":"41713.30"},{"v":0,"d":"0.00"},{"v":41713.3,"d":"41713.30"}]
[14,"2120803","城市建设支出",{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
[15,"2120804","农村基础设施建设支出",842.65,{"v":0,"d":"0.00"},842.65]
[16,"2120899","其他国有土地使用权出让收入安排的支出",18355.25,{"v":0,"d":"0.00"},18355.25]
[17,"21213","城市基础设施配套费安排的支出",{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":1148,"d":"1148.00"}]
[18,"2121302","城市环境卫生",{"v":1148,"d":"1148.00"},{"v":0,"d":"0.00"},{"v":1148,"d":"1148.00"}]

{"sheet":"附表3-8","index":8,"n_rows":16,"n_cols":6,"rows_kept":16,"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],[15,0,15,1]]}
["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：[105]城建局",{"$nulls":3},"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次"]
{"$rows_empty":10}
["备注：此表无数据"]

{"sheet":"附表3-9","index":9,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]]}
["部门预算财政拨款“三公”经费支出表"]
["部门编码及名称：[105]城建局",{"$nulls":4},"预算年度：2020","金额单位：万元"]
["序号","项  目","资金来源"]
[null,null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[{"$f":"ROW()","v":6},"合计","","","","",""]
[7,"“三公”经费小计",{"v":8.5,"d":"8.50"},{"v":8.5,"d":"8.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"一、因公出国（境）费",{"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"}]
[9,"    其中：教学科研人员因公出国（境）费","","","","",""]
[10,"          其他因公出国（境）费","","","","",""]
[11,"二、公务用车购置及运维费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"    其中：公务用车购置费","","","","",""]
[13,"          公务用车运行维护费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"三、公务接待费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]