{"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"],"not_rendered":{"defined_names":2},"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：2021","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",168317.51,"一、一般公共服务支出",{"v":524.3,"d":"524.30"}]
[7,"1.一般公共预算拨款",8208.69,"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":1740.5,"d":"1740.50"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"2.基金预算拨款",160108.82,"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",236.71]
[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",61.09]
[16,"六、其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":2203.7,"d":"2203.70"}]
[17,"","","十二、城乡社区支出",165005.12]
[18,"","","十三、农林水支出",{"v":50,"d":"50.00"}]
[19,"","","十四、交通运输支出",188.47]
[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",48.12]
[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",168317.51,"        本年支出合计",168317.51]
[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",168317.51,"            合计",168317.51]

{"sheet":"附表3-2","index":2,"n_rows":58,"n_cols":11,"rows_kept":58,"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",{"$nulls":6},"预算年度：2021",null,"金额单位：万元"]
["序号","科目",null,"本年收入合计","财政拨款收入","上级补助收入","事业收入",null,"经营收入","附属单位上缴收入","其他收入"]
[null,"功能分类科目编码","科目名称",{"$nulls":3},"小计","其中：财政专户收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[{"$f":"ROW()","v":6},"","合计",168317.51,168317.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"201","一般公共服务支出",{"$f":"D8","v":{"v":524.3,"d":"524.30"}},{"v":524.3,"d":"524.30"},{"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"}]
[8,"20103","政府办公厅（室）及相关机构事务",{"$f":"D9","v":{"v":524.3,"d":"524.30"}},{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2010302","一般行政管理事务",{"$f":"E9+F9","v":{"v":524.3,"d":"524.30"}},{"v":524.3,"d":"524.30"},{"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"}]
[10,"208","社会保障和就业支出",{"$f":"D11+D15","v":236.71},236.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20805","行政事业单位养老支出",{"$f":"D12+D13+D14","v":101.99},101.99,{"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",5.73,5.73,{"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★",64.17,64.17,{"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★",32.09,32.09,{"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",{"$f":"D16+D17+D18","v":134.72},134.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2082201","移民补助",{"$f":"E16+F16","v":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",30.46,30.46,{"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,"2082602","财政对城乡居民基本养老保险基金的补助",{"v":50.5,"d":"50.50"},{"v":50.5,"d":"50.50"},{"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"}]
[19,"210","卫生健康支出",{"$f":"D20","v":61.09},61.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"21011","行政事业单位医疗",{"$f":"D21+D22","v":61.09},61.09,{"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,"2101101","行政单位医疗",{"$f":"E21+F21","v":8.76},8.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"2101102","事业单位医疗",52.33,52.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"211","节能环保支出",{"v":2203.7,"d":"2203.70"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"21103","污染防治",{"v":2203.7,"d":"2203.70"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"2110301","大气",{"v":2203.7,"d":"2203.70"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"212","城乡社区支出",{"$f":"D27+D32+D34+D36+D38+D44+D46","v":165005.12},165005.12,{"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,"21201","城乡社区管理事务",{"$f":"D28+D29+D30+D31","v":2284.02},2284.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2120101","行政运行",{"$f":"E28+F28","v":483.62},483.62,{"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,"2120102","一般行政管理事务",{"v":95.7,"d":"95.70"},{"v":95.7,"d":"95.70"},{"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,"2120110","执业资格注册、资质审查",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},{"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"}]
[31,"2120199","其他城乡社区管理事务支出",{"v":1701.2,"d":"1701.20"},{"v":1701.2,"d":"1701.20"},{"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"}]
[32,"21203","城乡社区公共设施",{"$f":"D33","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"2120399","其他城乡社区公共设施支出",{"$f":"E33+F33","v":{"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"}]
[34,"21205","城乡社区环境卫生",{"v":2550,"d":"2550.00"},{"v":2550,"d":"2550.00"},{"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"}]
[35,"2120501","城乡社区环境卫生",{"$f":"E35+F35","v":{"v":2550,"d":"2550.00"}},{"v":2550,"d":"2550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"21206","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"2120601","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[38,"21208","国有土地使用权出让收入安排的支出",{"$f":"D39+D40+D41+D42+D43","v":{"v":160024.6,"d":"160024.60"}},{"v":160024.6,"d":"160024.60"},{"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"}]
[39,"2120801","征地和拆迁补偿支出",{"v":130713.3,"d":"130713.30"},{"v":130713.3,"d":"130713.30"},{"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"}]
[40,"2120803","城市建设支出",{"v":15471,"d":"15471.00"},{"v":15471,"d":"15471.00"},{"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,"2120804","农村基础设施建设支出",{"v":961.5,"d":"961.50"},{"v":961.5,"d":"961.50"},{"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"}]
[42,"2120805","绿化租地",{"v":1022.2,"d":"1022.20"},{"v":1022.2,"d":"1022.20"},{"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"}]
[43,"2120899","其他国有土地使用权出让收入安排的支出",{"v":11856.6,"d":"11856.60"},{"v":11856.6,"d":"11856.60"},{"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"}]
[44,"21213","城市基础设施配套费安排的支出",{"$f":"D45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[45,"2121302","城市环境卫生",{"$f":"E45+F45","v":{"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"}]
[46,"21299","其他城乡社区支出",{"v":136.5,"d":"136.50"},{"v":136.5,"d":"136.50"},{"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"}]
[47,"2129999","其他城乡社区支出",{"v":136.5,"d":"136.50"},{"v":136.5,"d":"136.50"},{"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"}]
[48,"213","农林水支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"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"}]
[49,"21303","水利",{"$f":"D50+D51","v":{"v":50,"d":"50.00"}},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50,"2130306","水利工程运行与维护",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":51},"2130335","农村人畜饮水",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"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"}]
[52,"214","交通运输支出",{"$f":"D53","v":188.47},188.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[53,"21401","公路水路运输",{"$f":"D54+D55","v":188.47},188.47,{"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"}]
[54,"2140106","公路养护",{"$f":"E54+F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[55,"2140199","其他公路水利运输",188.47,188.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[56,"221","住房保障支出",48.12,48.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[57,"22102","住房改革支出",48.12,48.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[58,"2210201","住房公积金",{"$f":"E58+F58","v":48.12},48.12,{"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":58,"n_cols":9,"rows_kept":58,"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",{"$nulls":4},"预算年度：2021",null,"金额单位：万元"]
["序号","科目",null,"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5","6","7","8"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":168317.51},{"$f":"E9+E12+E13+E14+E16+E17+E18+E21+E22+E25+E28+E29+E30+E31+E33+E35+E37+E39+E40+E41+E42+E43+E45+E47+E50+E51+E54+E55+E58","v":883.29},{"$f":"F9+F12+F13+F14+F16+F17+F18+F21+F22+F25+F28+F29+F30+F31+F33+F35+F37+F39+F40+F41+F42+F43+F45+F47+F50+F51+F54+F55+F58","v":167434.22},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":7},"201","一般公共服务支出",{"$f":"D8","v":{"v":524.3,"d":"524.30"}},{"v":0,"d":"0.00"},{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20103","政府办公厅（室）及相关机构事务",{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2010302","一般行政管理事务",{"$f":"E9+F9","v":{"v":524.3,"d":"524.30"}},{"v":0,"d":"0.00"},{"v":524.3,"d":"524.30"},{"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",{"$f":"D11+D15","v":236.71},{"$f":"E11+E15","v":101.99},{"$f":"F11+F15","v":134.72},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20805","行政事业单位养老支出",{"$f":"D12+D13+D14","v":101.99},{"$f":"E12+E13+E14","v":101.99},{"$f":"F12+F13+F14","v":{"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",{"$f":"E12+F12","v":5.73},5.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2080505","机关事业单位基本养老保险缴费支出★",{"$f":"E13+F13","v":64.17},64.17,{"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★",{"$f":"E14+F14","v":32.09},32.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"20822","大中型水库移民后期扶持基金支出",{"$f":"D16+D17+D18","v":134.72},{"$f":"E16+E17+E18","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17+F18","v":134.72},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2082201","移民补助",{"$f":"E16+F16","v":53.76},{"v":0,"d":"0.00"},53.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":17},"2082202","基础设施建设和经济发展",{"$f":"E17+F17","v":30.46},{"v":0,"d":"0.00"},30.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"2082602","财政对城乡居民基本养老保险基金的补助",{"$f":"E18+F18","v":{"v":50.5,"d":"50.50"}},{"v":0,"d":"0.00"},{"v":50.5,"d":"50.50"}]
[19,"210","卫生健康支出",{"$f":"D20","v":61.09},{"$f":"E20","v":61.09},{"$f":"F20","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"21011","行政事业单位医疗",{"$f":"D21+D22","v":61.09},{"$f":"E21+E22","v":61.09},{"$f":"F21+F22","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2101101","行政单位医疗",{"$f":"E21+F21","v":8.76},8.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"2101102","事业单位医疗",{"$f":"E22+F22","v":52.33},52.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"211","节能环保支出",{"$f":"D24","v":{"v":2203.7,"d":"2203.70"}},{"v":0,"d":"0.00"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"21103","污染防治",{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"2110301","大气",{"$f":"E25+F25","v":{"v":2203.7,"d":"2203.70"}},{"v":0,"d":"0.00"},{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"212","城乡社区支出",{"$f":"D27+D32+D34+D36+D38+D44+D46","v":165005.12},{"$f":"E27+E32+E34+E36+E38+E44+E46","v":483.62},{"$f":"F27+F32+F34+F36+F38+F44+F46","v":{"v":164521.5,"d":"164521.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":27},"21201","城乡社区管理事务",{"$f":"D28+D29+D30+D31","v":2284.02},{"$f":"E28+E29+E30+E31","v":483.62},{"$f":"F28+F29+F30+F31","v":{"v":1800.4,"d":"1800.40"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"2120101","行政运行",{"$f":"E28+F28","v":483.62},483.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"2120102","一般行政管理事务",{"$f":"E29+F29","v":{"v":95.7,"d":"95.70"}},{"v":0,"d":"0.00"},{"v":95.7,"d":"95.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"2120110","执业资格注册、资质审查",{"$f":"E30+F30","v":{"v":3.5,"d":"3.50"}},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"2120199","其他城乡社区管理事务支出",{"$f":"E31+F31","v":{"v":1701.2,"d":"1701.20"}},{"v":0,"d":"0.00"},{"v":1701.2,"d":"1701.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"21203","城乡社区公共设施",{"$f":"D33","v":{"v":0,"d":"0.00"}},{"$f":"E33","v":{"v":0,"d":"0.00"}},{"$f":"F33","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"2120399","其他城乡社区公共设施支出",{"$f":"E33+F33","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"21205","城乡社区环境卫生",{"$f":"D35","v":{"v":2550,"d":"2550.00"}},{"$f":"E35","v":{"v":0,"d":"0.00"}},{"$f":"F35","v":{"v":2550,"d":"2550.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"2120501","城乡社区环境卫生",{"$f":"E35+F35","v":{"v":2550,"d":"2550.00"}},{"v":0,"d":"0.00"},{"v":2550,"d":"2550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"21206","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[{"$f":"ROW()","v":37},"2120601","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[38,"21208","国有土地使用权出让收入安排的支出",{"$f":"D39+D40+D41+D42+D43","v":{"v":160024.6,"d":"160024.60"}},{"$f":"E39+E40+E41+E42+E43","v":{"v":0,"d":"0.00"}},{"$f":"F39+F40+F41+F42+F43","v":{"v":160024.6,"d":"160024.60"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[39,"2120801","征地和拆迁补偿支出",{"$f":"E39+F39","v":{"v":130713.3,"d":"130713.30"}},{"v":0,"d":"0.00"},{"v":130713.3,"d":"130713.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[40,"2120803","城市建设支出",{"$f":"E40+F40","v":{"v":15471,"d":"15471.00"}},{"v":0,"d":"0.00"},{"v":15471,"d":"15471.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[41,"2120804","农村基础设施建设支出",{"$f":"E41+F41","v":{"v":961.5,"d":"961.50"}},{"v":0,"d":"0.00"},{"v":961.5,"d":"961.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[42,"2120805","绿化租地",{"$f":"E42+F42","v":{"v":1022.2,"d":"1022.20"}},{"v":0,"d":"0.00"},{"v":1022.2,"d":"1022.20"}]
[43,"2120899","其他国有土地使用权出让收入安排的支出",{"$f":"E43+F43","v":{"v":11856.6,"d":"11856.60"}},{"v":0,"d":"0.00"},{"v":11856.6,"d":"11856.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"21213","城市基础设施配套费安排的支出",{"$f":"D45","v":{"v":0,"d":"0.00"}},{"$f":"E45","v":{"v":0,"d":"0.00"}},{"$f":"F45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[45,"2121302","城市环境卫生",{"$f":"E45+F45","v":{"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,"21299","其他城乡社区支出",{"$f":"D47","v":{"v":136.5,"d":"136.50"}},{"v":0,"d":"0.00"},{"v":136.5,"d":"136.50"}]
[{"$f":"ROW()","v":47},"2129999","其他城乡社区支出",{"v":136.5,"d":"136.50"},{"$f":"E48","v":{"v":0,"d":"0.00"}},{"v":136.5,"d":"136.50"}]
[48,"213","农林水支出",{"$f":"D49","v":{"v":50,"d":"50.00"}},{"$f":"E49","v":{"v":0,"d":"0.00"}},{"$f":"F49","v":{"v":50,"d":"50.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[49,"21303","水利",{"$f":"D50+D51","v":{"v":50,"d":"50.00"}},{"$f":"E50+E51","v":{"v":0,"d":"0.00"}},{"$f":"F50+F51","v":{"v":50,"d":"50.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[50,"2130306","水利工程运行与维护",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[51,"2130335","农村人畜饮水",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[52,"214","交通运输支出",{"$f":"D53","v":188.47},{"$f":"E53","v":188.47},{"$f":"F53","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[53,"21401","公路水路运输",{"$f":"D54+D55","v":188.47},{"$f":"E54+E55","v":188.47},{"$f":"F54+F55","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[54,"2140106","公路养护",{"$f":"E54+F54","v":{"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"}]
[55,"2140199","其他公路水利运输",188.47,188.47,{"v":0,"d":"0.00"}]
[56,"221","住房保障支出",{"$f":"D57","v":48.12},48.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[57,"22102","住房改革支出",48.12,48.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[58,"2210201","住房公积金",{"$f":"E58+F58","v":48.12},48.12,{"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",{"$nulls":3},"预算年度：2021",null,"金额单位：万元"]
["序号","收入",null,"支出"]
[null,"项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[{"$f":"ROW()","v":6},"一、一般公共预算财政拨款",{"$f":"5727.19+256+2225.5","v":8208.69},"一、一般公共服务支出",{"$f":"F6+G6+H6","v":{"v":524.3,"d":"524.30"}},{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",{"$f":"160108.82","v":160108.82},"二、外交支出",{"$f":"F7+G7+H7","v":{"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",236.71,152.49,84.22,{"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",61.09,61.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",{"v":2203.7,"d":"2203.70"},{"$f":"2203.7","v":{"v":2203.7,"d":"2203.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",165005.12,{"$f":"3874.82+1105.7","v":4980.52},{"v":160024.6,"d":"160024.60"},{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",188.47,188.47,{"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",48.12,48.12,{"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",{"$f":"C6+C7+C8","v":168317.51},"        本年支出合计",{"$f":"F35+G35","v":168317.51},{"$f":"SUM(F6:F34)","v":8208.69},{"$f":"SUM(G6:G34)","v":160108.82},{"$f":"SUM(H6:H34)","v":{"v":0,"d":"0.00"}}]
[36,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"            合计",{"$f":"C35+C36","v":168317.51},"            合计",168317.51,{"$f":"F35+F36","v":8208.69},{"$f":"G35+G36","v":160108.82},{"v":0,"d":"0.00"}]

{"sheet":"附表3-5","index":5,"n_rows":47,"n_cols":6,"rows_kept":47,"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",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":8208.69},{"$f":"E7+E10+E16+E20+E23+E37+E41+E45","v":883.29},{"$f":"F7+F10+F16+F20+F23+F37+F41+F45","v":{"v":7325.4,"d":"7325.40"}}]
[{"$f":"ROW()","v":7},"201","一般公共服务支出",{"$f":"E7+F7","v":{"v":524.3,"d":"524.30"}},{"$f":"E8","v":{"v":0,"d":"0.00"}},{"$f":"F8","v":{"v":524.3,"d":"524.30"}}]
[{"$f":"ROW()","v":8},"20103","政府办公厅（室）及相关机构事务",{"v":524.3,"d":"524.30"},{"$f":"E9","v":{"v":0,"d":"0.00"}},{"$f":"F9","v":{"v":524.3,"d":"524.30"}}]
[9,"2010302","一般行政管理事务",{"v":524.3,"d":"524.30"},{"v":0,"d":"0.00"},{"v":524.3,"d":"524.30"}]
[10,"208","社会保障和就业支出",152.49,{"$f":"E11","v":101.99},{"$f":"F11","v":{"v":50.5,"d":"50.50"}}]
[11,"20805","行政事业单位养老支出",152.49,{"$f":"E12+E13+E14+E15","v":101.99},{"$f":"F12+F13+F14+F15","v":{"v":50.5,"d":"50.50"}}]
[12,"2080502","事业单位离退休",5.73,{"$f":"0.87+4.86","v":5.73},{"v":0,"d":"0.00"}]
[13,"2080505","机关事业单位基本养老保险缴费支出★",64.17,{"$f":"9.35+35.73+19.09","v":64.17},{"v":0,"d":"0.00"}]
[14,"2080506","机关事业单位职业年金缴费支出★",32.09,{"$f":"22.54+9.55","v":32.09},{"v":0,"d":"0.00"}]
[15,"2082602","财政对城乡居民基本养老保险基金的补助",{"v":50.5,"d":"50.50"},{"v":0,"d":"0.00"},{"$f":"0.6+30+19.9","v":{"v":50.5,"d":"50.50"}}]
[{"$f":"ROW()","v":16},"210","卫生健康支出",{"$f":"E16+F16","v":61.09},{"$f":"E17","v":61.09},{"v":0,"d":"0.00"}]
[17,"21011","行政事业单位医疗",61.09,{"$f":"E18+E19","v":61.09},{"v":0,"d":"0.00"}]
[18,"2101101","行政单位医疗",8.76,8.76,{"v":0,"d":"0.00"}]
[19,"2101102","事业单位医疗",52.33,{"$f":"33.49+17.89+0.95","v":52.33},{"v":0,"d":"0.00"}]
[20,"211","节能环保支出",{"v":2203.7,"d":"2203.70"},{"$f":"E21","v":{"v":0,"d":"0.00"}},{"$f":"F21","v":{"v":2203.7,"d":"2203.70"}}]
[21,"21103","污染防治",{"v":2203.7,"d":"2203.70"},{"$f":"E22","v":{"v":0,"d":"0.00"}},{"$f":"F22","v":{"v":2203.7,"d":"2203.70"}}]
[22,"2110301","大气",{"v":2203.7,"d":"2203.70"},{"v":0,"d":"0.00"},{"v":2203.7,"d":"2203.70"}]
[23,"212","城乡社区支出",4980.52,{"$f":"E24+E29+E31+E33+E35","v":483.62},{"$f":"F24+F29+F31+F33+F35","v":{"v":4496.9,"d":"4496.90"}}]
[24,"21201","城乡社区管理事务",2284.02,{"$f":"E25+E26+E27+E28","v":483.62},{"$f":"F25+F26+F27+F28","v":{"v":1800.4,"d":"1800.40"}}]
[25,"2120101","行政运行",483.62,{"$f":"34.67+135.13+149.54+2.68+150.99+0.15+0.1+0.35+0.56+0.43+1.57+1.34+4.23+1.82+0.06","v":483.62},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":26},"2120102","一般行政管理事务",{"v":95.7,"d":"95.70"},{"v":0,"d":"0.00"},{"v":95.7,"d":"95.70"}]
[27,"2120110","执业资格注册、资质审查",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
[28,"2120199","其他城乡社区管理事务支出",{"v":1701.2,"d":"1701.20"},{"v":0,"d":"0.00"},{"$f":"897.5+718.7+85","v":{"v":1701.2,"d":"1701.20"}}]
[29,"21203","城乡社区公共设施",{"v":0,"d":"0.00"},{"$f":"E30","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[30,"2120399","其他城乡社区公共设施支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"21205","城乡社区环境卫生",{"v":2550,"d":"2550.00"},{"v":0,"d":"0.00"},{"v":2550,"d":"2550.00"}]
[{"$f":"ROW()","v":32},"2120501","城乡社区环境卫生",{"v":2550,"d":"2550.00"},{"v":0,"d":"0.00"},{"v":2550,"d":"2550.00"}]
[33,"21206","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[34,"2120601","建设市场管理与监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
[35,"21299","其他城乡社区支出",{"v":136.5,"d":"136.50"},{"$f":"E36","v":{"v":0,"d":"0.00"}},136.5]
[36,"2129999","其他城乡社区支出",{"v":136.5,"d":"136.50"},{"$f":"E37","v":{"v":0,"d":"0.00"}},136.5]
[37,"213","农林水支出",{"v":50,"d":"50.00"},{"$f":"E38","v":{"v":0,"d":"0.00"}},{"$f":"F38","v":{"v":50,"d":"50.00"}}]
[38,"21303","水利",{"v":50,"d":"50.00"},{"$f":"E40","v":{"v":0,"d":"0.00"}},{"$f":"F39+F40","v":{"v":50,"d":"50.00"}}]
[39,"2130306","水利工程运行与维护",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[40,"2130335","农村人畜饮水",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[41,"214","交通运输支出",188.47,{"$f":"E42","v":188.47},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":42},"21401","公路水路运输",188.47,{"$f":"E43+E44","v":188.47},{"v":0,"d":"0.00"}]
[43,"2140106","公路养护",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[44,"2140199","其他公路水路运输",188.47,{"$f":"4.95+57.67+54.24+69.48+0.3+0.22+0.84+0.72+0.05","v":188.47},{"v":0,"d":"0.00"}]
[45,"221","住房保障支出",48.12,{"$f":"E46","v":48.12},{"v":0,"d":"0.00"}]
[46,"22102","住房改革支出",48.12,{"$f":"E47","v":48.12},{"v":0,"d":"0.00"}]
[47,"2210201","住房公积金",48.12,{"$f":"33.8+14.32","v":48.12},{"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",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"基本支出"]
[null,"经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":883.29},{"$f":"E7+E18+E30","v":843.67},{"$f":"F7+F18+F30","v":39.62}]
[7,"301","工资福利支出",{"$f":"E7+F7","v":836.88},836.88,{"v":0,"d":"0.00"}]
[8,"30101","基本工资",{"v":192.8,"d":"192.80"},{"$f":"135.13+57.67","v":{"v":192.8,"d":"192.80"}},{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",203.78,{"$f":"149.54+54.24","v":203.78},{"v":0,"d":"0.00"}]
[10,"30103","奖金",2.68,2.68,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",220.47,{"$f":"150.99+69.48","v":220.47},{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",64.17,{"$f":"9.35+35.73+19.09","v":64.17},{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",32.09,{"$f":"22.54+9.55","v":32.09},{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",60.14,{"$f":"33.49+17.89+8.76","v":60.14},{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",6.58,{"$f":"0.15+0.1+0.35+0.56+0.43+1.57+1.34+0.3+0.22+0.84+0.72","v":6.58},{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",48.12,{"$f":"33.8+14.32","v":48.12},{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",6.05,{"$f":"4.23+1.82","v":6.05},{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",39.62,{"v":0,"d":"0.00"},{"$f":"34.67+4.95","v":39.62}]
[19,"30201","办公费",{"v":8.7,"d":"8.70"},{"v":0,"d":"0.00"},{"$f":"6.3+2.4","v":{"v":8.7,"d":"8.70"}}]
[20,"30207","邮电费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
[21,"30211","差旅费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
[22,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[23,"30214","租赁费",3.72,{"v":0,"d":"0.00"},3.72]
[24,"30215","会议费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[25,"30216","培训费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[26,"30217","公务接待费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[27,"30228","工会经费",8.02,{"v":0,"d":"0.00"},{"$f":"5.63+2.39","v":8.02}]
[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",0.58,{"v":0,"d":"0.00"},{"$f":"0.42+0.16","v":0.58}]
[30,"303","对个人和家庭的补助",6.79,{"$f":"E31+E32+E33","v":6.79},{"v":0,"d":"0.00"}]
[31,"30302","退休费",5.73,{"$f":"0.87+4.86","v":5.73},{"v":0,"d":"0.00"}]
[32,"30307","医疗费补助",0.95,0.95,{"v":0,"d":"0.00"}]
[33,"30309","奖励金",0.11,{"$f":"0.06+0.05","v":0.11},{"v":0,"d":"0.00"}]

{"sheet":"附表3-7","index":7,"n_rows":35,"n_cols":6,"rows_kept":35,"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",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":{"v":160108.82,"d":"160,108.82"}},{"v":0,"d":"0.00"},{"$f":"F7+F11+F32+F14","v":{"v":160108.82,"d":"160,108.82"}}]
[7,"208","社会保障和就业支出",{"$f":"E7+F7","v":84.22},{"v":0,"d":"0.00"},{"$f":"F8","v":84.22}]
[8,"20822","大中型水库移民后期扶持基金支出",84.22,{"v":0,"d":"0.00"},{"$f":"F9+F10","v":84.22}]
[9,"2082201","移民补助",53.76,{"v":0,"d":"0.00"},53.76]
[10,"2082202","基础设施建设和经济发展",30.46,{"v":0,"d":"0.00"},30.46]
[11,"211","节能环保支出",{"v":0,"d":"0.00"},{"$f":"E12","v":{"v":0,"d":"0.00"}},{"$f":"F12","v":{"v":0,"d":"0.00"}}]
[{"$f":"ROW()","v":12},"21103","污染防治",{"v":0,"d":"0.00"},{"$f":"E13","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[13,"2110301","大气",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"212","城乡社区支出",{"v":160024.6,"d":"160,024.60"},{"v":0,"d":"0.00"},{"$f":"F15+F18+F20+F22+F28+F30","v":{"v":160024.6,"d":"160,024.60"}}]
[15,"21201","城乡社区管理事务",{"v":0,"d":"0.00"},{"$f":"E16+E17","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17","v":{"v":0,"d":"0.00"}}]
[16,"2120102","一般行政管理事务",{"$f":"E16+F16","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2120110","职业资格注册、资质审查",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"21205","城乡社区环境卫生",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F19","v":{"v":0,"d":"0.00"}}]
[19,"2120501","城乡社区环境卫生",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"21206","建设市场管理与监督",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F21","v":{"v":0,"d":"0.00"}}]
[21,"2120601","建设市场管理与监督",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":22},"21208","国有土地使用权出让收入安排的支出",{"v":160024.6,"d":"160,024.60"},{"v":0,"d":"0.00"},{"$f":"F23+F24+F25+F26+F27","v":{"v":160024.6,"d":"160,024.60"}}]
[23,"2120801","征地和拆迁补偿支出",{"v":130713.3,"d":"130,713.30"},{"v":0,"d":"0.00"},{"v":130713.3,"d":"130,713.30"}]
[24,"2120803","城市建设支出",{"v":15471,"d":"15,471.00"},{"v":0,"d":"0.00"},{"v":15471,"d":"15,471.00"}]
[25,"2120804","农村基础设施建设支出",{"v":961.5,"d":"961.50"},{"v":0,"d":"0.00"},{"v":961.5,"d":"961.50"}]
[26,"2120805","绿化租地费",{"v":1022.2,"d":"1,022.20"},{"v":0,"d":"0.00"},{"v":1022.2,"d":"1,022.20"}]
[27,"2120899","其他国有土地使用权出让收入安排的支出",{"v":11856.6,"d":"11,856.60"},{"v":0,"d":"0.00"},{"v":11856.6,"d":"11,856.60"}]
[28,"21213","城市基础设施配套费安排的支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F29","v":{"v":0,"d":"0.00"}}]
[29,"2121302","城市环境卫生",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"21299","其他城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F31","v":{"v":0,"d":"0.00"}}]
[31,"2129999","其他城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"213","农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F33","v":{"v":0,"d":"0.00"}}]
[33,"21303","水利",{"v":0,"d":"0.00"},{"$f":"E34+E35","v":{"v":0,"d":"0.00"}},{"$f":"F34+F35","v":{"v":0,"d":"0.00"}}]
[34,2130306,"水利工程运行与维护",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,2130335,"农村人畜饮水",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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",{"$nulls":3},"预算年度：2021","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
[null,"功能分类科目编码","科目名称"]
["栏次"]
{"$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",{"$nulls":4},"预算年度：2021","金额单位：万元"]
["序号","项  目","资金来源"]
[null,null,"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[{"$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"}]