{"text_format":"3","workbook":"xls","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","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["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]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[6,"一、财政拨款收入",41631.18,"一、一般公共服务支出",{"v":0,"d":"0.00"}]
[7,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[12,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",115.47]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",{"v":52.1,"d":"52.10"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",40513.36]
[18,"","","十三、农林水支出",{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[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",912.41]
[25,"","","二十、住房保障支出",37.84]
[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",41631.18,"        本年支出合计",41631.18]
[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",41631.18,"            合计",41631.18]

{"sheet":"附表3-2","index":2,"n_rows":29,"n_cols":11,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","","","","年度：","","预算年度：2020","","金额单位：万元",""]
["序号","科目","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[6,"","合计",41631.18,41631.18,{"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,"208","社会保障和就业支出",115.47,115.47,{"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"}]
[8,"20805","行政事业单位离退休",115.47,115.47,{"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"}]
[9,"2080501","归口管理的行政单位离退休",23.94,23.94,{"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,"2080502","事业单位离退休",3.24,3.24,{"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"}]
[11,"2080505","机关事业单位基本养老保险缴费支出★",63.06,63.06,{"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,"2080506","机关事业单位职业年金缴费支出★",25.23,25.23,{"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,"210","卫生健康支出",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"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,"21011","行政事业单位医疗",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"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,"2101101","行政单位医疗",49.49,49.49,{"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,"2101102","事业单位医疗",2.61,2.61,{"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"}]
[17,"212","城乡社区支出",40513.36,40513.36,{"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,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",40513.36,40513.36,{"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,"2120801","征地和拆迁补偿支出",32387.36,32387.36,{"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,"2120802","土地开发支出",{"v":7500,"d":"7500.00"},{"v":7500,"d":"7500.00"},{"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"}]
[21,"2120899","其他国有土地使用权出让收入安排的支出",{"v":626,"d":"626.00"},{"v":626,"d":"626.00"},{"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"}]
[22,"220","自然资源海洋气象等支出",912.41,912.41,{"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,"22001","自然资源事务",912.41,912.41,{"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,"2200101","行政运行",666.41,666.41,{"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,"2200102","一般行政管理事务",{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},{"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"}]
[26,"2200104","自然资源规划及管理",{"v":190,"d":"190.00"},{"v":190,"d":"190.00"},{"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"}]
[27,"221","住房保障支出",37.84,37.84,{"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"}]
[28,"22102","住房改革支出",37.84,37.84,{"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"}]
[29,"2210201","住房公积金",37.84,37.84,{"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"}]

{"sheet":"附表3-3","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","","","年度：","预算年度：2020","","金额单位：万元",""]
["序号","科目","","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"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[6,"","合计",41631.18,871.82,40759.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"208","社会保障和就业支出",115.47,115.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20805","行政事业单位离退休",115.47,115.47,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2080501","归口管理的行政单位离退休",23.94,23.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2080502","事业单位离退休",3.24,3.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"2080505","机关事业单位基本养老保险缴费支出★",63.06,63.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2080506","机关事业单位职业年金缴费支出★",25.23,25.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"210","卫生健康支出",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"21011","行政事业单位医疗",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"2101101","行政单位医疗",49.49,49.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2101102","事业单位医疗",2.61,2.61,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"212","城乡社区支出",40513.36,{"v":0,"d":"0.00"},40513.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",40513.36,{"v":0,"d":"0.00"},40513.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"2120801","征地和拆迁补偿支出",32387.36,{"v":0,"d":"0.00"},32387.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2120802","土地开发支出",{"v":7500,"d":"7500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2120899","其他国有土地使用权出让收入安排的支出",{"v":626,"d":"626.00"},{"v":0,"d":"0.00"},{"v":626,"d":"626.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"220","自然资源海洋气象等支出",912.41,912.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"22001","自然资源事务",912.41,912.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2200101","行政运行",666.41,666.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"2200102","一般行政管理事务",{"v":56,"d":"56.00"},null,{"v":56,"d":"56.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"2200104","自然资源规划及管理",{"v":190,"d":"190.00"},null,{"v":190,"d":"190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"221","住房保障支出",37.84,37.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"22102","住房改革支出",37.84,37.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"2210201","住房公积金",37.84,37.84,{"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]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","","","预算年度：2020","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","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"]
[6,"一、一般公共预算财政拨款",1117.82,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",40513.36,"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"}]
[{"v":115.47,"d":"115"},".","","八、社会保障和就业支出",115.47,115.47,{"v":0,"d":"0.00"},{"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",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",40513.36,{"v":0,"d":"0.00"},40513.36,{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",912.41,912.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",37.84,37.84,{"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",41631.18,"        本年支出合计",41631.18,1117.82,40513.36,{"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",41631.18,"            合计",41631.18,1117.82,40513.36,{"v":0,"d":"0.00"}]

{"sheet":"附表3-5","index":5,"n_rows":24,"n_cols":6,"rows_kept":24,"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]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[6,"","合计",1117.82,871.82,{"v":246,"d":"246.00"}]
[7,"208","社会保障和就业支出",115.47,115.47,{"v":0,"d":"0.00"}]
[8,"20805","行政事业单位离退休",115.47,115.47,{"v":0,"d":"0.00"}]
[9,"2080501","归口管理的行政单位离退休",23.94,23.94,{"v":0,"d":"0.00"}]
[10,"2080502","事业单位离退休",3.24,3.24,{"v":0,"d":"0.00"}]
[11,"2080505","机关事业单位基本养老保险缴费支出★",63.06,63.06,{"v":0,"d":"0.00"}]
[12,"2080506","机关事业单位职业年金缴费支出★",25.23,25.23,{"v":0,"d":"0.00"}]
[13,"210","卫生健康支出",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"v":0,"d":"0.00"}]
[14,"21011","行政事业单位医疗",{"v":52.1,"d":"52.10"},{"v":52.1,"d":"52.10"},{"v":0,"d":"0.00"}]
[15,"2101101","行政单位医疗",49.49,49.49,{"v":0,"d":"0.00"}]
[16,"2101102","事业单位医疗",2.61,2.61,{"v":0,"d":"0.00"}]
[17,"220","自然资源海洋气象等支出",912.41,912.41,{"v":0,"d":"0.00"}]
[18,"22001","自然资源事务",912.41,912.41,{"v":0,"d":"0.00"}]
[19,"2200101","行政运行",666.41,666.41,{"v":0,"d":"0.00"}]
[20,"2200102","一般行政管理事务",{"v":56,"d":"56.00"},{"v":0,"d":"0.00"},{"v":56,"d":"56.00"}]
[21,"2200104","自然资源规划及管理",{"v":190,"d":"190.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"}]
[22,"221","住房保障支出",37.84,37.84,{"v":0,"d":"0.00"}]
[23,"22102","住房改革支出",37.84,37.84,{"v":0,"d":"0.00"}]
[24,"2210201","住房公积金",37.84,37.84,{"v":0,"d":"0.00"}]

{"sheet":"附表3-6","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["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：[129]自然资源和规划高新分局","","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","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"]
[6,"","合计",871.82,729.51,142.31]
[7,"301","工资福利支出",697.36,697.36,{"v":0,"d":"0.00"}]
[8,"30101","基本工资",165.12,165.12,{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",268.21,268.21,{"v":0,"d":"0.00"}]
[10,"30103","奖金",17.68,17.68,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",6.78,6.78,{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",63.06,63.06,{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",25.23,25.23,{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",{"v":47.3,"d":"47.30"},{"v":47.3,"d":"47.30"},{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",3.81,3.81,{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",37.84,37.84,{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",62.33,62.33,{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",142.31,{"v":0,"d":"0.00"},142.31]
[19,"30201","办公费",{"v":6.9,"d":"6.90"},{"v":0,"d":"0.00"},{"v":6.9,"d":"6.90"}]
[20,"30205","水费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
[21,"30206","电费",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
[22,"30207","邮电费",24.78,{"v":0,"d":"0.00"},24.78]
[23,"30208","取暖费",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
[24,"30211","差旅费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[25,"30214","租赁费",{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"}]
[26,"30215","会议费",{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"}]
[27,"30216","培训费",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
[28,"30217","公务接待费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[29,"30228","工会经费",6.31,{"v":0,"d":"0.00"},6.31]
[30,"30231","公务用车运行维护费★",{"v":19.5,"d":"19.50"},{"v":0,"d":"0.00"},{"v":19.5,"d":"19.50"}]
[31,"30239","其他交通费用★",25.26,{"v":0,"d":"0.00"},25.26]
[32,"30299","其他商品和服务支出",0.46,{"v":0,"d":"0.00"},0.46]
[33,"303","对个人和家庭的补助",32.15,32.15,{"v":0,"d":"0.00"}]
[34,"30302","退休费",27.18,27.18,{"v":0,"d":"0.00"}]
[35,"30307","医疗费补助",{"v":4.8,"d":"4.80"},{"v":4.8,"d":"4.80"},{"v":0,"d":"0.00"}]
[36,"30309","奖励金",0.17,0.17,{"v":0,"d":"0.00"}]

{"sheet":"附表3-7","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"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]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[6,"","合计",40513.36,{"v":0,"d":"0.00"},40513.36]
[7,"212","城乡社区支出",40513.36,{"v":0,"d":"0.00"},40513.36]
[8,"21208","国有土地使用权出让收入及对应专项债务收入安排的支出",40513.36,{"v":0,"d":"0.00"},40513.36]
[9,"2120801","征地拆迁补偿费",32387.36,{"v":0,"d":"0.00"},32387.36]
[10,"2120899","规划编制及招标代理费",{"v":626,"d":"626.00"},{"v":0,"d":"0.00"},{"v":626,"d":"626.00"}]
[11,"2120802","委托补充耕地费",{"v":7500,"d":"7500.00"},{"v":0,"d":"0.00"},{"v":7500,"d":"7500.00"}]

{"sheet":"附表3-8","index":8,"n_rows":9,"n_cols":6,"rows_kept":9,"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],[8,0,8,5]],"flags":["formulas_cached_only"]}
["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：[129]自然资源和规划高新分局","","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[6,"","合计","",{"v":0,"d":"0.00"},""]
[]
[]
["说明：我分局不存在国有资本经营,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]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表","","","","","",""]
["部门编码及名称：[129]自然资源和规划高新分局","","","预算年度：2020","","预算年度：2020","金额单位：万元"]
["序号","项  目","资金来源","","","",""]
["栏次","","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"]
[6,"合计",null,null,"","",""]
[7,"“三公”经费小计",{"v":20.5,"d":"20.50"},{"v":20.5,"d":"20.50"},{"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":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},{"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":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"三、公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]