{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":76},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":120573453.68,"d":"120,573,454"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"城乡规划建设局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：城乡规划建设局",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":19722242.28,"d":"19,722,242.28"},"合计",{"v":20282242.28,"d":"20,282,242.28"}]
["    一般公共预算拨款收入",{"v":19222242.28,"d":"19,222,242.28"},"社会保障和就业支出",{"v":696027.47,"d":"696,027.47"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"}]
["    政府性基金预算拨款收入",{"v":500000,"d":"500,000.00"},"城乡社区支出",{"v":18851301,"d":"18,851,301.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":367310.88,"d":"367,310.88"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":560000,"d":"560,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":20282242.28,"d":"20,282,242.28"},"本年支出合计",{"v":20282242.28,"d":"20,282,242.28"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":20282242.28,"d":"20,282,242.28"},"支出总计",{"v":20282242.28,"d":"20,282,242.28"}]

{"sheet":"部门收入总表","index":2,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：城乡规划建设局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":20282242.28,"d":"20,282,242.28"},{"v":19722242.28,"d":"19,722,242.28"},{"v":19222242.28,"d":"19,222,242.28"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560000,"d":"560,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10171","城乡规划建设局",{"v":20282242.28,"d":"20,282,242.28"},{"v":19722242.28,"d":"19,722,242.28"},{"v":19222242.28,"d":"19,222,242.28"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":560000,"d":"560,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017101","  县城乡规划建设局机关",{"v":14966019.29,"d":"14,966,019.29"},{"v":14966019.29,"d":"14,966,019.29"},{"v":14466019.29,"d":"14,466,019.29"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"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"},{"v":0,"d":"0.00"}]
["  1017102","  规划建设监察大队",{"v":2007074.56,"d":"2,007,074.56"},{"v":2007074.56,"d":"2,007,074.56"},{"v":2007074.56,"d":"2,007,074.56"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017103","  规划建设服务所",{"v":1667206.36,"d":"1,667,206.36"},{"v":1667206.36,"d":"1,667,206.36"},{"v":1667206.36,"d":"1,667,206.36"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017105","  质监站",{"v":1641942.07,"d":"1,641,942.07"},{"v":1081942.07,"d":"1,081,942.07"},{"v":1081942.07,"d":"1,081,942.07"},{"v":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":560000,"d":"560,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":31,"n_cols":8,"rows_kept":31,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：城乡规划建设局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"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"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":20282242.28,"d":"20,282,242.28"},{"v":7305242.28,"d":"7,305,242.28"},{"v":12977000,"d":"12,977,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":696027.47,"d":"696,027.47"},{"v":696027.47,"d":"696,027.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":689991.47,"d":"689,991.47"},{"v":689991.47,"d":"689,991.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":672627.47,"d":"672,627.47"},{"v":672627.47,"d":"672,627.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":17364,"d":"17,364.00"},{"v":17364,"d":"17,364.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":92160,"d":"92,160.00"},{"v":92160,"d":"92,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":126720,"d":"126,720.00"},{"v":126720,"d":"126,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":148722.93,"d":"148,722.93"},{"v":148722.93,"d":"148,722.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":18851301,"d":"18,851,301.00"},{"v":5874301,"d":"5,874,301.00"},{"v":12977000,"d":"12,977,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  城乡社区管理事务",{"v":4282457,"d":"4,282,457.00"},{"v":4187457,"d":"4,187,457.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120101","    行政运行（城乡社区管理事务）",{"v":1629646,"d":"1,629,646.00"},{"v":1629646,"d":"1,629,646.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120102","    一般行政管理事务（城乡社区管理事务）",{"v":1185343,"d":"1,185,343.00"},{"v":1185343,"d":"1,185,343.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120103","    机关服务（城乡社区管理事务）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120106","    工程建设管理",{"v":1417468,"d":"1,417,468.00"},{"v":1372468,"d":"1,372,468.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  城乡社区规划与管理",{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120201","    城乡社区规划与管理",{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  建设市场管理与监督",{"v":1686844,"d":"1,686,844.00"},{"v":1686844,"d":"1,686,844.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120601","    建设市场管理与监督",{"v":1686844,"d":"1,686,844.00"},{"v":1686844,"d":"1,686,844.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：城乡规划建设局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":19722242.28,"d":"19,722,242.28"},"一、本年支出",{"v":19722242.28,"d":"19,722,242.28"},{"v":19222242.28,"d":"19,222,242.28"},{"v":500000,"d":"500,000.00"}]
["    一般公共预算拨款收入",{"v":19222242.28,"d":"19,222,242.28"},"社会保障和就业支出",{"v":696027.47,"d":"696,027.47"},{"v":696027.47,"d":"696,027.47"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":500000,"d":"500,000.00"},"城乡社区支出",{"v":18291301,"d":"18,291,301.00"},{"v":17791301,"d":"17,791,301.00"},{"v":500000,"d":"500,000.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":19722242.28,"d":"19,722,242.28"},"支出总计",{"v":19722242.28,"d":"19,722,242.28"},{"v":19222242.28,"d":"19,222,242.28"},{"v":500000,"d":"500,000.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：城乡规划建设局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":19222242.28,"d":"19,222,242.28"},{"v":6245242.28,"d":"6,245,242.28"},{"v":12977000,"d":"12,977,000.00"}]
["208","社会保障和就业支出",{"v":696027.47,"d":"696,027.47"},{"v":696027.47,"d":"696,027.47"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":689991.47,"d":"689,991.47"},{"v":689991.47,"d":"689,991.47"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":672627.47,"d":"672,627.47"},{"v":672627.47,"d":"672,627.47"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":17364,"d":"17,364.00"},{"v":17364,"d":"17,364.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":92160,"d":"92,160.00"},{"v":92160,"d":"92,160.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":126720,"d":"126,720.00"},{"v":126720,"d":"126,720.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":148722.93,"d":"148,722.93"},{"v":148722.93,"d":"148,722.93"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":17791301,"d":"17,791,301.00"},{"v":4814301,"d":"4,814,301.00"},{"v":12977000,"d":"12,977,000.00"}]
["  01","  城乡社区管理事务",{"v":3222457,"d":"3,222,457.00"},{"v":3127457,"d":"3,127,457.00"},{"v":95000,"d":"95,000.00"}]
["    2120101","    行政运行（城乡社区管理事务）",{"v":1129646,"d":"1,129,646.00"},{"v":1129646,"d":"1,129,646.00"},{"v":0,"d":"0.00"}]
["    2120102","    一般行政管理事务（城乡社区管理事务）",{"v":1185343,"d":"1,185,343.00"},{"v":1185343,"d":"1,185,343.00"},{"v":0,"d":"0.00"}]
["    2120103","    机关服务（城乡社区管理事务）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    2120106","    工程建设管理",{"v":857468,"d":"857,468.00"},{"v":812468,"d":"812,468.00"},{"v":45000,"d":"45,000.00"}]
["  02","  城乡社区规划与管理",{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":12882000,"d":"12,882,000.00"}]
["    2120201","    城乡社区规划与管理",{"v":12882000,"d":"12,882,000.00"},{"v":0,"d":"0.00"},{"v":12882000,"d":"12,882,000.00"}]
["  06","  建设市场管理与监督",{"v":1686844,"d":"1,686,844.00"},{"v":1686844,"d":"1,686,844.00"},{"v":0,"d":"0.00"}]
["    2120601","    建设市场管理与监督",{"v":1686844,"d":"1,686,844.00"},{"v":1686844,"d":"1,686,844.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":68,"n_cols":5,"rows_kept":68,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：城乡规划建设局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":6245242.28,"d":"6,245,242.28"},{"v":5132462.28,"d":"5,132,462.28"},{"v":1112780,"d":"1,112,780.00"}]
["301","工资福利支出",{"v":5126426.28,"d":"5,126,426.28"},{"v":5126426.28,"d":"5,126,426.28"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":1891164,"d":"1,891,164.00"},{"v":1891164,"d":"1,891,164.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":1891164,"d":"1,891,164.00"},{"v":1891164,"d":"1,891,164.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":1169760,"d":"1,169,760.00"},{"v":1169760,"d":"1,169,760.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":14040,"d":"14,040.00"},{"v":14040,"d":"14,040.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":30600,"d":"30,600.00"},{"v":30600,"d":"30,600.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":36000,"d":"36,000.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":205860,"d":"205,860.00"},{"v":205860,"d":"205,860.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":39312,"d":"39,312.00"},{"v":39312,"d":"39,312.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":50400,"d":"50,400.00"},{"v":50400,"d":"50,400.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":85680,"d":"85,680.00"},{"v":85680,"d":"85,680.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":100800,"d":"100,800.00"},{"v":100800,"d":"100,800.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":562668,"d":"562,668.00"},{"v":562668,"d":"562,668.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":26400,"d":"26,400.00"},{"v":26400,"d":"26,400.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":157597,"d":"157,597.00"},{"v":157597,"d":"157,597.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":157597,"d":"157,597.00"},{"v":157597,"d":"157,597.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":672627.47,"d":"672,627.47"},{"v":672627.47,"d":"672,627.47"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":672627.47,"d":"672,627.47"},{"v":672627.47,"d":"672,627.47"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":17364,"d":"17,364.00"},{"v":17364,"d":"17,364.00"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":17364,"d":"17,364.00"},{"v":17364,"d":"17,364.00"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":218880,"d":"218,880.00"},{"v":218880,"d":"218,880.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":218880,"d":"218,880.00"},{"v":218880,"d":"218,880.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":148722.93,"d":"148,722.93"},{"v":148722.93,"d":"148,722.93"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":148722.93,"d":"148,722.93"},{"v":148722.93,"d":"148,722.93"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":483000,"d":"483,000.00"},{"v":483000,"d":"483,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":483000,"d":"483,000.00"},{"v":483000,"d":"483,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1112780,"d":"1,112,780.00"},{"v":0,"d":"0.00"},{"v":1112780,"d":"1,112,780.00"}]
["  01","  办公费",{"v":237500,"d":"237,500.00"},{"v":0,"d":"0.00"},{"v":237500,"d":"237,500.00"}]
["    30130201","    办公费",{"v":237500,"d":"237,500.00"},{"v":0,"d":"0.00"},{"v":237500,"d":"237,500.00"}]
["  02","  印刷费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30130202","    印刷费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["  05","  水费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30130205","    水费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["  06","  电费",{"v":33600,"d":"33,600.00"},{"v":0,"d":"0.00"},{"v":33600,"d":"33,600.00"}]
["    30130206","    电费",{"v":33600,"d":"33,600.00"},{"v":0,"d":"0.00"},{"v":33600,"d":"33,600.00"}]
["  07","  邮电费",{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"}]
["    30130207","    邮电费",{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"}]
["  08","  取暖费",{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"},{"v":7680,"d":"7,680.00"}]
["    30130208","    取暖费",{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"},{"v":7680,"d":"7,680.00"}]
["  11","  差旅费",{"v":188000,"d":"188,000.00"},{"v":0,"d":"0.00"},{"v":188000,"d":"188,000.00"}]
["    30130211","    差旅费",{"v":188000,"d":"188,000.00"},{"v":0,"d":"0.00"},{"v":188000,"d":"188,000.00"}]
["  16","  培训费",{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"}]
["    30130216","    培训费",{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"}]
["  17","  公务接待费",{"v":116000,"d":"116,000.00"},{"v":0,"d":"0.00"},{"v":116000,"d":"116,000.00"}]
["    30130217","    公务接待费",{"v":116000,"d":"116,000.00"},{"v":0,"d":"0.00"},{"v":116000,"d":"116,000.00"}]
["  26","  劳务费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30130226","    劳务费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["  28","  工会经费",{"v":24400,"d":"24,400.00"},{"v":0,"d":"0.00"},{"v":24400,"d":"24,400.00"}]
["    30130228","    工会经费",{"v":24400,"d":"24,400.00"},{"v":0,"d":"0.00"},{"v":24400,"d":"24,400.00"}]
["  29","  福利费",{"v":118800,"d":"118,800.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118,800.00"}]
["    30130229","    福利费",{"v":118800,"d":"118,800.00"},{"v":0,"d":"0.00"},{"v":118800,"d":"118,800.00"}]
["  31","  公务用车运行维护费",{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"}]
["    30130231","    公务用车运行维护费",{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"}]
["  39","  其他交通费用",{"v":97800,"d":"97,800.00"},{"v":0,"d":"0.00"},{"v":97800,"d":"97,800.00"}]
["    3013023901","    公务交通补贴",{"v":97800,"d":"97,800.00"},{"v":0,"d":"0.00"},{"v":97800,"d":"97,800.00"}]
["303","对个人和家庭的补助",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":6036,"d":"6,036.00"},{"v":6036,"d":"6,036.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:城乡规划建设局",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5]
[null,"合计",{"v":163000,"d":"163,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"},{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"}]
["10171","城乡规划建设局",{"v":163000,"d":"163,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"},{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":8,"n_rows":10,"n_cols":5,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位：城乡规划建设局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["  01","  城乡社区管理事务",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
["    2120101","    行政运行（城乡社区管理事务）",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":20282242.28,"d":"20,282,242.28"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":696027.47,"d":"696,027.47"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"}]
["城乡社区支出",{"v":18851301,"d":"18,851,301.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":19722242.28,"d":"19,722,242.28"},{"v":19222242.28,"d":"19,222,242.28"},{"v":500000,"d":"500,000.00"}]
["社会保障和就业支出",{"v":696027.47,"d":"696,027.47"},{"v":696027.47,"d":"696,027.47"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":367602.93,"d":"367,602.93"},{"v":367602.93,"d":"367,602.93"},{"v":0,"d":"0.00"}]
["城乡社区支出",{"v":18291301,"d":"18,291,301.00"},{"v":17791301,"d":"17,791,301.00"},{"v":500000,"d":"500,000.00"}]
["住房保障支出",{"v":367310.88,"d":"367,310.88"},{"v":367310.88,"d":"367,310.88"},{"v":0,"d":"0.00"}]