{"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":22},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"merged":[[9,8,9,11]],"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":36356190.9,"d":"36,356,191"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"兴国县房地产管理局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"2018-03-15"]
[]
[]
[{"$nulls":5},"编制单位：",null,"房管局"]
[]
[]
[]
["单位负责人签章：",null,null,"肖培炬",null,null,"财务负责人签章：",{"$nulls":5},"制表人签章：",null,"欧阳欣"]

{"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：房管局",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":6059365.15,"d":"6,059,365.15"},"合计",{"v":6059365.15,"d":"6,059,365.15"}]
["    一般公共预算拨款收入",{"v":6059365.15,"d":"6,059,365.15"},"社会保障和就业支出",{"v":621416.2,"d":"621,416.20"}]
["    专项收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":339546.39,"d":"339,546.39"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"城乡社区支出",{"v":4746072,"d":"4,746,072.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":352330.56,"d":"352,330.56"}]
["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":0,"d":"0.00"},{"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":6059365.15,"d":"6,059,365.15"},"本年支出合计",{"v":6059365.15,"d":"6,059,365.15"}]
["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":6059365.15,"d":"6,059,365.15"},"支出总计",{"v":6059365.15,"d":"6,059,365.15"}]

{"sheet":"部门收入总表","index":2,"n_rows":13,"n_cols":15,"rows_kept":13,"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：房管局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":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"}]
["10176","房管局",{"v":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":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"}]
["  1017601","  县房管局机关",{"v":3287880.52,"d":"3,287,880.52"},{"v":3287880.52,"d":"3,287,880.52"},{"v":3287880.52,"d":"3,287,880.52"},{"v":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"}]
["  1017602","  房改办",{"v":171141.69,"d":"171,141.69"},{"v":171141.69,"d":"171,141.69"},{"v":171141.69,"d":"171,141.69"},{"v":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"}]
["  1017603","  房屋拆迁办公室",{"v":245239,"d":"245,239.00"},{"v":245239,"d":"245,239.00"},{"v":245239,"d":"245,239.00"},{"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"},{"v":0,"d":"0.00"}]
["  1017604","  住房保障管理中心",{"v":421416.72,"d":"421,416.72"},{"v":421416.72,"d":"421,416.72"},{"v":421416.72,"d":"421,416.72"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1017605","  房地产交易管理中心",{"v":1933687.22,"d":"1,933,687.22"},{"v":1933687.22,"d":"1,933,687.22"},{"v":1933687.22,"d":"1,933,687.22"},{"v":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"}]

{"sheet":"部门支出总表","index":3,"n_rows":21,"n_cols":8,"rows_kept":21,"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：房管局",{"$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":6059365.15,"d":"6,059,365.15"},{"v":4759365.15,"d":"4,759,365.15"},{"v":1300000,"d":"1,300,000.00"},{"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":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"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":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"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":604674.4,"d":"604,674.40"},{"v":604674.4,"d":"604,674.40"},{"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":16741.8,"d":"16,741.80"},{"v":16741.8,"d":"16,741.80"},{"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":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"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":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"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":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"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":140826.39,"d":"140,826.39"},{"v":140826.39,"d":"140,826.39"},{"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":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"},{"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":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2120109","    住宅建设与房地产市场监管",{"v":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"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":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"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":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"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：房管局",{"$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":6059365.15,"d":"6,059,365.15"},"一、本年支出",{"v":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":6059365.15,"d":"6,059,365.15"},"社会保障和就业支出",{"v":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"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":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"城乡社区支出",{"v":4746072,"d":"4,746,072.00"},{"v":4746072,"d":"4,746,072.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"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":6059365.15,"d":"6,059,365.15"},"支出总计",{"v":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":0,"d":"0.00"}]
{"$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":21,"n_cols":5,"rows_kept":21,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：房管局",{"$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":6059365.15,"d":"6,059,365.15"},{"v":4759365.15,"d":"4,759,365.15"},{"v":1300000,"d":"1,300,000.00"}]
["208","社会保障和就业支出",{"v":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":604674.4,"d":"604,674.40"},{"v":604674.4,"d":"604,674.40"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":16741.8,"d":"16,741.80"},{"v":16741.8,"d":"16,741.80"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":140826.39,"d":"140,826.39"},{"v":140826.39,"d":"140,826.39"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"}]
["  01","  城乡社区管理事务",{"v":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"}]
["    2120109","    住宅建设与房地产市场监管",{"v":4746072,"d":"4,746,072.00"},{"v":3446072,"d":"3,446,072.00"},{"v":1300000,"d":"1,300,000.00"}]
["221","住房保障支出",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":42,"n_cols":5,"rows_kept":42,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：房管局",{"$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":4759365.15,"d":"4,759,365.15"},{"v":4520865.15,"d":"4,520,865.15"},{"v":238500,"d":"238,500.00"}]
["301","工资福利支出",{"v":4520865.15,"d":"4,520,865.15"},{"v":4520865.15,"d":"4,520,865.15"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":1810608,"d":"1,810,608.00"},{"v":1810608,"d":"1,810,608.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":1810608,"d":"1,810,608.00"},{"v":1810608,"d":"1,810,608.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":1246080,"d":"1,246,080.00"},{"v":1246080,"d":"1,246,080.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":49608,"d":"49,608.00"},{"v":49608,"d":"49,608.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":63600,"d":"63,600.00"},{"v":63600,"d":"63,600.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":108120,"d":"108,120.00"},{"v":108120,"d":"108,120.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":127200,"d":"127,200.00"},{"v":127200,"d":"127,200.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":776952,"d":"776,952.00"},{"v":776952,"d":"776,952.00"},{"v":0,"d":"0.00"}]
["    301301020299","    其他津补贴(事业)",{"v":120600,"d":"120,600.00"},{"v":120600,"d":"120,600.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":150884,"d":"150,884.00"},{"v":150884,"d":"150,884.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":150884,"d":"150,884.00"},{"v":150884,"d":"150,884.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":604674.4,"d":"604,674.40"},{"v":604674.4,"d":"604,674.40"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":604674.4,"d":"604,674.40"},{"v":604674.4,"d":"604,674.40"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":16741.8,"d":"16,741.80"},{"v":16741.8,"d":"16,741.80"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":16741.8,"d":"16,741.80"},{"v":16741.8,"d":"16,741.80"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":198720,"d":"198,720.00"},{"v":198720,"d":"198,720.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":140826.39,"d":"140,826.39"},{"v":140826.39,"d":"140,826.39"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":140826.39,"d":"140,826.39"},{"v":140826.39,"d":"140,826.39"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":238500,"d":"238,500.00"},{"v":0,"d":"0.00"},{"v":238500,"d":"238,500.00"}]
["  01","  办公费",{"v":81900,"d":"81,900.00"},{"v":0,"d":"0.00"},{"v":81900,"d":"81,900.00"}]
["    30130201","    办公费",{"v":81900,"d":"81,900.00"},{"v":0,"d":"0.00"},{"v":81900,"d":"81,900.00"}]
["  06","  电费",{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"}]
["    30130206","    电费",{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"}]
["  07","  邮电费",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["    30130207","    邮电费",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["  11","  差旅费",{"v":37300,"d":"37,300.00"},{"v":0,"d":"0.00"},{"v":37300,"d":"37,300.00"}]
["    30130211","    差旅费",{"v":37300,"d":"37,300.00"},{"v":0,"d":"0.00"},{"v":37300,"d":"37,300.00"}]
["  17","  公务接待费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    30130217","    公务接待费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["  28","  工会经费",{"v":44800,"d":"44,800.00"},{"v":0,"d":"0.00"},{"v":44800,"d":"44,800.00"}]
["    30130228","    工会经费",{"v":44800,"d":"44,800.00"},{"v":0,"d":"0.00"},{"v":44800,"d":"44,800.00"}]

{"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:房管局",{"$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"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"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"}]
["10176","房管局",{"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"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$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]

{"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":6059365.15,"d":"6,059,365.15"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":621416.2,"d":"621,416.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":339546.39,"d":"339,546.39"},{"v":0,"d":"0.00"}]
["城乡社区支出",{"v":4746072,"d":"4,746,072.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":352330.56,"d":"352,330.56"},{"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":6059365.15,"d":"6,059,365.15"},{"v":6059365.15,"d":"6,059,365.15"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":621416.2,"d":"621,416.20"},{"v":621416.2,"d":"621,416.20"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":339546.39,"d":"339,546.39"},{"v":339546.39,"d":"339,546.39"},{"v":0,"d":"0.00"}]
["城乡社区支出",{"v":4746072,"d":"4,746,072.00"},{"v":4746072,"d":"4,746,072.00"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":352330.56,"d":"352,330.56"},{"v":352330.56,"d":"352,330.56"},{"v":0,"d":"0.00"}]