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

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"hidden":true,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2019年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["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":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:142建设局本级",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":8771091,"d":"8,771,091.00"},"社会保障和就业支出",{"v":915900,"d":"915,900.00"}]
["    一般公共预算拨款收入",{"v":8771091,"d":"8,771,091.00"},"卫生健康支出",{"v":220471,"d":"220,471.00"}]
["    专项收入",null,"城乡社区支出",{"v":6422370,"d":"6,422,370.00"}]
["    政府性基金预算拨款收入",null,"住房保障支出",{"v":1212350,"d":"1,212,350.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":8771091,"d":"8,771,091.00"},"本年支出合计",{"v":8771091,"d":"8,771,091.00"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":8771091,"d":"8,771,091.00"},"支出总计",{"v":8771091,"d":"8,771,091.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":24,"n_cols":15,"rows_kept":24,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[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:142建设局本级",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":8771091,"d":"8,771,091.00"},null,{"v":8771091,"d":"8,771,091.00"},{"v":8771091,"d":"8,771,091.00"}]
["221","住房保障支出",{"v":1212350,"d":"1,212,350.00"},null,{"v":1212350,"d":"1,212,350.00"},{"v":1212350,"d":"1,212,350.00"}]
["　02","　住房改革支出",{"v":312350,"d":"312,350.00"},null,{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]
["　　2210201","　　住房公积金",{"v":312350,"d":"312,350.00"},null,{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]
["　01","　保障性安居工程支出",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"}]
["　　2210105","　　农村危房改造",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"}]
["212","城乡社区支出",{"v":6422370,"d":"6,422,370.00"},null,{"v":6422370,"d":"6,422,370.00"},{"v":6422370,"d":"6,422,370.00"}]
["　01","　城乡社区管理事务",{"v":6422370,"d":"6,422,370.00"},null,{"v":6422370,"d":"6,422,370.00"},{"v":6422370,"d":"6,422,370.00"}]
["　　2120101","　　行政运行",{"v":6422370,"d":"6,422,370.00"},null,{"v":6422370,"d":"6,422,370.00"},{"v":6422370,"d":"6,422,370.00"}]
["210","卫生健康支出",{"v":220471,"d":"220,471.00"},null,{"v":220471,"d":"220,471.00"},{"v":220471,"d":"220,471.00"}]
["　11","　行政事业单位医疗",{"v":220471,"d":"220,471.00"},null,{"v":220471,"d":"220,471.00"},{"v":220471,"d":"220,471.00"}]
["　　2101101","　　行政单位医疗",{"v":220471,"d":"220,471.00"},null,{"v":220471,"d":"220,471.00"},{"v":220471,"d":"220,471.00"}]
["208","社会保障和就业支出",{"v":915900,"d":"915,900.00"},null,{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　05","　行政事业单位离退休",{"v":915900,"d":"915,900.00"},null,{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":54733,"d":"54,733.00"},null,{"v":54733,"d":"54,733.00"},{"v":54733,"d":"54,733.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":219112,"d":"219,112.00"},null,{"v":219112,"d":"219,112.00"},{"v":219112,"d":"219,112.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":547779,"d":"547,779.00"},null,{"v":547779,"d":"547,779.00"},{"v":547779,"d":"547,779.00"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":94276,"d":"94,276.00"},null,{"v":94276,"d":"94,276.00"},{"v":94276,"d":"94,276.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[1,0,1,7],[3,0,3,1],[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:142建设局本级",{"$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]
["","合计",{"v":8771091,"d":"8,771,091.00"},{"v":6925091,"d":"6,925,091.00"},{"v":1846000,"d":"1,846,000.00"}]
["208","社会保障和就业支出",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　05","　行政事业单位离退休",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":94276,"d":"94,276.00"},{"v":94276,"d":"94,276.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":547779,"d":"547,779.00"},{"v":547779,"d":"547,779.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":219112,"d":"219,112.00"},{"v":219112,"d":"219,112.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":54733,"d":"54,733.00"},{"v":54733,"d":"54,733.00"}]
["210","卫生健康支出",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["　11","　行政事业单位医疗",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["　　2101101","　　行政单位医疗",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["212","城乡社区支出",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["　01","　城乡社区管理事务",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["　　2120101","　　行政运行",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["221","住房保障支出",{"v":1212350,"d":"1,212,350.00"},{"v":312350,"d":"312,350.00"},{"v":900000,"d":"900,000.00"}]
["　01","　保障性安居工程支出",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"}]
["　　2210105","　　农村危房改造",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"}]
["　02","　住房改革支出",{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]
["　　2210201","　　住房公积金",{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":84,"n_cols":33,"rows_kept":84,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:142建设局本级",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":8771091,"d":"8,771,091.00"},"一、本年支出",{"v":8771091,"d":"8,771,091.00"},{"v":8771091,"d":"8,771,091.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":8771091,"d":"8,771,091.00"},"社会保障和就业支出",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"卫生健康支出",{"v":220471,"d":"220,471.00"},{"v":220471,"d":"220,471.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"城乡社区支出",{"v":6422370,"d":"6,422,370.00"},{"v":6422370,"d":"6,422,370.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",{"v":1212350,"d":"1,212,350.00"},{"v":1212350,"d":"1,212,350.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":8771091,"d":"8,771,091.00"},"支出总计",{"v":8771091,"d":"8,771,091.00"},{"v":8771091,"d":"8,771,091.00"},{"v":0,"d":"0.00"}]
{"$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":24,"n_cols":5,"rows_kept":24,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位:142建设局本级",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2019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]
["","合计",{"v":8771091,"d":"8,771,091.00"},{"v":6925091,"d":"6,925,091.00"},{"v":1846000,"d":"1,846,000.00"}]
["208","社会保障和就业支出",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　05","　行政事业单位离退休",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["　　2080501","　　归口管理的行政单位离退休",{"v":94276,"d":"94,276.00"},{"v":94276,"d":"94,276.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":547779,"d":"547,779.00"},{"v":547779,"d":"547,779.00"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":219112,"d":"219,112.00"},{"v":219112,"d":"219,112.00"}]
["　　2080599","　　其他行政事业单位离退休支出",{"v":54733,"d":"54,733.00"},{"v":54733,"d":"54,733.00"}]
["210","卫生健康支出",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["　11","　行政事业单位医疗",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["　　2101101","　　行政单位医疗",{"v":220471,"d":"220,471.00"},{"v":207151,"d":"207,151.00"},{"v":13320,"d":"13,320.00"}]
["212","城乡社区支出",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["　01","　城乡社区管理事务",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["　　2120101","　　行政运行",{"v":6422370,"d":"6,422,370.00"},{"v":5489690,"d":"5,489,690.00"},{"v":932680,"d":"932,680.00"}]
["221","住房保障支出",{"v":1212350,"d":"1,212,350.00"},{"v":312350,"d":"312,350.00"},{"v":900000,"d":"900,000.00"}]
["　01","　保障性安居工程支出",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"}]
["　　2210105","　　农村危房改造",{"v":900000,"d":"900,000.00"},null,{"v":900000,"d":"900,000.00"}]
["　02","　住房改革支出",{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]
["　　2210201","　　住房公积金",{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位:142建设局本级",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2019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]
["","合计",{"v":6925091,"d":"6,925,091.00"},{"v":5737910,"d":"5,737,910.00"},{"v":1187181,"d":"1,187,181.00"}]
[null,"工资福利支出",{"v":5463496,"d":"5,463,496.00"},{"v":5463496,"d":"5,463,496.00"},0]
["30101","　基本工资",{"v":1550156,"d":"1,550,156.00"},{"v":1550156,"d":"1,550,156.00"}]
["30102","　津贴补贴",{"v":225720,"d":"225,720.00"},{"v":225720,"d":"225,720.00"}]
["30103","　奖金",{"v":121710,"d":"121,710.00"},{"v":121710,"d":"121,710.00"}]
["30106","　伙食补助费",{"v":117600,"d":"117,600.00"},{"v":117600,"d":"117,600.00"}]
["30107","　绩效工资",{"v":829044,"d":"829,044.00"},{"v":829044,"d":"829,044.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":547779,"d":"547,779.00"},{"v":547779,"d":"547,779.00"}]
["30109","　职业年金缴费",{"v":219112,"d":"219,112.00"},{"v":219112,"d":"219,112.00"}]
["30110","　职工基本医疗保险缴费",{"v":176175,"d":"176,175.00"},{"v":176175,"d":"176,175.00"}]
["30112","　其他社会保障缴费",{"v":313480,"d":"313,480.00"},{"v":313480,"d":"313,480.00"}]
["30113","　住房公积金",{"v":312350,"d":"312,350.00"},{"v":312350,"d":"312,350.00"}]
["30199","　其他工资福利支出",{"v":1050370,"d":"1,050,370.00"},{"v":1050370,"d":"1,050,370.00"}]
[null,"商品和服务支出",{"v":1187181,"d":"1,187,181.00"},0,{"v":1187181,"d":"1,187,181.00"}]
["30201","　办公费",{"v":327534,"d":"327,534.00"},null,{"v":327534,"d":"327,534.00"}]
["30202","　印刷费",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["30203","　咨询费",{"v":8000,"d":"8,000.00"},null,{"v":8000,"d":"8,000.00"}]
["30205","　水费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30206","　电费",{"v":55000,"d":"55,000.00"},null,{"v":55000,"d":"55,000.00"}]
["30207","　邮电费",{"v":13000,"d":"13,000.00"},null,{"v":13000,"d":"13,000.00"}]
["30211","　差旅费",{"v":187589,"d":"187,589.00"},null,{"v":187589,"d":"187,589.00"}]
["30213","　维修（护）费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30215","　会议费",{"v":15000,"d":"15,000.00"},null,{"v":15000,"d":"15,000.00"}]
["30216","　培训费",{"v":27500,"d":"27,500.00"},null,{"v":27500,"d":"27,500.00"}]
["30217","　公务接待费",{"v":237000,"d":"237,000.00"},null,{"v":237000,"d":"237,000.00"}]
["30226","　劳务费",{"v":10000,"d":"10,000.00"},null,{"v":10000,"d":"10,000.00"}]
["30227","  委托业务费",0]
["30228","　工会经费",{"v":52058,"d":"52,058.00"},null,{"v":52058,"d":"52,058.00"}]
["30239","　其他交通费用",{"v":149800,"d":"149,800.00"},null,{"v":149800,"d":"149,800.00"}]
["30299","　其他商品和服务支出",{"v":74700,"d":"74,700.00"},null,{"v":74700,"d":"74,700.00"}]
[null,"对个人和家庭的补助",{"v":274414,"d":"274,414.00"},{"v":274414,"d":"274,414.00"},0]
["30301","　离休费",{"v":94276,"d":"94,276.00"},{"v":94276,"d":"94,276.00"}]
["30305","　生活补助",{"v":21725,"d":"21,725.00"},{"v":21725,"d":"21,725.00"}]
["30307","　医疗费补助",{"v":70893,"d":"70,893.00"},{"v":70893,"d":"70,893.00"}]
["30308","　助学金",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["30309","　奖励金",{"v":7880,"d":"7,880.00"},{"v":7880,"d":"7,880.00"}]
["30399","　其他对个人和家庭的补助",{"v":74640,"d":"74,640.00"},{"v":74640,"d":"74,640.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:142建设局本级",{"$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 "}]
["","合计",{"v":247000,"d":"247,000.00"},null,{"v":247000,"d":"247,000.00"}]
["142","建设局",{"v":247000,"d":"247,000.00"},null,{"v":247000,"d":"247,000.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:142建设局本级",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2019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,"hidden":true,"merged":[[1,0,1,2],[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":8771091,"d":"8,771,091.00"}]
["社会保障和就业支出",{"v":915900,"d":"915,900.00"}]
["卫生健康支出",{"v":220471,"d":"220,471.00"}]
["城乡社区支出",{"v":6422370,"d":"6,422,370.00"}]
["住房保障支出",{"v":1212350,"d":"1,212,350.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"hidden":true,"merged":[[1,0,1,3],[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]
["",{"v":8771091,"d":"8,771,091.00"},{"v":8771091,"d":"8,771,091.00"}]
["社会保障和就业支出",{"v":915900,"d":"915,900.00"},{"v":915900,"d":"915,900.00"}]
["卫生健康支出",{"v":220471,"d":"220,471.00"},{"v":220471,"d":"220,471.00"}]
["城乡社区支出",{"v":6422370,"d":"6,422,370.00"},{"v":6422370,"d":"6,422,370.00"}]
["住房保障支出",{"v":1212350,"d":"1,212,350.00"},{"v":1212350,"d":"1,212,350.00"}]