{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1、部门收支总表","2、部门收入总表","3、部门支出总表","4、部门支出总表（部门经济）","5、部门支出总表（政府经济）","6、基本支出-工资福利","7、工资福利（政府经济）","8、基本-商品服务","9、商品服务（政府经济）","10、基本-个人家庭","11、个人家庭（政府经济）","12、财政拨款收支总表","13、一般预算支出表","14、一般预算基本支出表","15、一般-工资福利","16、工资福利（政府经济2）","17、一般-商品服务","18、商品服务（政府经济2）","19、一般-个人家庭","20、个人家庭（政府经济2）","21、政府性基金支出表","22、政府性基金（政府经济）","23、纳入专户","24、纳入专户（政府经济）","25、经费拨款","26、经费拨款（政府经济）","27、专项","28、三公","29、项目支出绩效目标","30、部门整体支出绩效目标"],"not_rendered":{"external_links":1,"defined_names":58},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、部门收支总表","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[2,0,2,1],[2,2,2,7]],"flags":["formulas_cached_only"]}
["部门收支总体情况表"]
["沅江市住房和城乡建设局",{"$nulls":6},"单位：千元"]
["收         入",null,"支           出"]
["项      目","本年预算","项目（按功能分类）","本年预算","项目（按部门预算经济分类）","本年预算","项目（按政府预算经济分类）","本年预算"]
["一、公共财政拨款",12934.01,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",18539.27,"一、机关工资福利支出",15247.75]
["    经费拨款",12934.01,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",15247.75,"二、机关商品和服务支出",9114.74]
["    纳入公共预算管理的非税收入拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":1260,"d":"1260.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":14460,"d":"14460.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",2031.52,"四、机关资本性支出（二）",{"v":0,"d":"0.00"}]
["三、纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",8854.74,"五、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["四、上级财政补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",8854.74,"六、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["五、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},"       专项商品和服务支出",7854.74,"七、对个人和家庭的补助",3031.52]
["六、其他收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"       专项对个人和家庭的补助",{"v":1000,"d":"1000.00"},"八、债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    2、投资类专项",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},"       债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",24430.11,"       资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"三、事业单位经营服务支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":1963.9,"d":"1963.90"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":1000,"d":"1000.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null,"三十、抗疫特别国债安排的支出",{"v":0,"d":"0.00"}]
["本年收入合计",27394.01,"本年支出合计",27394.01,"本年支出合计",27394.01,"本年支出合计",27394.01]

{"sheet":"2、部门收入总表","index":1,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[2,0,2,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["部门收入总体情况表"]
["沅江市住房和城乡建设局",{"$nulls":8},"单位：千元"]
["单位",null,"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["单位代码","单位名称"]
[null,"合计",27394.01,12934.01,{"v":0,"d":"0.00"},{"v":14460,"d":"14460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003004","沅江市住房和城乡建设局",27394.01,12934.01,{"v":0,"d":"0.00"},{"v":14460,"d":"14460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3、部门支出总表","index":2,"n_rows":17,"n_cols":12,"rows_kept":17,"merged":[[0,0,0,11],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总体情况表"]
["沅江市住房和城乡建设局",{"$nulls":10},"单位：千元"]
["功能科目",{"$nulls":3},"总计","经费拨款","纳入公共预算管理的非税收入拨款","政府性基金拨款","纳入专户管理的非税收入拨款","上级财政补助收入","事业单位经营收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",27394.01,12934.01,{"v":0,"d":"0.00"},{"v":14460,"d":"14460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",24430.11,11970.11,{"v":0,"d":"0.00"},{"v":12460,"d":"12460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",24430.11,11970.11,{"v":0,"d":"0.00"},{"v":12460,"d":"12460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",24430.11,11970.11,{"v":0,"d":"0.00"},{"v":12460,"d":"12460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1963.9,"d":"1963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  保障性安居工程支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  01","05","    农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["229",null,null,"其他支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  229","  04","01","    其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"4、部门支出总表（部门经济）","index":3,"n_rows":17,"n_cols":17,"rows_kept":17,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["部门支出总表（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",27394.01,18539.27,15247.75,{"v":1260,"d":"1260.00"},2031.52,8854.74,7854.74,{"v":1000,"d":"1000.00"},{"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"}]
["212",null,null,"城乡社区支出",24430.11,17575.37,14283.85,{"v":1260,"d":"1260.00"},2031.52,6854.74,6854.74,{"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"}]
[null,"06",null,"  建设市场管理与监督",24430.11,17575.37,14283.85,{"v":1260,"d":"1260.00"},2031.52,6854.74,6854.74,{"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"}]
["  212","  06","01","    建设市场管理与监督",24430.11,17575.37,14283.85,{"v":1260,"d":"1260.00"},2031.52,6854.74,6854.74,{"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"}]
["221",null,null,"住房保障支出",{"v":1963.9,"d":"1963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"01",null,"  保障性安居工程支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  221","  01","05","    农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["229",null,null,"其他支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"04",null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  229","  04","01","    其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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":"5、部门支出总表（政府经济）","index":4,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["部门支出总表（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",27394.01,15247.75,9114.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",24430.11,14283.85,8114.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",24430.11,14283.85,8114.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",24430.11,14283.85,8114.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1963.9,"d":"1963.90"},{"v":963.9,"d":"963.90"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"01",null,"  保障性安居工程支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  221","  01","05","    农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["229",null,null,"其他支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  229","  04","01","    其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",15247.75,8462.81,5071.45,1324.02,400.95,1666.39,5821.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":963.9,"d":"963.90"},{"v":3820,"d":"3820.00"}]
["212",null,null,"城乡社区支出",14283.85,8462.81,5071.45,1324.02,400.95,1666.39,5821.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"}]
[null,"06",null,"  建设市场管理与监督",14283.85,8462.81,5071.45,1324.02,400.95,1666.39,5821.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"}]
["  212","  06","01","    建设市场管理与监督",14283.85,8462.81,5071.45,1324.02,400.95,1666.39,5821.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",15247.75,15247.75,8462.81,2001.04,{"v":963.9,"d":"963.90"},{"v":3820,"d":"3820.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",14283.85,14283.85,8462.81,2001.04,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",14283.85,14283.85,8462.81,2001.04,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",14283.85,14283.85,8462.81,2001.04,{"v":0,"d":"0.00"},{"v":3820,"d":"3820.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"8、基本-商品服务","index":7,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1260,"d":"1260.00"},{"v":150,"d":"150.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":180,"d":"180.00"},256.25,{"v":0,"d":"0.00"},199.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
["212",null,null,"城乡社区支出",{"v":1260,"d":"1260.00"},{"v":150,"d":"150.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":180,"d":"180.00"},256.25,{"v":0,"d":"0.00"},199.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
[null,"06",null,"  建设市场管理与监督",{"v":1260,"d":"1260.00"},{"v":150,"d":"150.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":180,"d":"180.00"},256.25,{"v":0,"d":"0.00"},199.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
["  212","  06","01","    建设市场管理与监督",{"v":1260,"d":"1260.00"},{"v":150,"d":"150.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":180,"d":"180.00"},256.25,{"v":0,"d":"0.00"},199.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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"]}
["基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1260,"d":"1260.00"},{"v":1260,"d":"1260.00"},927.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},199.75,{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",{"v":1260,"d":"1260.00"},{"v":1260,"d":"1260.00"},927.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},199.75,{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",{"v":1260,"d":"1260.00"},{"v":1260,"d":"1260.00"},927.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},199.75,{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",{"v":1260,"d":"1260.00"},{"v":1260,"d":"1260.00"},927.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},199.75,{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1985.38]
["212",null,null,"城乡社区支出",2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1985.38]
[null,"06",null,"  建设市场管理与监督",2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1985.38]
["  212","  06","01","    建设市场管理与监督",2031.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1985.38]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",2031.52,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1985.38]
["212",null,null,"城乡社区支出",2031.52,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1985.38]
[null,"06",null,"  建设市场管理与监督",2031.52,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1985.38]
["  212","  06","01","    建设市场管理与监督",2031.52,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1985.38]

{"sheet":"12、财政拨款收支总表","index":11,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["财政拨款收支总体情况表"]
["沅江市住房和城乡建设局",{"$nulls":4},"单位：千元"]
["收      入",null,"支      出"]
["项    目","本年预算","项    目","合计","一般公共预算","政府性基金拨款"]
["一、一般公共预算拨款",12934.01,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    经费拨款",12934.01,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    纳入一般公共预算管理的非税收入拨款",{"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"}]
["    上级财政补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":14460,"d":"14460.00"},"五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十、卫生健康支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",24430.11,11970.11,{"v":12460,"d":"12460.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"二十、住房保障支出",{"v":1963.9,"d":"1963.90"},{"v":963.9,"d":"963.90"},{"v":1000,"d":"1000.00"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"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"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"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"}]
["本年收入合计",27394.01,"本年支出合计",27394.01,12934.01,{"v":14460,"d":"14460.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":12,"n_cols":17,"rows_kept":12,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["沅江市住房和城乡建设局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",12934.01,9884.01,8142.64,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["212",null,null,"城乡社区支出",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
[null,"06",null,"  建设市场管理与监督",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["  212","  06","01","    建设市场管理与监督",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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":"14、一般预算基本支出表","index":13,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出情况表"]
["沅江市住房和城乡建设局",{"$nulls":6},"单位：千元"]
["功能科目",{"$nulls":3},"基本支出"]
["科目编码",null,null,"科目名称","合计","工资福利支出","商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",9884.01,8142.64,{"v":504,"d":"504.00"},1237.37]
["212",null,null,"城乡社区支出",8920.11,7178.74,{"v":504,"d":"504.00"},1237.37]
[null,"06",null,"  建设市场管理与监督",8920.11,7178.74,{"v":504,"d":"504.00"},1237.37]
["  212","  06","01","    建设市场管理与监督",8920.11,7178.74,{"v":504,"d":"504.00"},1237.37]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[0,0,0,17],[2,0,2,3],[2,4,4,4],[2,5,2,9],[2,10,2,15],[2,16,4,16],[2,17,4,17],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":16},"单位：千元"]
["功能科目",{"$nulls":3},"总计","工资津补贴",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","其他工资福利支出"]
["科目编码",null,null,"科目名称",null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费"]
["类","款","项"]
[{"$nulls":3},"合计",8142.64,{"v":5177.7,"d":"5177.70"},3042.87,794.42,340.57,999.84,2001.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",7178.74,{"v":5177.7,"d":"5177.70"},3042.87,794.42,340.57,999.84,2001.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",7178.74,{"v":5177.7,"d":"5177.70"},3042.87,794.42,340.57,999.84,2001.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",7178.74,{"v":5177.7,"d":"5177.70"},3042.87,794.42,340.57,999.84,2001.04,1285.19,{"v":0,"d":"0.00"},{"v":574.6,"d":"574.60"},{"v":0,"d":"0.00"},141.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"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"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,10],[2,0,2,3],[2,4,4,4],[2,5,2,9],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-工资福利支出（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":9},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["科目编码",null,null,"功能科目名称",null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","工资福利支出"]
["类","款","项"]
[{"$nulls":3},"合计",8142.64,8142.64,{"v":5177.7,"d":"5177.70"},2001.04,{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",7178.74,7178.74,{"v":5177.7,"d":"5177.70"},2001.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",7178.74,7178.74,{"v":5177.7,"d":"5177.70"},2001.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",7178.74,7178.74,{"v":5177.7,"d":"5177.70"},2001.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":963.9,"d":"963.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"17、一般-商品服务","index":16,"n_rows":9,"n_cols":21,"rows_kept":9,"merged":[[0,0,0,20],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[2,14,4,14],[2,15,4,15],[2,16,4,16],[2,17,4,17],[2,18,4,18],[2,19,4,19],[2,20,4,20],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":19},"单位：千元"]
["功能科目",{"$nulls":3},"总计","办公费","印刷费","水费","电费","物业管理费","差旅费","因公出国（境）费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","其他交通费用","其他商品服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":504,"d":"504.00"},{"v":50,"d":"50.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":80,"d":"80.00"},{"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":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
["212",null,null,"城乡社区支出",{"v":504,"d":"504.00"},{"v":50,"d":"50.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":80,"d":"80.00"},{"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":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
[null,"06",null,"  建设市场管理与监督",{"v":504,"d":"504.00"},{"v":50,"d":"50.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":80,"d":"80.00"},{"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":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]
["  212","  06","01","    建设市场管理与监督",{"v":504,"d":"504.00"},{"v":50,"d":"50.00"},{"v":63,"d":"63.00"},{"v":10,"d":"10.00"},45.91,{"v":80,"d":"80.00"},{"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":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},135.09]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[0,0,0,14],[2,0,2,3],[2,4,4,4],[2,5,2,13],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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"]}
["一般公共预算基本支出预算明细表-商品和服务支出（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":13},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关商品和服务支出",{"$nulls":8},"对事业单位经常性补助"]
["科目编码",null,null,"科目名称",null,"合计","办公经费","会议费","培训费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修（护）费","其他商品和服务支出","商品和服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":371.1,"d":"371.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":371.1,"d":"371.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":371.1,"d":"371.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":371.1,"d":"371.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":12.9,"d":"12.90"},{"v":0,"d":"0.00"}]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[0,0,0,8],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["一般公共预算基本支出预算明细表-对个人和家庭的补助（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":7},"单位：千元"]
["功能科目",{"$nulls":3},"总计","离休费","退休费","生活补助","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1191.23]
["212",null,null,"城乡社区支出",1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1191.23]
[null,"06",null,"  建设市场管理与监督",1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1191.23]
["  212","  06","01","    建设市场管理与监督",1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},46.14,1191.23]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["基本支出预算明细表-对个人和家庭的补助（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":8},"单位：千元"]
["功能科目",{"$nulls":3},"总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",1237.37,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1191.23]
["212",null,null,"城乡社区支出",1237.37,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1191.23]
[null,"06",null,"  建设市场管理与监督",1237.37,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1191.23]
["  212","  06","01","    建设市场管理与监督",1237.37,46.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1191.23]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":15,"n_cols":17,"rows_kept":15,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":14460,"d":"14460.00"},8655.26,7105.11,{"v":756,"d":"756.00"},794.15,5804.74,4804.74,{"v":1000,"d":"1000.00"},{"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"}]
["212",null,null,"城乡社区支出",{"v":12460,"d":"12460.00"},8655.26,7105.11,{"v":756,"d":"756.00"},794.15,3804.74,3804.74,{"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"}]
[null,"06",null,"  建设市场管理与监督",{"v":12460,"d":"12460.00"},8655.26,7105.11,{"v":756,"d":"756.00"},794.15,3804.74,3804.74,{"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"}]
["  212","  06","01","    建设市场管理与监督",{"v":12460,"d":"12460.00"},8655.26,7105.11,{"v":756,"d":"756.00"},794.15,3804.74,3804.74,{"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"}]
["221",null,null,"住房保障支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"01",null,"  保障性安居工程支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  221","  01","05","    农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"},{"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"}]
["229",null,null,"其他支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"04",null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  229","  04","01","    其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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":"22、政府性基金（政府经济）","index":21,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["政府性基金拨款预算支出情况表（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":14460,"d":"14460.00"},7105.11,5560.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1794.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",{"v":12460,"d":"12460.00"},7105.11,4560.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},794.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",{"v":12460,"d":"12460.00"},7105.11,4560.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},794.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",{"v":12460,"d":"12460.00"},7105.11,4560.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},794.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
[null,"01",null,"  保障性安居工程支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
["  221","  01","05","    农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"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"}]
["229",null,null,"其他支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"04",null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  229","  04","01","    其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"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":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"23、纳入专户","index":22,"n_rows":5,"n_cols":17,"rows_kept":5,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务支出"]
["类","款","项"]

{"sheet":"24、纳入专户（政府经济）","index":23,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["纳入专户管理的非税收入拨款预算支出情况表（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]

{"sheet":"25、经费拨款","index":24,"n_rows":12,"n_cols":17,"rows_kept":12,"merged":[[0,0,0,16],[2,0,2,3],[2,4,4,4],[2,5,2,8],[2,9,2,16],[3,0,3,2],[3,3,4,3],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按部门预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":15},"单位：千元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","专项对个人和家庭的补助支出","债务利息及费用支出","资本性支出（基本建设）","资本性支出","其他支出","事业单位和经营服务性支出"]
["类","款","项"]
[{"$nulls":3},"合计",12934.01,9884.01,8142.64,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["212",null,null,"城乡社区支出",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
[null,"06",null,"  建设市场管理与监督",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["  212","  06","01","    建设市场管理与监督",11970.11,8920.11,7178.74,{"v":504,"d":"504.00"},1237.37,{"v":3050,"d":"3050.00"},{"v":3050,"d":"3050.00"},{"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"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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":"26、经费拨款（政府经济）","index":25,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[0,0,0,13],[2,0,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,4,10],[2,11,4,11],[2,12,4,12],[2,13,4,13],[3,0,3,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
["经费拨款预算支出情况表（按政府预算经济分类）"]
["沅江市住房和城乡建设局",{"$nulls":12},"单位：千元"]
["功能科目",{"$nulls":3},"总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对个人和家庭的补助","债务利息及费用支出","其他支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",12934.01,8142.64,{"v":3554,"d":"3554.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",11970.11,7178.74,{"v":3554,"d":"3554.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"06",null,"  建设市场管理与监督",11970.11,7178.74,{"v":3554,"d":"3554.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  06","01","    建设市场管理与监督",11970.11,7178.74,{"v":3554,"d":"3554.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1237.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
[null,"02",null,"  住房改革支出",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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"}]
["  221","  02","01","    住房公积金",{"v":963.9,"d":"963.90"},{"v":963.9,"d":"963.90"},{"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":"27、专项","index":26,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,2,10],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["专项资金预算汇总表"]
["沅江市住房和城乡建设局",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$nulls":4},"一、经费拨款","二、纳入公共预算管理的非税收入拨款","二、政府性基金拨款","三、纳入专户管理的非税收入拨款","四、上级财政补助收入","五、事业单位经营收入","六、其他收入"]
[]
["合计",null,null,8854.74,{"v":3050,"d":"3050.00"},{"v":0,"d":"0.00"},5804.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备及建设监督平台系统和检测设备购置","2120601","建设市场管理与监督",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["办公设备维护维修、租赁及购置","2120601","建设市场管理与监督",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["建设工程监督日常管理经费","2120601","建设市场管理与监督",1704.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1704.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城市维护费","2120601","建设市场管理与监督",{"v":1040,"d":"1040.00"},{"v":1040,"d":"1040.00"},{"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"}]
["白蚁防治","2120601","建设市场管理与监督",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"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"}]
["建设工程执法经费","2120601","建设市场管理与监督",{"v":160,"d":"160.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府购买施工图审查服务","2120601","建设市场管理与监督",{"v":1650,"d":"1650.00"},{"v":1650,"d":"1650.00"},{"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"}]
["农村危房改造","2210105","农村危房改造",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一、二公司人员经费及维稳工作经费","2290401","其他政府性基金安排的支出",{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"28、三公","index":27,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
[{"$nulls":6},"单位：千元"]
["单位名称","三公经费预算数（一般公共预算拨款）"]
[null,"小计","公务接待费","公务用车购置及运行维护费","其中：",null,"因公出国（境）费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["沅江市住房和城乡建设局",{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":13,"n_cols":9,"rows_kept":13,"merged":[[0,0,0,8]],"flags":["formulas_cached_only"]}
["单位项目支出预算绩效目标申报表表"]
["沅江市住房和城乡建设局",{"$nulls":7},"单位：千元"]
["项目名称","资金性质","资金总额","专项资金管理办法","专项立项依据","专项长期绩效目标","专项年度绩效目标","专项年度实施进度计划","专项保障措施"]
["合计",null,8854.74]
["建设工程执法经费","公共财政预算拨款",{"v":160,"d":"160.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据《中华人民共和国建筑法》、《中华人民共和国处罚法》等法规","改善城市面局，提高城市建设水平；实现规划引领，优化空间布局和形态。","推进我市城市建设可持续发展，抓好规划建设管理，尽快改变城乡环境和面貌","推进我市城市建设可持续发展，抓好规划建设管理，尽快改变城乡环境和面貌","推进我市城市建设可持续发展，抓好规划建设管理，尽快改变城乡环境和面貌"]
["白蚁防治","公共财政预算拨款",{"v":300,"d":"300.00"},"专项资金实行专款专用","依据湘建房{2017}147号和湘财综【2017】16号文件规定","保证城市房屋住用安全。","根据《城市房屋白蚁防治管理规定》。","根据《城市房屋白蚁防治管理规定》。依法履行白蚁防治职责。","确保资金专款专用。"]
["办公设备维护维修","政府性基金拨款",{"v":1000,"d":"1000.00"},"专项资金实行专款专用","依据《办公设备及建设平台管理办法》的规定","确保办公设备的有序运行，以及建设平台的正常维护。","确保办公设备的有序运行，以及建设平台的正常维护","定期做好办公设备的维护工作，所有终端不得私自装配、拆修.","确保资金专款专用。"]
["城市维护费","公共财政预算拨款",{"v":1040,"d":"1040.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据财政部《关于发布〈城市维护建设资金管理办法〉的通知》、《国家新型城镇化规划》、《湖南省新型城镇化建设引导资金管理暂行办法》等制度","优化城市居民生活环境，增强城乡综合承载能力，提高城乡运行效率，稳步推进新型城镇化，实现城乡基础设施一体化和公共服务均等化，促进经济社会的健康、协调、一体化发展。","促进经济社会的健康、协调、一体化发展。","1.积极推动公共消防设施建设，确保人民生命财产安全。2.完成乡、村部及镇集基本设施建设，完善各类宣传栏、排除集镇隐患等。","确保城乡基础设施和公共服务设施建设，从面优化城乡居民生活环境。"]
["农村危房改造经费","纳入预算管理的非税收入拨款",{"v":1000,"d":"1000.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据《农村危房改造工作实施方案》的通知要求来规定","解决贫困家庭的住房问题，真正让贫困户住上安全房、放心房！","明确了农村危改的工作流程、工作标准、人员及设施配套、工作现任落实、工作经费保证，切实做到领导到位，管理到位，责任到位，确保了农村危改工作的顺利进行。","各村季会要因地制宜，积极探索符合当地实际的危房改造方式，努力提高补助资金的使用效益，降低改造成本，提高改造成效。","加强组织领导，成立农村危改小组，严格按照“谁主管，谁负责”的原则，齐抓共管的工作格局。并且加强日常督查，建立和完善“每月调度，半年督查，年终考核”制度，对检查出的问题，在全市进行通报，督促限期整改。"]
["办公设备及建设监督平台系统和检测设备购置","公共财政预算拨款",{"v":1000,"d":"1000.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据《办公设备及建设平台管理办法》的规定","确保办公设备的有序运行，以及建设平台的正常维护。","确保办公设备的有序运行，以及建设平台的正常维护。","定期做好办公设备的维护工作，所有终端不得私自装配、拆修。","对设备进行日常的维护保养，确保建设工程项目的有序进行。"]
["政府购买施工图审查服务","公共财政预算拨款",{"v":1650,"d":"1650.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据（益建发{2017}155号）》文件规定","加快推进新型城镇化进程，改善人们居住环境，促进环境发展。","推进小城镇镇建设，有关小城镇的规划z编制和项目引导。","1、镇容镇貌建设；2、垃圾站及时清理；3、道路加宽、路面美化建设。","加强监督检查力度，采取定期与不定期相结合实地抽查项目进展情况，年底进行考核验收。"]
["建设工程监督日常经费","公共财政预算拨款",1704.74,"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据《建设工程安全生产管理条例》、《安全生产法》的规定。","建立健全安全生产管理机构和管理制度，督促检查安全生产工作和隐患的整改落实工作。","认真贯彻执行国家和县人民政府有关安全生产的方针，政策和法律法规，把安全生产纳入生要议事日程，第季度召开一次安全生产工作专题会议，听取汇报并研究和解决安全生产的重大问题。","督促有关单位及时制定治理方法和防范措施，落实经费和人员，重大问题有时向领导和上级安监主管部门报告。","每月召开一次安全生产工作会议，及时研究解决安全生产工作中存在的问题，部署阶段性工作任务。"]
["一、二公司人员经费及维稳工作经费","纳入预算管理的非税收入拨款",{"v":1000,"d":"1000.00"},"专项资金实行“专人管理，专户储存，专账核算，专项专用”，对专项资金要定期或不定期进行督查，确保项目资金专款专用。","依据《日常经费管理办法》来规定。","保证公司人员日常费用的正常运转。","保证公司人员日常费用的正常运转，以及工资的正常发放。","保证公司人员日常费用的正常运转，以及工资的正常发放。","确保资金的正常运转以及工资金的正常发放，专款专用。"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["沅江市住房和城乡建设局",{"$nulls":5},"单位：千元"]
["项目名称","资金性质","资金总额","支出性质分类","部门职能职责描述","整体绩效目标","部门整体支出年度绩效目标"]
["合计",null,27394.01]
["住房公积金","公共财政预算拨款",{"v":963.9,"d":"963.90"},"基本支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","确保资金的专款专用"]
["建设工程执法经费","公共财政预算拨款",{"v":160,"d":"160.00"},"项目支出","保证资金的专人管理，专户储存，专款专用。","保证办公设备的正常运转和建设平台的维护工作","建立健全的安全生产管理机构和管理制度，督促检查安全生产工作和隐患的整改落实工作。"]
["城市维护费","纳入预算管理的非税收入拨款",{"v":1040,"d":"1040.00"},"项目支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。"]
["其他工资福利","公共财政预算拨款",{"v":3820,"d":"3820.00"},"基本支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","确保资金的专款专用"]
["办公设备及建设平台","政府性基金拨款",{"v":1000,"d":"1000.00"},"项目支出","保证办公设备的正常运转和建设平台的维护工作","保证办公设备的正常运转和建设平台的维护工作","保证办公设备的正常运转和建设平台的维护工作"]
["津补贴","公共财政预算拨款",1324.02,"基本支出","保证资金的专人管理，专户储存，专款专用。","保证员工福利及补贴的发放","确保资金的专款专用"]
["职工基本医疗保险缴费","公共财政预算拨款",{"v":574.6,"d":"574.60"},"基本支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","确保资金的专款专用"]
["基本工资","公共财政预算拨款",5071.45,"基本支出","保证资金的专人管理，专户储存，专款专用。","保证工资的正常发放。","确保资金的专款专用"]
["机关事业单位基本养老保险缴费","公共财政预算拨款",1285.19,"基本支出","保证资金的专人管理，专户储存，专款专用。","保证经费的正常开支运转","确保资金的专款专用"]
["一二公司人员经费","纳入预算管理的非税收入拨款",{"v":1000,"d":"1000.00"},"项目支出","确保公司人员经费的正常运转","保证经费的正常开支运转","保证经费的正常开支运转"]
["办公设备维护维修租赁","公共财政预算拨款",{"v":1000,"d":"1000.00"},"项目支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","建立健全的安全生产管理机构和管理制度，督促检查安全生产工作和隐患的整改落实工作。"]
["生活补助","公共财政预算拨款",46.14,"基本支出","对遗孀的生活补助","保证资金专款专用","确保遗孀安心生活"]
["其他个人和家庭补助支出","公共财政预算拨款",1985.38,"基本支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","确保资金的专款专用"]
["建设工程监督","公共财政预算拨款",1704.74,"项目支出","保证资金的专人管理，专户储存，专款专用。","保证办公设备的正常运转和建设平台的维护工作","建立健全的安全生产管理机构和管理制度，督促检查安全生产工作和隐患的整改落实工作。"]
["施工图审查","公共财政预算拨款",{"v":1650,"d":"1650.00"},"项目支出","有关小城镇的规划编制和项目引导。","加快推进新型城镇化建设，改善人们居住环境。","推进新型城镇化进程，改善人们居住环境，促进环境发展。"]
["农村危房改造","纳入预算管理的非税收入拨款",{"v":1000,"d":"1000.00"},"项目支出","解决贫困家庭的住房问题","做到领导到位，管理到位，责任到位，确保农村危改工作的顺利推进。\r\n\r\n","做到领导到位，管理到位，责任到位，确保农村危改工作的顺利推进。\r\n\r\n"]
["商品和服务支出","公共财政预算拨款",{"v":1260,"d":"1260.00"},"基本支出","保证资金的专人管理，专户储存，专款专用。","保证办公用品及其他费用开支","保证办公用品及其他费用开支"]
["奖金","公共财政预算拨款",400.95,"基本支出","保证资金的专人管理，专户储存，专款专用。","确保奖金的发放到位。","确保资金的专款专用"]
["绩效工资","公共财政预算拨款",1666.39,"基本支出","保证资金的专人管理，专户储存，专款专用。","按正常标准发放到位。","确保资金的专款专用"]
["白蚁防治经费","公共财政预算拨款",{"v":300,"d":"300.00"},"基本支出","保证资金安全","保证资金专款专用","保证城市房屋住用安全"]
["其他社会保险缴费","公共财政预算拨款",141.25,"基本支出","保证资金的专人管理，专户储存，专款专用。","保证资金的专人管理，专户储存，专款专用。","确保资金的专款专用"]