{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1","2","3","3-1","3-2","3-3","3-4","4"],"not_rendered":{"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["收支预算总表"]
["攀枝花市房地产管理局",null,null,"单位：万元"]
["收          入",null,"支             出"]
["项              目","2016年预算数","项              目","2016年预算数"]
["一、当年财政拨款收入",{"v":3161,"d":"3,161.00"},"一、基本支出",{"v":1729.46,"d":"1,729.46"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"1、工资福利支出",{"v":1046.74,"d":"1,046.74"}]
["三、事业收入",{"v":0,"d":"0.00"},"2、日常公用支出",214.86]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"3、对个人和家庭的补助支出",467.86]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":1431.54,"d":"1,431.54"}]
["六、其他收入",{"v":0,"d":"0.00"},"1、业务运行费",{"v":0,"d":"0.00"}]
[null,null,"2、部门预算项目支出",{"v":1431.54,"d":"1,431.54"}]
[null,null,"3、待安排项目支出",{"v":0,"d":"0.00"}]
[]
[]
[]
["本  年  收  入  合  计",{"v":3161,"d":"3,161.00"},"本  年  支  出  合  计",{"v":3161,"d":"3,161.00"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"三、结转下年",{"v":0,"d":"0.00"}]
["八、上年结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    其中：上年预算内资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年自有资金结转",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["          上年其他资金结转",{"v":0,"d":"0.00"}]
[]
["收      入      总      计",{"v":3161,"d":"3,161.00"},"支      出      总      计",{"v":3161,"d":"3,161.00"}]

{"sheet":"2","index":1,"n_rows":22,"n_cols":11,"rows_kept":22,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,4,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表2"]
["收入预算表"]
["攀枝花市房地产管理局",{"$nulls":9},"单位:万元"]
["项目",{"$nulls":3},"本年收入合计","当年财政拨款收入","上级补助收入","事业收入","事业单位经营收入","附属单位上缴收入","其他收入"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":3161,"d":"3,161.00"},{"v":3161,"d":"3,161.00"},{"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"}]
["208",null,null,"社会保障和就业支出",355.81,355.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"  行政事业单位离退休",355.81,355.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","04","    未归口管理的行政单位离退休",355.81,355.81,{"v":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":2616.4,"d":"2,616.40"},{"v":2616.4,"d":"2,616.40"},{"v":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","01",null,"  城乡社区管理事务",{"v":1256.86,"d":"1,256.86"},{"v":1256.86,"d":"1,256.86"},{"v":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","  01","01","    行政运行",328.08,328.08,{"v":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","  01","99","    其他城乡社区管理事务支出",928.78,928.78,{"v":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","03",null,"  城乡社区公共设施",{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":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","  03","99","    其他城乡社区公共设施支出",{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["215",null,null,"资源勘探信息等支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"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"}]
["  215","61",null,"  新型墙体材料专项基金及对应专项债务收入安排的支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"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"}]
["    215","  61","99","    其他新型墙体材料专项基金支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"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",116.79,116.79,{"v":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",null,"  住房改革支出",116.79,116.79,{"v":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",116.79,116.79,{"v":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":"3","index":2,"n_rows":22,"n_cols":31,"rows_kept":22,"merged":[[1,0,1,30],[2,0,2,3],[3,0,3,3],[3,4,5,4],[3,5,3,14],[3,15,3,30],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,5,15],[4,16,4,18],[4,19,4,21],[4,22,4,24],[4,25,4,27],[4,28,4,30]],"flags":["formulas_cached_only"]}
[{"$nulls":30},"表3"]
["财政拨款支出预算表"]
["攀枝花市房地产管理局",{"$nulls":29},"单位：万元"]
["项    目",{"$nulls":3},"总计","市级当年财政拨款安排",{"$nulls":9},"上年结转安排"]
["科目编码",null,null,"科目名称",null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"合计","一般公共预算拨款",null,null,"政府性基金安排",null,null,"国有资本经营预算安排",null,null,"上年应返还额度结转",null,null,"上年财政拨款资金结转"]
["类","款","项",{"$nulls":3},"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出",null,"小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出","小计","基本支出","项目支出"]
[{"$nulls":3},"合计",{"v":3161,"d":"3,161.00"},{"v":3161,"d":"3,161.00"},{"v":3161,"d":"3,161.00"},{"v":1729.46,"d":"1,729.46"},{"v":1431.54,"d":"1,431.54"},{"v":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":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"}]
["208",null,null,"社会保障和就业支出",355.81,355.81,355.81,355.81,{"v":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":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":0,"d":"0.00"}]
["  208","05",null,"  行政事业单位离退休",355.81,355.81,355.81,355.81,{"v":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":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":0,"d":"0.00"}]
["    208","  05","04","    未归口管理的行政单位离退休",355.81,355.81,355.81,355.81,{"v":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":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":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",{"v":2616.4,"d":"2,616.40"},{"v":2616.4,"d":"2,616.40"},{"v":2616.4,"d":"2,616.40"},{"v":1256.86,"d":"1,256.86"},{"v":1359.54,"d":"1,359.54"},{"v":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":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"}]
["  212","01",null,"  城乡社区管理事务",{"v":1256.86,"d":"1,256.86"},{"v":1256.86,"d":"1,256.86"},{"v":1256.86,"d":"1,256.86"},{"v":1256.86,"d":"1,256.86"},{"v":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":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":0,"d":"0.00"}]
["    212","  01","01","    行政运行",328.08,328.08,328.08,328.08,{"v":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":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":0,"d":"0.00"}]
["    212","  01","99","    其他城乡社区管理事务支出",928.78,928.78,928.78,928.78,{"v":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":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":0,"d":"0.00"}]
["  212","03",null,"  城乡社区公共设施",{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":0,"d":"0.00"},{"v":1359.54,"d":"1,359.54"},{"v":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":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"}]
["    212","  03","99","    其他城乡社区公共设施支出",{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":1359.54,"d":"1,359.54"},{"v":0,"d":"0.00"},{"v":1359.54,"d":"1,359.54"},{"v":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":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"}]
["215",null,null,"资源勘探信息等支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"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":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":0,"d":"0.00"}]
["  215","61",null,"  新型墙体材料专项基金及对应专项债务收入安排的支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"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":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":0,"d":"0.00"}]
["    215","  61","99","    其他新型墙体材料专项基金支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"},{"v":72,"d":"72.00"},{"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":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":0,"d":"0.00"}]
["221",null,null,"住房保障支出",116.79,116.79,116.79,116.79,{"v":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":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":0,"d":"0.00"}]
["  221","02",null,"  住房改革支出",116.79,116.79,116.79,116.79,{"v":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":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":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",116.79,116.79,116.79,116.79,{"v":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":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":0,"d":"0.00"}]

{"sheet":"3-1","index":3,"n_rows":11,"n_cols":12,"rows_kept":11,"merged":[[1,0,1,11],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表3-1"]
["人员支出财政拨款预算表"]
["攀枝花市房地产管理局",{"$nulls":10},"单位：万元"]
["项    目",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","社会保障缴费","伙食补助费","绩效工资","其他工资福利支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1046.74,"d":"1,046.74"},347.93,231.93,8.74,73.51,{"v":0,"d":"0.00"},384.63,{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",{"v":1046.74,"d":"1,046.74"},347.93,231.93,8.74,73.51,{"v":0,"d":"0.00"},384.63,{"v":0,"d":"0.00"}]
["  212","01",null,"  城乡社区管理事务",{"v":1046.74,"d":"1,046.74"},347.93,231.93,8.74,73.51,{"v":0,"d":"0.00"},384.63,{"v":0,"d":"0.00"}]
["    212","  01","01","    行政运行",326.72,101.45,198.39,8.74,18.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    212","  01","99","    其他城乡社区管理事务支出",720.02,246.48,33.54,{"v":0,"d":"0.00"},55.37,{"v":0,"d":"0.00"},384.63,{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":4,"n_rows":13,"n_cols":15,"rows_kept":13,"merged":[[1,0,1,14],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表3-2"]
["日常公用支出财政拨款预算表"]
["攀枝花市房地产管理局",{"$nulls":13},"单位：万元"]
["项    目",{"$nulls":3},"合计","办公费","水费","电费","邮电费","差旅费","公务接待费","工会经费","福利费","公务用车运行维护费","其他商品和服务支出"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",214.86,{"v":23,"d":"23.00"},{"v":4.6,"d":"4.60"},{"v":11.5,"d":"11.50"},6.37,{"v":92,"d":"92.00"},{"v":4.4,"d":"4.40"},9.82,14.61,{"v":35.2,"d":"35.20"},13.36]
["208",null,null,"社会保障和就业支出",9.34,{"v":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"},4.17,{"v":0,"d":"0.00"},5.17]
["  208","05",null,"  行政事业单位离退休",9.34,{"v":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"},4.17,{"v":0,"d":"0.00"},5.17]
["    208","  05","04","    未归口管理的行政单位离退休",9.34,{"v":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"},4.17,{"v":0,"d":"0.00"},5.17]
["212",null,null,"城乡社区支出",205.52,{"v":23,"d":"23.00"},{"v":4.6,"d":"4.60"},{"v":11.5,"d":"11.50"},6.37,{"v":92,"d":"92.00"},{"v":4.4,"d":"4.40"},9.82,10.44,{"v":35.2,"d":"35.20"},8.19]
["  212","01",null,"  城乡社区管理事务",205.52,{"v":23,"d":"23.00"},{"v":4.6,"d":"4.60"},{"v":11.5,"d":"11.50"},6.37,{"v":92,"d":"92.00"},{"v":4.4,"d":"4.40"},9.82,10.44,{"v":35.2,"d":"35.20"},8.19]
["    212","  01","99","    其他城乡社区管理事务支出",205.52,{"v":23,"d":"23.00"},{"v":4.6,"d":"4.60"},{"v":11.5,"d":"11.50"},6.37,{"v":92,"d":"92.00"},{"v":4.4,"d":"4.40"},9.82,10.44,{"v":35.2,"d":"35.20"},8.19]

{"sheet":"3-3","index":5,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[2,0,2,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表3-3"]
["对个人和家庭的补助支出财政拨款预算表"]
["攀枝花市房地产管理局",{"$nulls":9},"单位：万元"]
["项    目",{"$nulls":3},"合计","离休费","退休费","生活补助","住房公积金","购房补贴","其他对个人和家庭的补助"]
["科目编码",null,null,"科目名称"]
["类","款","项"]
[{"$nulls":3},"合计",467.86,{"v":0,"d":"0.00"},343.39,0.56,116.79,{"v":0,"d":"0.00"},7.12]
["208",null,null,"社会保障和就业支出",346.47,{"v":0,"d":"0.00"},343.39,0.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.52]
["  208","05",null,"  行政事业单位离退休",346.47,{"v":0,"d":"0.00"},343.39,0.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.52]
["    208","  05","04","    未归口管理的行政单位离退休",346.47,{"v":0,"d":"0.00"},343.39,0.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.52]
["212",null,null,"城乡社区支出",{"v":4.6,"d":"4.60"},{"v":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":4.6,"d":"4.60"}]
["  212","01",null,"  城乡社区管理事务",{"v":4.6,"d":"4.60"},{"v":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":4.6,"d":"4.60"}]
["    212","  01","01","    行政运行",1.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1.36]
["    212","  01","99","    其他城乡社区管理事务支出",3.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.24]
["221",null,null,"住房保障支出",116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房改革支出",116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},116.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3-4","index":6,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[2,0,2,3],[3,5,5,5],[4,3,5,3],[4,4,5,4]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-4"]
["专项支出财政拨款预算表"]
["攀枝花市房地产管理局",{"$nulls":4},"单位：万元"]
["项    目",{"$nulls":4},"金额"]
["科目编码",null,null,"单位代码","支出功能科目及项目"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":1431.54,"d":"1,431.54"}]
["212",{"$nulls":3},"城乡社区支出",{"v":1359.54,"d":"1,359.54"}]
["  212","03",null,null,"  城乡社区公共设施",{"v":1359.54,"d":"1,359.54"}]
["    212","  03","99",null,"    其他城乡社区公共设施支出",{"v":1359.54,"d":"1,359.54"}]
["      212","    03","  99","801009","      购买商品房补助费",{"v":900,"d":"900.00"}]
["      212","    03","  99","801009","      编外用工人员经费",86.18]
["      212","    03","  99","801009","      房地产交易成本支出",{"v":250,"d":"250.00"}]
["      212","    03","  99","801009","      业务运行费（含物管费）",{"v":20,"d":"20.00"}]
["      212","    03","  99","801009","      公房维修管理经费",{"v":8,"d":"8.00"}]
["      212","    03","  99","801009","      白蚁防治管理资金",95.36]
["215",{"$nulls":3},"资源勘探信息等支出",{"v":72,"d":"72.00"}]
["  215","61",null,null,"  新型墙体材料专项基金及对应专项债务收入安排的支出",{"v":72,"d":"72.00"}]
["    215","  61","99",null,"    其他新型墙体材料专项基金支出",{"v":72,"d":"72.00"}]
["      215","    61","  99","801009","      公房维修管理费",{"v":72,"d":"72.00"}]

{"sheet":"4","index":7,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[2,0,2,1],[3,0,5,0],[3,1,5,1],[4,2,5,2],[4,3,5,3],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["“三公”经费财政拨款预算表"]
["攀枝花市房地产管理局",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["801009","攀枝花市房地产管理局",{"v":39.6,"d":"39.60"},{"v":0,"d":"0.00"},{"v":35.2,"d":"35.20"},{"v":0,"d":"0.00"},{"v":35.2,"d":"35.20"},{"v":4.4,"d":"4.40"}]