{"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":34,"n_cols":8,"rows_kept":34,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$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",42344.34,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",29503.88,"一、机关工资福利支出",8145.83]
["    经费拨款",41244.34,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",26152.66,"二、机关商品和服务支出",{"v":3807,"d":"3807.00"}]
["    纳入公共预算管理的非税收入拨款",{"v":1100,"d":"1100.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":3340,"d":"3340.00"},"三、机关资本性支出（一）",{"v":0,"d":"0.00"}]
["二、政府性基金拨款",{"v":11940,"d":"11940.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",11.22,"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",43151.65,"五、对事业单位经常性补助",56682.96]
["四、上级财政补助收入",17929.03,"六、科学技术支出",{"v":0,"d":"0.00"},"    1、业务类专项",42808.45,"六、对事业单位资本性补助",{"v":231.2,"d":"231.20"}]
["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",39143.13,"七、对个人和家庭的补助",3676.54]
["六、其他收入",442.16,"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",3665.32,"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":231.2,"d":"231.20"},"九、其他支出",{"v":112,"d":"112.00"}]
[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",19569.03,"       资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",51021.38,"       资本性支出",{"v":231.2,"d":"231.20"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"    3、其他支出",{"v":112,"d":"112.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"       市级项目支出",{"v":112,"d":"112.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"       新增项目支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"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",2065.12]
[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":0,"d":"0.00"}]
[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"}]
["本年收入合计",72655.53,"本年支出合计",72655.53,"本年支出合计",72655.53,"本年支出合计",{"v":72655.5299999999,"d":"72655.53"}]

{"sheet":"2、部门收入总表","index":1,"n_rows":13,"n_cols":10,"rows_kept":13,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$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",72655.53,41244.34,{"v":1100,"d":"1100.00"},{"v":11940,"d":"11940.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},442.16]
["003002","城市管理行政执法局",2802.94,2802.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003011","市政工程管理中心",3717.62,3483.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234,"d":"234.00"}]
["003012","环卫服务中心",36538.67,12401.48,{"v":1000,"d":"1000.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},208.16]
["003013","园林绿化服务中心",9712.96,5112.96,{"v":0,"d":"0.00"},{"v":4600,"d":"4600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003014","城管监察大队",8605.69,8605.69,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003015","规划执法大队",3453.08,3353.08,{"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"},{"v":0,"d":"0.00"}]
["003016","路灯所",7094.56,4754.56,{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003022","湘北市场管理办",730.01,730.01,{"v":0,"d":"0.00"},{"v":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、部门支出总表","index":2,"n_rows":25,"n_cols":12,"rows_kept":25,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":10},"单位：千元"]
["功能科目",{"$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",72655.53,41244.34,{"v":1100,"d":"1100.00"},{"v":11940,"d":"11940.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},442.16]
["211",null,null,"节能环保支出",19569.03,{"v":1640,"d":"1640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  环境保护管理事务",{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  污染减排",19469.03,{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",19469.03,{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",51021.38,37930.24,{"v":1100,"d":"1100.00"},11548.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},442.16]
[null,"01",null,"  城乡社区管理事务",15680.22,15680.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,5764.66,{"v":0,"d":"0.00"},{"v":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","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":808.6,"d":"808.60"},{"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":0,"d":"0.00"}]
["  212","  01","04","    城管执法",9106.96,9106.96,{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":632,"d":"632.00"},{"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"},{"v":0,"d":"0.00"}]
["  212","  02","01","    城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":632,"d":"632.00"},{"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"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",8904.12,6330.12,{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234,"d":"234.00"}]
["  212","  03","03","    小城镇基础设施建设",8904.12,6330.12,{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234,"d":"234.00"}]
[null,"05",null,"  城乡社区环境卫生",25705.04,{"v":15287.9,"d":"15287.90"},{"v":1000,"d":"1000.00"},9208.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},208.16]
["  212","  05","01","    城乡社区环境卫生",25705.04,{"v":15287.9,"d":"15287.90"},{"v":1000,"d":"1000.00"},9208.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},208.16]
["221",null,null,"住房保障支出",2065.12,{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},391.02,{"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",2065.12,{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},391.02,{"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",2065.12,{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},391.02,{"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":25,"n_cols":17,"rows_kept":25,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":15},"单位：千元"]
["功能科目",{"$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",72655.53,29503.88,26152.66,{"v":3340,"d":"3340.00"},11.22,43151.65,39143.13,3665.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["211",null,null,"节能环保支出",19569.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19569.03,19569.03,{"v":0,"d":"0.00"},{"v":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,"  环境保护管理事务",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  污染减排",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,19469.03,{"v":0,"d":"0.00"},{"v":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",51021.38,27438.76,24087.54,{"v":3340,"d":"3340.00"},11.22,23582.62,{"v":19574.1,"d":"19574.10"},3665.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",15680.22,12589.12,10994.02,{"v":1590,"d":"1590.00"},{"v":5.1,"d":"5.10"},{"v":3091.1,"d":"3091.10"},{"v":2979.1,"d":"2979.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,5764.66,5379.56,{"v":380,"d":"380.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":458.6,"d":"458.60"},{"v":346.6,"d":"346.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",9106.96,6474.46,5614.46,{"v":860,"d":"860.00"},{"v":0,"d":"0.00"},{"v":2632.5,"d":"2632.50"},{"v":2632.5,"d":"2632.50"},{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","    城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":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,"03",null,"  城乡社区公共设施",8904.12,3212.92,2822.92,{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":5691.2,"d":"5691.20"},{"v":5460,"d":"5460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",8904.12,3212.92,2822.92,{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":5691.2,"d":"5691.20"},{"v":5460,"d":"5460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",25705.04,11636.72,{"v":10270.6,"d":"10270.60"},{"v":1360,"d":"1360.00"},6.12,14068.32,{"v":10403,"d":"10403.00"},3665.32,{"v":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","  05","01","    城乡社区环境卫生",25705.04,11636.72,{"v":10270.6,"d":"10270.60"},{"v":1360,"d":"1360.00"},6.12,14068.32,{"v":10403,"d":"10403.00"},3665.32,{"v":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",2065.12,2065.12,2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",2065.12,2065.12,2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",2065.12,2065.12,2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":25,"n_cols":14,"rows_kept":25,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":12},"单位：千元"]
["功能科目",{"$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",72655.53,8145.83,{"v":3807,"d":"3807.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},56682.96,{"v":231.2,"d":"231.20"},3676.54,{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["211",null,null,"节能环保支出",19569.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19569.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  环境保护管理事务",{"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"},{"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"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"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"},{"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"}]
[null,"11",null,"  污染减排",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,{"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",51021.38,7480.52,{"v":3807,"d":"3807.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35714.12,{"v":231.2,"d":"231.20"},3676.54,{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
[null,"01",null,"  城乡社区管理事务",15680.22,7091.22,{"v":3647,"d":"3647.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4824.9,"d":"4824.90"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,1471.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4288.3,"d":"4288.30"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":5.5,"d":"5.50"},{"v":154.5,"d":"154.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":536.6,"d":"536.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["  212","  01","04","    城管执法",9106.96,5614.46,{"v":3492.5,"d":"3492.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  02","01","    城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",8904.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8672.92,{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",8904.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8672.92,{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",25705.04,{"v":389.3,"d":"389.30"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21484.3,"d":"21484.30"},{"v":0,"d":"0.00"},3671.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",25705.04,{"v":389.3,"d":"389.30"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21484.3,"d":"21484.30"},{"v":0,"d":"0.00"},3671.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1399.81,{"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",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1399.81,{"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",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1399.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6、基本支出-工资福利","index":5,"n_rows":17,"n_cols":18,"rows_kept":17,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":16},"单位：千元"]
["功能科目",{"$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",26152.66,19158.82,11447.05,2058.25,197.98,5455.54,4718.65,3033.61,{"v":0,"d":"0.00"},1356.08,{"v":0,"d":"0.00"},328.96,2275.19,{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",24087.54,19158.82,11447.05,2058.25,197.98,5455.54,4718.65,3033.61,{"v":0,"d":"0.00"},1356.08,{"v":0,"d":"0.00"},328.96,210.07,{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",10994.02,{"v":8736.7,"d":"8736.70"},5175.08,2056.63,197.98,1307.01,2047.25,1365.52,{"v":0,"d":"0.00"},548.57,{"v":0,"d":"0.00"},133.16,210.07,{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5379.56,4169.22,2465.83,339.11,57.27,1307.01,1000.27,657.21,{"v":0,"d":"0.00"},273.93,{"v":0,"d":"0.00"},69.13,210.07,{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",5614.46,4567.48,2709.25,1717.52,140.71,{"v":0,"d":"0.00"},1046.98,708.31,{"v":0,"d":"0.00"},274.64,{"v":0,"d":"0.00"},64.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",2822.92,2278.42,1367.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},911.04,{"v":544.5,"d":"544.50"},364.66,{"v":0,"d":"0.00"},149.44,{"v":0,"d":"0.00"},{"v":30.4,"d":"30.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",2822.92,2278.42,1367.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},911.04,{"v":544.5,"d":"544.50"},364.66,{"v":0,"d":"0.00"},149.44,{"v":0,"d":"0.00"},{"v":30.4,"d":"30.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":10270.6,"d":"10270.60"},{"v":8143.7,"d":"8143.70"},4904.59,1.62,{"v":0,"d":"0.00"},3237.49,{"v":2126.9,"d":"2126.90"},1303.43,{"v":0,"d":"0.00"},658.07,{"v":0,"d":"0.00"},{"v":165.4,"d":"165.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",{"v":10270.6,"d":"10270.60"},{"v":8143.7,"d":"8143.70"},4904.59,1.62,{"v":0,"d":"0.00"},3237.49,{"v":2126.9,"d":"2126.90"},1303.43,{"v":0,"d":"0.00"},658.07,{"v":0,"d":"0.00"},{"v":165.4,"d":"165.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065.12,{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065.12,{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",2065.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065.12,{"v":0,"d":"0.00"}]

{"sheet":"7、工资福利（政府经济）","index":6,"n_rows":17,"n_cols":11,"rows_kept":17,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":9},"单位：千元"]
["功能科目",{"$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",26152.66,8120.33,5747.69,1707.33,665.31,{"v":0,"d":"0.00"},18032.33]
["212",null,null,"城乡社区支出",24087.54,7455.02,5747.69,1707.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},16632.52]
[null,"01",null,"  城乡社区管理事务",10994.02,7085.72,5747.69,1338.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3908.3,"d":"3908.30"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5379.56,1471.26,1180.21,291.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3908.3,"d":"3908.30"}]
["  212","  01","04","    城管执法",5614.46,5614.46,4567.48,1046.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",2822.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2822.92]
["  212","  03","03","    小城镇基础设施建设",2822.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2822.92]
[null,"05",null,"  城乡社区环境卫生",{"v":10270.6,"d":"10270.60"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9901.3,"d":"9901.30"}]
["  212","  05","01","    城乡社区环境卫生",{"v":10270.6,"d":"10270.60"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9901.3,"d":"9901.30"}]
["221",null,null,"住房保障支出",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1399.81]
[null,"02",null,"  住房改革支出",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1399.81]
["  221","  02","01","    住房公积金",2065.12,665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1399.81]

{"sheet":"8、基本-商品服务","index":7,"n_rows":15,"n_cols":21,"rows_kept":15,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":19},"单位：千元"]
["功能科目",{"$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":3340,"d":"3340.00"},412.45,{"v":157,"d":"157.00"},{"v":82.2,"d":"82.20"},215.15,{"v":46,"d":"46.00"},97.16,{"v":0,"d":"0.00"},188.84,{"v":58,"d":"58.00"},62.93,{"v":95,"d":"95.00"},671.51,{"v":100,"d":"100.00"},{"v":365,"d":"365.00"},{"v":226,"d":"226.00"},562.76]
["212",null,null,"城乡社区支出",{"v":3340,"d":"3340.00"},412.45,{"v":157,"d":"157.00"},{"v":82.2,"d":"82.20"},215.15,{"v":46,"d":"46.00"},97.16,{"v":0,"d":"0.00"},188.84,{"v":58,"d":"58.00"},62.93,{"v":95,"d":"95.00"},671.51,{"v":100,"d":"100.00"},{"v":365,"d":"365.00"},{"v":226,"d":"226.00"},562.76]
[null,"01",null,"  城乡社区管理事务",{"v":1590,"d":"1590.00"},178.45,{"v":57,"d":"57.00"},{"v":31.2,"d":"31.20"},111.15,{"v":0,"d":"0.00"},{"v":54,"d":"54.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":33,"d":"33.00"},441.51,{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":103,"d":"103.00"},247.69]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":380,"d":"380.00"},48.45,{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":3,"d":"3.00"},40.55]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":350,"d":"350.00"},{"v":30,"d":"30.00"},{"v":7,"d":"7.00"},{"v":10.2,"d":"10.20"},27.15,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},134.05,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":89.6,"d":"89.60"}]
["  212","  01","04","    城管执法",{"v":860,"d":"860.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},122.46,{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":100,"d":"100.00"},117.54]
[null,"03",null,"  城乡社区公共设施",{"v":390,"d":"390.00"},{"v":29,"d":"29.00"},{"v":15,"d":"15.00"},{"v":19,"d":"19.00"},{"v":28,"d":"28.00"},{"v":14,"d":"14.00"},13.16,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},10.93,{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},85.91]
["  212","  03","03","    小城镇基础设施建设",{"v":390,"d":"390.00"},{"v":29,"d":"29.00"},{"v":15,"d":"15.00"},{"v":19,"d":"19.00"},{"v":28,"d":"28.00"},{"v":14,"d":"14.00"},13.16,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},10.93,{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},85.91]
[null,"05",null,"  城乡社区环境卫生",{"v":1360,"d":"1360.00"},{"v":205,"d":"205.00"},{"v":85,"d":"85.00"},{"v":32,"d":"32.00"},{"v":76,"d":"76.00"},{"v":32,"d":"32.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},159.84,{"v":46,"d":"46.00"},{"v":30,"d":"30.00"},{"v":32,"d":"32.00"},{"v":160,"d":"160.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":83,"d":"83.00"},229.16]
["  212","  05","01","    城乡社区环境卫生",{"v":1360,"d":"1360.00"},{"v":205,"d":"205.00"},{"v":85,"d":"85.00"},{"v":32,"d":"32.00"},{"v":76,"d":"76.00"},{"v":32,"d":"32.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},159.84,{"v":46,"d":"46.00"},{"v":30,"d":"30.00"},{"v":32,"d":"32.00"},{"v":160,"d":"160.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":83,"d":"83.00"},229.16]

{"sheet":"9、商品服务（政府经济）","index":8,"n_rows":15,"n_cols":15,"rows_kept":15,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":13},"单位：千元"]
["功能科目",{"$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":2953.5,"d":"2953.50"},{"v":1174.5,"d":"1174.50"},759.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,{"v":1779,"d":"1779.00"}]
["212",null,null,"城乡社区支出",{"v":2953.5,"d":"2953.50"},{"v":1174.5,"d":"1174.50"},759.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,{"v":1779,"d":"1779.00"}]
[null,"01",null,"  城乡社区管理事务",{"v":1584.5,"d":"1584.50"},{"v":1014.5,"d":"1014.50"},599.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,{"v":570,"d":"570.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"}]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":344.5,"d":"344.50"},{"v":154.5,"d":"154.50"},77.15,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},43.35,{"v":190,"d":"190.00"}]
["  212","  01","04","    城管执法",{"v":860,"d":"860.00"},{"v":860,"d":"860.00"},522.46,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},117.54,{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"}]
["  212","  03","03","    小城镇基础设施建设",{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":1340,"d":"1340.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"}]
["  212","  05","01","    城乡社区环境卫生",{"v":1340,"d":"1340.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1180,"d":"1180.00"}]

{"sheet":"10、基本-个人家庭","index":9,"n_rows":11,"n_cols":9,"rows_kept":11,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":7},"单位：千元"]
["功能科目",{"$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",11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.22,{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.22,{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.12,{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.12,{"v":0,"d":"0.00"}]

{"sheet":"11、个人家庭（政府经济）","index":10,"n_rows":11,"n_cols":10,"rows_kept":11,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":8},"单位：千元"]
["功能科目",{"$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",11.22,11.22,{"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",11.22,11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"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（城乡社区管理事务）",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",6.12,6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",6.12,6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$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",60273.37,"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",41244.34,"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":1100,"d":"1100.00"},"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",17929.03,"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":11940,"d":"11940.00"},"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",19569.03,19569.03,{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",50579.22,39030.24,11548.98]
[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",2065.12,{"v":1674.1,"d":"1674.10"},391.02]
[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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[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",72213.37,"本年支出合计",72213.37,60273.37,{"v":11940,"d":"11940.00"}]

{"sheet":"13、一般预算支出表","index":12,"n_rows":25,"n_cols":17,"rows_kept":25,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":15},"单位：千元"]
["功能科目",{"$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",60273.37,25815.04,23127.98,2675.84,11.22,34458.33,33803.13,{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["211",null,null,"节能环保支出",19569.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19569.03,19569.03,{"v":0,"d":"0.00"},{"v":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,"  环境保护管理事务",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  污染减排",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",19469.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19469.03,19469.03,{"v":0,"d":"0.00"},{"v":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",39030.24,24140.94,21453.88,2675.84,11.22,{"v":14889.3,"d":"14889.30"},{"v":14234.1,"d":"14234.10"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",15680.22,12589.12,10994.02,{"v":1590,"d":"1590.00"},{"v":5.1,"d":"5.10"},{"v":3091.1,"d":"3091.10"},{"v":2979.1,"d":"2979.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,5764.66,5379.56,{"v":380,"d":"380.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":458.6,"d":"458.60"},{"v":346.6,"d":"346.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",9106.96,6474.46,5614.46,{"v":860,"d":"860.00"},{"v":0,"d":"0.00"},{"v":2632.5,"d":"2632.50"},{"v":2632.5,"d":"2632.50"},{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","    城乡社区规划与管理",{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":732,"d":"732.00"},{"v":732,"d":"732.00"},{"v":0,"d":"0.00"},{"v":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,"03",null,"  城乡社区公共设施",6330.12,2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"},{"v":3351.2,"d":"3351.20"},{"v":3120,"d":"3120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",6330.12,2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"},{"v":3351.2,"d":"3351.20"},{"v":3120,"d":"3120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":16287.9,"d":"16287.90"},{"v":8572.9,"d":"8572.90"},7636.94,929.84,6.12,{"v":7715,"d":"7715.00"},{"v":7403,"d":"7403.00"},{"v":312,"d":"312.00"},{"v":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","  05","01","    城乡社区环境卫生",{"v":16287.9,"d":"16287.90"},{"v":8572.9,"d":"8572.90"},7636.94,929.84,6.12,{"v":7715,"d":"7715.00"},{"v":7403,"d":"7403.00"},{"v":312,"d":"312.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":18,"n_cols":8,"rows_kept":18,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":6},"单位：千元"]
["功能科目",{"$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",25815.04,23127.98,2675.84,11.22]
["212",null,null,"城乡社区支出",24140.94,21453.88,2675.84,11.22]
[null,"01",null,"  城乡社区管理事务",12589.12,10994.02,{"v":1590,"d":"1590.00"},{"v":5.1,"d":"5.10"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,5379.56,{"v":380,"d":"380.00"},{"v":5.1,"d":"5.10"}]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",6474.46,5614.46,{"v":860,"d":"860.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":8572.9,"d":"8572.90"},7636.94,929.84,6.12]
["  212","  05","01","    城乡社区环境卫生",{"v":8572.9,"d":"8572.90"},7636.94,929.84,6.12]
["221",null,null,"住房保障支出",{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"15、一般-工资福利","index":14,"n_rows":17,"n_cols":18,"rows_kept":17,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":16},"单位：千元"]
["功能科目",{"$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",23127.98,16525.16,9896.31,2058.25,197.98,4372.62,4718.65,3033.61,{"v":0,"d":"0.00"},1356.08,{"v":0,"d":"0.00"},328.96,1884.17,{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",21453.88,16525.16,9896.31,2058.25,197.98,4372.62,4718.65,3033.61,{"v":0,"d":"0.00"},1356.08,{"v":0,"d":"0.00"},328.96,210.07,{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",10994.02,{"v":8736.7,"d":"8736.70"},5175.08,2056.63,197.98,1307.01,2047.25,1365.52,{"v":0,"d":"0.00"},548.57,{"v":0,"d":"0.00"},133.16,210.07,{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5379.56,4169.22,2465.83,339.11,57.27,1307.01,1000.27,657.21,{"v":0,"d":"0.00"},273.93,{"v":0,"d":"0.00"},69.13,210.07,{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",5614.46,4567.48,2709.25,1717.52,140.71,{"v":0,"d":"0.00"},1046.98,708.31,{"v":0,"d":"0.00"},274.64,{"v":0,"d":"0.00"},64.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",2822.92,2278.42,1367.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},911.04,{"v":544.5,"d":"544.50"},364.66,{"v":0,"d":"0.00"},149.44,{"v":0,"d":"0.00"},{"v":30.4,"d":"30.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",2822.92,2278.42,1367.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},911.04,{"v":544.5,"d":"544.50"},364.66,{"v":0,"d":"0.00"},149.44,{"v":0,"d":"0.00"},{"v":30.4,"d":"30.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",7636.94,5510.04,3353.85,1.62,{"v":0,"d":"0.00"},2154.57,{"v":2126.9,"d":"2126.90"},1303.43,{"v":0,"d":"0.00"},658.07,{"v":0,"d":"0.00"},{"v":165.4,"d":"165.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",7636.94,5510.04,3353.85,1.62,{"v":0,"d":"0.00"},2154.57,{"v":2126.9,"d":"2126.90"},1303.43,{"v":0,"d":"0.00"},658.07,{"v":0,"d":"0.00"},{"v":165.4,"d":"165.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"}]
["  221","  02","01","    住房公积金",{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"}]

{"sheet":"16、工资福利（政府经济2）","index":15,"n_rows":17,"n_cols":11,"rows_kept":17,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":9},"单位：千元"]
["功能科目",{"$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",23127.98,8120.33,5747.69,1707.33,665.31,{"v":0,"d":"0.00"},15007.65]
["212",null,null,"城乡社区支出",21453.88,7455.02,5747.69,1707.33,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13998.86]
[null,"01",null,"  城乡社区管理事务",10994.02,7085.72,5747.69,1338.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3908.3,"d":"3908.30"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5379.56,1471.26,1180.21,291.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3908.3,"d":"3908.30"}]
["  212","  01","04","    城管执法",5614.46,5614.46,4567.48,1046.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",2822.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2822.92]
["  212","  03","03","    小城镇基础设施建设",2822.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2822.92]
[null,"05",null,"  城乡社区环境卫生",7636.94,{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7267.64]
["  212","  05","01","    城乡社区环境卫生",7636.94,{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":369.3,"d":"369.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7267.64]
["221",null,null,"住房保障支出",{"v":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1008.79]
[null,"02",null,"  住房改革支出",{"v":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1008.79]
["  221","  02","01","    住房公积金",{"v":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},665.31,{"v":0,"d":"0.00"},1008.79]

{"sheet":"17、一般-商品服务","index":16,"n_rows":15,"n_cols":21,"rows_kept":15,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":19},"单位：千元"]
["功能科目",{"$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",2675.84,212.45,{"v":119,"d":"119.00"},{"v":57.2,"d":"57.20"},180.15,{"v":36,"d":"36.00"},87.16,{"v":0,"d":"0.00"},110.68,{"v":48,"d":"48.00"},44.93,{"v":55,"d":"55.00"},591.51,{"v":100,"d":"100.00"},{"v":365,"d":"365.00"},{"v":136,"d":"136.00"},532.76]
["212",null,null,"城乡社区支出",2675.84,212.45,{"v":119,"d":"119.00"},{"v":57.2,"d":"57.20"},180.15,{"v":36,"d":"36.00"},87.16,{"v":0,"d":"0.00"},110.68,{"v":48,"d":"48.00"},44.93,{"v":55,"d":"55.00"},591.51,{"v":100,"d":"100.00"},{"v":365,"d":"365.00"},{"v":136,"d":"136.00"},532.76]
[null,"01",null,"  城乡社区管理事务",{"v":1590,"d":"1590.00"},178.45,{"v":57,"d":"57.00"},{"v":31.2,"d":"31.20"},111.15,{"v":0,"d":"0.00"},{"v":54,"d":"54.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":33,"d":"33.00"},441.51,{"v":0,"d":"0.00"},{"v":280,"d":"280.00"},{"v":103,"d":"103.00"},247.69]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":380,"d":"380.00"},48.45,{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":185,"d":"185.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":3,"d":"3.00"},40.55]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":350,"d":"350.00"},{"v":30,"d":"30.00"},{"v":7,"d":"7.00"},{"v":10.2,"d":"10.20"},27.15,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},134.05,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":89.6,"d":"89.60"}]
["  212","  01","04","    城管执法",{"v":860,"d":"860.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},122.46,{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":100,"d":"100.00"},117.54]
[null,"03",null,"  城乡社区公共设施",{"v":156,"d":"156.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},3.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.93,{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},61.91]
["  212","  03","03","    小城镇基础设施建设",{"v":156,"d":"156.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},3.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.93,{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},61.91]
[null,"05",null,"  城乡社区环境卫生",929.84,{"v":20,"d":"20.00"},{"v":62,"d":"62.00"},{"v":22,"d":"22.00"},{"v":66,"d":"66.00"},{"v":32,"d":"32.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},91.68,{"v":36,"d":"36.00"},{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":110,"d":"110.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":33,"d":"33.00"},223.16]
["  212","  05","01","    城乡社区环境卫生",929.84,{"v":20,"d":"20.00"},{"v":62,"d":"62.00"},{"v":22,"d":"22.00"},{"v":66,"d":"66.00"},{"v":32,"d":"32.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},91.68,{"v":36,"d":"36.00"},{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":110,"d":"110.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":33,"d":"33.00"},223.16]

{"sheet":"18、商品服务（政府经济2）","index":17,"n_rows":15,"n_cols":15,"rows_kept":15,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":13},"单位：千元"]
["功能科目",{"$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",2508.34,{"v":1024.5,"d":"1024.50"},609.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,1483.84]
["212",null,null,"城乡社区支出",2508.34,{"v":1024.5,"d":"1024.50"},609.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,1483.84]
[null,"01",null,"  城乡社区管理事务",{"v":1584.5,"d":"1584.50"},{"v":1014.5,"d":"1014.50"},599.61,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},160.89,{"v":570,"d":"570.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"}]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":344.5,"d":"344.50"},{"v":154.5,"d":"154.50"},77.15,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},43.35,{"v":190,"d":"190.00"}]
["  212","  01","04","    城管执法",{"v":860,"d":"860.00"},{"v":860,"d":"860.00"},522.46,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},117.54,{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["  212","  03","03","    小城镇基础设施建设",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
[null,"05",null,"  城乡社区环境卫生",909.84,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},899.84]
["  212","  05","01","    城乡社区环境卫生",909.84,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},899.84]

{"sheet":"19、一般-个人家庭","index":18,"n_rows":11,"n_cols":9,"rows_kept":11,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":7},"单位：千元"]
["功能科目",{"$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",11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.22,{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},11.22,{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.12,{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6.12,{"v":0,"d":"0.00"}]

{"sheet":"20、个人家庭（政府经济2）","index":19,"n_rows":11,"n_cols":10,"rows_kept":11,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":8},"单位：千元"]
["功能科目",{"$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",11.22,11.22,{"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",11.22,11.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"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（城乡社区管理事务）",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",6.12,6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",6.12,6.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"21、政府性基金支出表","index":20,"n_rows":14,"n_cols":17,"rows_kept":14,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":15},"单位：千元"]
["功能科目",{"$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":11940,"d":"11940.00"},3246.68,3024.68,{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},8693.32,{"v":5340,"d":"5340.00"},3353.32,{"v":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",11548.98,2855.66,2633.66,{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},8693.32,{"v":5340,"d":"5340.00"},3353.32,{"v":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,"03",null,"  城乡社区公共设施",{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":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","03","    小城镇基础设施建设",{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":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,"05",null,"  城乡社区环境卫生",9208.98,2855.66,2633.66,{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},6353.32,{"v":3000,"d":"3000.00"},3353.32,{"v":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","  05","01","    城乡社区环境卫生",9208.98,2855.66,2633.66,{"v":222,"d":"222.00"},{"v":0,"d":"0.00"},6353.32,{"v":3000,"d":"3000.00"},3353.32,{"v":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",391.02,391.02,391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",391.02,391.02,391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",391.02,391.02,391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":14,"n_cols":14,"rows_kept":14,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":12},"单位：千元"]
["功能科目",{"$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":11940,"d":"11940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8586.68,{"v":0,"d":"0.00"},3353.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212",null,null,"城乡社区支出",11548.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},8195.66,{"v":0,"d":"0.00"},3353.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2340,"d":"2340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",9208.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5855.66,{"v":0,"d":"0.00"},3353.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",9208.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5855.66,{"v":0,"d":"0.00"},3353.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},391.02,{"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",391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},391.02,{"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",391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},391.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":15},"单位：千元"]
["功能科目",{"$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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":12},"单位：千元"]
["功能科目",{"$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":25,"n_cols":17,"rows_kept":25,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":15},"单位：千元"]
["功能科目",{"$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",41244.34,24815.04,22513.82,{"v":2290,"d":"2290.00"},11.22,{"v":16429.3,"d":"16429.30"},{"v":15774.1,"d":"15774.10"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["211",null,null,"节能环保支出",{"v":1640,"d":"1640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1640,"d":"1640.00"},{"v":1640,"d":"1640.00"},{"v":0,"d":"0.00"},{"v":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,"  环境保护管理事务",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"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"},{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  污染减排",{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540,"d":"1540.00"},{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540,"d":"1540.00"},{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":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",37930.24,23140.94,20839.72,{"v":2290,"d":"2290.00"},11.22,{"v":14789.3,"d":"14789.30"},{"v":14134.1,"d":"14134.10"},{"v":312,"d":"312.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  城乡社区管理事务",15680.22,12589.12,10994.02,{"v":1590,"d":"1590.00"},{"v":5.1,"d":"5.10"},{"v":3091.1,"d":"3091.10"},{"v":2979.1,"d":"2979.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,5764.66,5379.56,{"v":380,"d":"380.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":458.6,"d":"458.60"},{"v":346.6,"d":"346.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"}]
["  212","  01","04","    城管执法",9106.96,6474.46,5614.46,{"v":860,"d":"860.00"},{"v":0,"d":"0.00"},{"v":2632.5,"d":"2632.50"},{"v":2632.5,"d":"2632.50"},{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":632,"d":"632.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":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","  02","01","    城乡社区规划与管理",{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":632,"d":"632.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":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,"03",null,"  城乡社区公共设施",6330.12,2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"},{"v":3351.2,"d":"3351.20"},{"v":3120,"d":"3120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",6330.12,2978.92,2822.92,{"v":156,"d":"156.00"},{"v":0,"d":"0.00"},{"v":3351.2,"d":"3351.20"},{"v":3120,"d":"3120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":15287.9,"d":"15287.90"},{"v":7572.9,"d":"7572.90"},7022.78,{"v":544,"d":"544.00"},6.12,{"v":7715,"d":"7715.00"},{"v":7403,"d":"7403.00"},{"v":312,"d":"312.00"},{"v":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","  05","01","    城乡社区环境卫生",{"v":15287.9,"d":"15287.90"},{"v":7572.9,"d":"7572.90"},7022.78,{"v":544,"d":"544.00"},6.12,{"v":7715,"d":"7715.00"},{"v":7403,"d":"7403.00"},{"v":312,"d":"312.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":1674.1,"d":"1674.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":25,"n_cols":14,"rows_kept":25,"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）"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":12},"单位：千元"]
["功能科目",{"$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",41244.34,8145.83,{"v":3657,"d":"3657.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28775.09,{"v":231.2,"d":"231.20"},323.22,{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["211",null,null,"节能环保支出",{"v":1640,"d":"1640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1640,"d":"1640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,"  环境保护管理事务",{"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"},{"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"}]
["  211","  01","02","    一般行政管理事务（环境保护管理事务）",{"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"},{"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"}]
[null,"11",null,"  污染减排",{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  211","  11","04","    清洁生产专项支出",{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1540,"d":"1540.00"},{"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",37930.24,7480.52,{"v":3657,"d":"3657.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26126.3,"d":"26126.30"},{"v":231.2,"d":"231.20"},323.22,{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
[null,"01",null,"  城乡社区管理事务",15680.22,7091.22,{"v":3647,"d":"3647.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4824.9,"d":"4824.90"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["  212","  01","01","    行政运行（城乡社区管理事务）",5764.66,1471.26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4288.3,"d":"4288.30"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  01","02","    一般行政管理事务（城乡社区管理事务）",{"v":808.6,"d":"808.60"},{"v":5.5,"d":"5.50"},{"v":154.5,"d":"154.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":536.6,"d":"536.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
["  212","  01","04","    城管执法",9106.96,5614.46,{"v":3492.5,"d":"3492.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,"  城乡社区规划与管理",{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  02","01","    城乡社区规划与管理",{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"03",null,"  城乡社区公共设施",6330.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6098.92,{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  03","03","    小城镇基础设施建设",6330.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},6098.92,{"v":231.2,"d":"231.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  城乡社区环境卫生",{"v":15287.9,"d":"15287.90"},{"v":389.3,"d":"389.30"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14570.48,{"v":0,"d":"0.00"},318.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  212","  05","01","    城乡社区环境卫生",{"v":15287.9,"d":"15287.90"},{"v":389.3,"d":"389.30"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14570.48,{"v":0,"d":"0.00"},318.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1008.79,{"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":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1008.79,{"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":1674.1,"d":"1674.10"},665.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1008.79,{"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":40,"n_cols":11,"rows_kept":40,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$nulls":9},"单位：千元"]
["项目名称","功能科目编码","功能科目名称","金额","资金来源"]
[{"$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,43151.65,{"v":16429.3,"d":"16429.30"},{"v":100,"d":"100.00"},8693.32,{"v":0,"d":"0.00"},17929.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["环卫工人节日慰问费","2110102","一般行政管理事务（环境保护管理事务）",{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["清扫外包专项经费","2111104","清洁生产专项支出",15245.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},15245.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["背街小巷城中村清扫项目","2111104","清洁生产专项支出",{"v":2683.6,"d":"2683.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2683.6,"d":"2683.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["背街小巷新增清扫面积经费","2111104","清洁生产专项支出",{"v":1540,"d":"1540.00"},{"v":1540,"d":"1540.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["市场整治经费","2120102","一般行政管理事务（城乡社区管理事务）",{"v":112,"d":"112.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["湘北市场环卫外包经费","2120102","一般行政管理事务（城乡社区管理事务）",{"v":346.6,"d":"346.60"},{"v":346.6,"d":"346.60"},{"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":0,"d":"0.00"}]
["一江三路管理及环境整治经费","2120104","城管执法",{"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"}]
["其他交通费","2120104","城管执法",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["油烟办整治经费","2120104","城管执法",{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公务用车运行维护费","2120104","城管执法",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城管监察","2120104","城管执法",{"v":315,"d":"315.00"},{"v":315,"d":"315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["“牛皮癣”整治经费","2120104","城管执法",{"v":340,"d":"340.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["拆违拆迁","2120104","城管执法",{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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-城管监察综合执法工作经费","2120104","城管执法",{"v":282.5,"d":"282.50"},{"v":282.5,"d":"282.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城市专项整治经费","2120104","城管执法",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["燃气整治","2120104","城管执法",{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["年底补充工作经费","2120104","城管执法",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["规划执法成本","2120201","城乡社区规划与管理",{"v":100,"d":"100.00"},{"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"},{"v":0,"d":"0.00"}]
["规划执法","2120201","城乡社区规划与管理",{"v":632,"d":"632.00"},{"v":632,"d":"632.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["工程车运行维护费","2120303","小城镇基础设施建设",{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城区路面维护","2120303","小城镇基础设施建设",{"v":137,"d":"137.00"},{"v":137,"d":"137.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["井圈井盖维护","2120303","小城镇基础设施建设",{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["路灯电费","2120303","小城镇基础设施建设",{"v":2870,"d":"2870.00"},{"v":1700,"d":"1700.00"},{"v":0,"d":"0.00"},{"v":1170,"d":"1170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["电子卡口电费","2120303","小城镇基础设施建设",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["路灯维修维护","2120303","小城镇基础设施建设",{"v":730,"d":"730.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":670,"d":"670.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文化旅游节景观维护费","2120303","小城镇基础设施建设",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["红绿灯电费","2120303","小城镇基础设施建设",{"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"}]
["城区泵站、泄洪闸日常维护维修","2120303","小城镇基础设施建设",{"v":42.2,"d":"42.20"},{"v":42.2,"d":"42.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["原洞庭公园遗留问题","2120501","城乡社区环境卫生",{"v":126,"d":"126.00"},{"v":126,"d":"126.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["垃圾场运营工作经费","2120501","城乡社区环境卫生",{"v":4000,"d":"4000.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3000.00"},{"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","2120501","城乡社区环境卫生",{"v":3900,"d":"3900.00"},{"v":3900,"d":"3900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["绿化维护、城区公园绿化维护","2120501","城乡社区环境卫生",3535.32,{"v":182,"d":"182.00"},{"v":0,"d":"0.00"},3353.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["休闲公园管理费","2120501","城乡社区环境卫生",{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["S204线、老年人活动中心新增养护绿地","2120501","城乡社区环境卫生",{"v":2377,"d":"2377.00"},{"v":2377,"d":"2377.00"},{"v":0,"d":"0.00"},{"v":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":"28、三公","index":27,"n_rows":14,"n_cols":7,"rows_kept":14,"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":630,"d":"630.00"},{"v":55,"d":"55.00"},{"v":575,"d":"575.00"},{"v":0,"d":"0.00"},{"v":575,"d":"575.00"},{"v":0,"d":"0.00"}]
["规划执法大队",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"}]
["园林绿化服务中心",{"v":22,"d":"22.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["城管监察大队",{"v":190,"d":"190.00"},{"v":10,"d":"10.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["湘北市场管理办",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城市管理行政执法局",{"v":75,"d":"75.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"}]
["路灯所",{"v":165,"d":"165.00"},{"v":5,"d":"5.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"}]
["环卫服务中心",{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"}]
["市政工程管理中心",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"}]

{"sheet":"29、项目支出绩效目标","index":28,"n_rows":37,"n_cols":9,"rows_kept":37,"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"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$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,43151.65]
["清扫外包专项经费","其他资金",15245.43,"专项专用","清扫外包合同","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","按月计划实施","本级财政预算拨款"]
["路灯电费","政府性基金拨款",{"v":1170,"d":"1170.00"},"专项资金管理办法","人大事仪","确保城区路灯的亮化达98%以上","确保城区路灯的亮化达98%以上","按进度进行","按进度进行"]
["年底补充工作经费","公共财政预算拨款",{"v":200,"d":"200.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","有力的开展各项党建活动。","确保党建工作强有力开展。","研究制定并实施党建长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["“牛皮癣”整治","公共财政预算拨款",{"v":340,"d":"340.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","对市区城市“牛皮癣”进行清理和整治。","确保市区无乱贴乱画现象。","研究制定并实施城市“牛皮癣”长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["城管监察","公共财政预算拨款",{"v":315,"d":"315.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","保障城管执法顺利开展。","保障城管执法顺利开展。","研究制定并实施城管执法长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["背街小巷城中村清扫项目","其他资金",{"v":2683.6,"d":"2683.60"},"专项专用","清扫合同","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","按月计划实施","本级财政预算拨款"]
["文化旅游节景观维护费","公共财政预算拨款",{"v":900,"d":"900.00"},"专项资金管理办法","人大事仪","确保旅游节景观亮化率100%","确保旅游节景观亮化率100%","按进度进行","按进度进行"]
["路灯维修维护","公共财政预算拨款",{"v":60,"d":"60.00"},"专项资金管理办法","人大事仪","确保路灯的及时维修维护","确保路灯的及时维修维护","按进度进行","按进度进行"]
["城管执法工作经费及公务用车运行维护费","公共财政预算拨款",{"v":332.5,"d":"332.50"},"1、专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。"]
["项目支出","公共财政预算拨款",{"v":458.6,"d":"458.60"},"专款专用","根据市里对湘北市场安全生产的要求，确保各项工作顺利进行","保障市场管理工作的开展，维护市场稳定","保障市场管理工作的开展，维护市场稳定","2020年1月至2020年12月","设立专户，专款专用"]
["工程车运行维护","公共财政预算拨款",{"v":160,"d":"160.00"},"专项资金管理办法","人大事仪","确保工程车运行","确保工程车运行","按进度进行","按进度进行"]
["城区路面维修","公共财政预算拨款",{"v":137,"d":"137.00"},"沅江市市政工程管理中心","完善市区的市政公用设施","完善市区的市政公用设施","完善市区的市政公用设施","按实际工作实施","本级财政预算保障"]
["油烟整治","公共财政预算拨款",{"v":85,"d":"85.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","对全市经营性餐饮油烟污染进行监管和整治。","对全市经营性餐饮业油烟污染进行整治，打好“蓝天保卫战”。","研究制定并组织实施油烟污染长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["绿化维护、城区公园绿化维护","公共财政预算拨款",3353.32,"园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","按实际工作实施","按实际工作实施"]
["城区泵站、泄洪闸日常维修维护","公共财政预算拨款",{"v":42.2,"d":"42.20"},"沅江市市政工程管理中心","完善市区的市政公用设施","完善市区的市政公用设施","完善市区的市政公用设施","按实际工作实施","本级财政预算保障"]
["井圈井盖维护","公共财政预算拨款",{"v":52,"d":"52.00"},"沅江市市政工程管理中心","完善市区的市政公用设施","完善市区的市政公用设施","完善市区的市政公用设施","按实际工作实施","本级财政预算保障"]
["其他交通费","公共财政预算拨款",{"v":150,"d":"150.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","保障城管执法顺利开展。","保障城管执法顺利开展。","研究制定并实施执法交通长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["背街小巷新增清扫面积经费","公共财政预算拨款",{"v":1540,"d":"1540.00"},"专项专用","清扫合同","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","按月计划实施","本级财政预算拨款"]
["S204线、老年人活动中心绿地养护费","公共财政预算拨款",{"v":2377,"d":"2377.00"},"园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","按实际工作实施","本级财政预算拨款"]
["解决原洞庭公园遗留问题经费","公共财政预算拨款",{"v":126,"d":"126.00"},"园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","按实际工作实施","本级财政预算拨款"]
["城市专项环境整治经费","公共财政预算拨款",{"v":700,"d":"700.00"},"1、专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","沅办字[2011]20号关于印发《城市建设专题会议纪要》的通知","一江三路长效管理工作经费及环境整治经费、户外广告整治经费、渣土整治经费、市容市貌大型整治经费等","一江三路长效管理工作经费及环境整治经费、户外广告整治经费、渣土整治经费、市容市貌大型整治经费等","一江三路长效管理工作经费及环境整治经费、户外广告整治经费、渣土整治经费、市容市貌大型整治经费等","一江三路长效管理工作经费及环境整治经费、户外广告整治经费、渣土整治经费、市容市貌大型整治经费等"]
["电子卡口电费","政府性基金拨款",{"v":500,"d":"500.00"},"专项资金管理办法","人大事仪","确保电子卡口的亮化运行","确保电子卡口的亮化运行","按进度进行","按进度进行"]
["红绿灯电费","公共财政预算拨款",{"v":300,"d":"300.00"},"专项资金管理办法","人大事仪","确保红绿灯亮化率100%","确保红绿灯亮化率100%","按进度进行","按进度进行"]
["路灯电费","公共财政预算拨款",{"v":1700,"d":"1700.00"},"专项资金管理办法","人大事仪","确保城区路灯的亮化达98%以上","确保城区路灯的亮化达98%以上","按进度进行","按进度进行"]
["路灯维修维护","政府性基金拨款",{"v":670,"d":"670.00"},"专项资金管理办法","人大事仪","确保路灯的及时维修维护","确保路灯的及时维修维护","按进度进行","按进度进行"]
["燃气整治","公共财政预算拨款",{"v":250,"d":"250.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","对全市液化气、天然气企业进行监管和整治。","确保市区燃气企业安全监管运行。","研究制定并实施燃气整治长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["拆违拆迁","公共财政预算拨款",{"v":260,"d":"260.00"},"专项资金实行“统一管理、统一储存、财政核算、专项使用”的管理办法。","延续专项","对全市乱搭乱建棚亭有计划的进行统一拆除。","保障拆违拆迁工作顺利开展，整治市区“脏、乱、差”现象。","研究制定并组织实施拆违拆迁长期规划和年度计划。","设立专项资金管理机构，完善资金管理办法。"]
["垃圾场运营工作经费","政府性基金拨款",{"v":4000,"d":"4000.00"},"专项专用","垃圾处理处置","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","按月计划实施","本级财政预算拨款"]
["环卫工人节日慰问费","公共财政预算拨款",{"v":100,"d":"100.00"},"专项专用","环卫工人节日慰问","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","环卫工人节当月实施","本级财政预算拨款"]
["城市维护费","公共财政预算拨款",{"v":3900,"d":"3900.00"},"专项专用","用于公厕、中转站、专车维修及油料","环卫意识增强，环卫事业长足发展","改善环境卫生状况，提高生活质量","按月计划实施","本级财政预算拨款"]
["休闲公园管理费","公共财政预算拨款",{"v":312,"d":"312.00"},"园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","园林绿化养护管理标准、园林绿化养护管理考核细则","按实际工作实施","本级财政预算拨款"]
["规划执法成本","纳入预算管理的非税收入拨款",{"v":100,"d":"100.00"},"专款专用","根椐相关文件","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌"]
["规划执法","公共财政预算拨款",{"v":632,"d":"632.00"},"专项专用","根椐相关文件","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌"]

{"sheet":"30、部门整体支出绩效目标","index":29,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["部门整体支出预算绩效目标申报表"]
["城市管理行政执法局 和 市政工程管理中心 和 环卫服务中心 和 园林绿化服务中心 和 城管监察大队 和 规划执法大队 和 路灯所 和 湘北市场管理办",{"$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,72655.53]
["文化旅游节景观维护费","公共财政预算拨款",{"v":900,"d":"900.00"},"项目支出","文化旅游节景观维护费","确保文化旅游节景观亮化率100%","确保文化旅游节景观亮化率100%"]
["规划执法","公共财政预算拨款",{"v":632,"d":"632.00"},"项目支出","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌"]
["市场整治经费","公共财政预算拨款",{"v":458.6,"d":"458.60"},"项目支出","维护湘北市场市场稳定、维护市场安全，解决市场纷争","维护湘北市场市场稳定、维护市场安全，解决市场纷争","维护湘北市场市场稳定、维护市场安全，解决市场纷争"]
["基本支出","公共财政预算拨款",1770.44,"基本支出","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施"]
["人员经费","公共财政预算拨款",7005.69,"基本支出","负责城市规划、公用事业、市容环境卫生、户外广告、餐饮油烟、城市“牛皮癣”、燃气安全的监察。","保障城市管理各项工作顺利开展","保障城市管理各项工作顺利开展"]
["项目支出","公共财政预算拨款",{"v":1032.5,"d":"1032.50"},"项目支出","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。","对城区环境卫生、园林绿化、市政维护、城市亮化、城市污水处理排，城市供水、燃气管理、建筑垃圾管理等进行规划和年度计划，并组织实施。"]
["项目支出","政府性基金拨款",3353.32,"项目支出","园林绿化养护","完善园林绿化养护管理","完善园林绿化养护管理"]
["路灯维修维护","政府性基金拨款",{"v":670,"d":"670.00"},"项目支出","城区路灯维修维护","城区路灯的维修维护运行","路灯的及时维修维护，确保路灯的亮化率98%以上"]
["路灯电费","公共财政预算拨款",{"v":1700,"d":"1700.00"},"项目支出","城区路灯用电电费","确保路灯亮化率达到98%以上","本着勤俭节约，使城区路灯的亮化率达到98%以上"]
["基本支出","公共财政预算拨款",{"v":2815,"d":"2815.00"},"项目支出","园林绿化养护","完善园林绿化养护管理","完善园林绿化养护管理"]
["公用经费","政府性基金拨款",{"v":3000,"d":"3000.00"},"项目支出","城区道路清扫","改善环境卫生，提高生活质量","环卫意识增强，环卫事业长足发展"]
["公用经费","其他资金",17929.03,"项目支出","城区道路清扫","改善环境卫生，提高生活质量","环卫意识增强，环卫事业长足发展"]
["人员经费","公共财政预算拨款",9069.64,"基本支出","城区道路清扫","改善环境卫生，提高生活质量","环卫意识增强，环卫事业长足发展"]
["规划执法成本","纳入预算管理的非税收入拨款",{"v":100,"d":"100.00"},"项目支出","整治城市市容市貌","整治城市市容市貌","整治城市市容市貌"]
["基本支出","公共财政预算拨款",271.41,"基本支出","维护湘北市场市场稳定、维护市场安全，解决市场纷争","维护湘北市场市场稳定、维护市场安全，解决市场纷争","维护湘北市场市场稳定、维护市场安全，解决市场纷争"]
["基本支出","公共财政预算拨款",3252.42,"基本支出","市区的公共设施及管理","完善市区的公共设施及管理","完善市区的公共设施及管理"]
["工程车运行维护","公共财政预算拨款",{"v":160,"d":"160.00"},"项目支出","工程车的运行维修维护","确保工程车的正常运行","本着勤俭节约，使城区路灯的亮化率达到98%以上"]
["城管监察","公共财政预算拨款",{"v":1600,"d":"1600.00"},"项目支出","负责城市规划、公用事业、市容环境卫生、户外广告、餐饮油烟、城市“牛皮癣”、燃气安全的监察。","保障城市管理各项工作顺利开展","保障城市管理各项工作顺利开展"]
["电子卡口电费","政府性基金拨款",{"v":500,"d":"500.00"},"项目支出","城区电子卡口用电运行","确保电子卡口的亮化运行","本着勤俭节约，使城区路灯亮化率达到98%以上"]
["路灯维修维护","公共财政预算拨款",{"v":60,"d":"60.00"},"项目支出","城区路灯维修维护","城区路灯的维修维护运行","路灯的及时维修维护，确保路灯的亮化率98%以上"]
["路灯电费","政府性基金拨款",{"v":1170,"d":"1170.00"},"项目支出","城区路灯用电电费","确保路灯亮化率达到98%以上","本着勤俭节约，使城区路灯的亮化率达到98%以上"]
["基本支出","其他资金",{"v":234,"d":"234.00"},"基本支出","市区的公共设施及管理","完善市区的公共设施及管理","完善市区的公共设施及管理"]
["项目支出","公共财政预算拨款",{"v":231.2,"d":"231.20"},"项目支出","市区市政公共设施的维护维修","完善市区的公共设施","完善市区的公共设施"]
["项目支出","政府性基金拨款",1246.68,"基本支出","园林绿化养护","完善园林绿化养护管理","完善园林绿化养护管理"]
["基本支出","公共财政预算拨款",2297.96,"基本支出","园林绿化养护","完善园林绿化养护管理","完善园林绿化养护管理"]
["公用经费","公共财政预算拨款",{"v":6540,"d":"6540.00"},"项目支出","城区道路清扫","改善环境卫生，提高生活质量","环卫意识增强，环卫事业长足发展"]
["规划执法经费","公共财政预算拨款",2721.08,"基本支出","城乡社区与管理","城乡社区与管理","城乡社区与管理"]
["红绿灯电费","公共财政预算拨款",{"v":300,"d":"300.00"},"项目支出","红绿灯的亮化","确保红绿灯的亮化率100%","本着勤俭节约，使红绿灯的亮化率达到100%"]
["基本支出","公共财政预算拨款",1634.56,"基本支出","保障在职人员的工资福利支出","保障在职人员的工资福利支出","本着勤俭节约，使城区路灯亮化率达到98%以上"]