{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":74},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":232194.82,"d":"232,195"}]
[]
["2017年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"        兴国县城建局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":103,"n_cols":41,"rows_kept":103,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：兴国县城建局",null,null,"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":1053.19,"d":"1,053.19"},"合计",{"v":1053.19,"d":"1,053.19"}]
["    一般公共预算拨款收入",null,"一般公共服务支出"]
["    专项收入",null,"教育支出"]
["    政府性基金预算拨款收入",null,"科学技术支出"]
["    预算内投资收入",null,"社会保障和就业支出",62.22]
["二、事业收入",null,"医疗卫生与计划生育支出",34.35]
["三、事业单位经营收入",null,"城乡社区支出 ",920.36]
["四、其他收入",null,"农林水支出"]
["五、附属单位上缴收入",null,"资源勘探信息等支出"]
["六、上级补助收入",null,"国土海洋气象等支出"]
[null,null,"住房保障支出",36.26]
[null,null,"其他支出"]
[null,null,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1053.19,"d":"1,053.19"},"本年支出合计",{"v":1053.19,"d":"1,053.19"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）"]
["收入总计",{"v":1053.19,"d":"1,053.19"},"支出总计",{"v":1053.19,"d":"1,053.19"}]
{"$rows_empty":25}
[{"$nulls":28},{"v":0,"d":"0.0000"}]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":53,"n_cols":15,"rows_kept":53,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：兴国县城建局",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":1053.19,"d":"1,053.19"},{"v":1053.19,"d":"1,053.19"},{"v":1053.19,"d":"1,053.19"}]
["201","一般公共服务支出"]
["  06","  财政事务"]
["    2010601","    行政运行（财政事务）"]
["    2010602","    一般行政管理事务（财政事务）"]
["    2010603","    机关服务（财政事务）"]
["    2010604","    预算改革业务"]
["    2010605","    财政国库业务"]
["    2010606","    财政监察"]
["    2010650","    事业运行（财政事务）"]
["205","教育支出"]
["  02","  普通教育"]
["    2050205","    高等教育"]
["  03","  职业教育"]
["    2050305","    高等职业教育"]
["  08","  进修及培训"]
["    2050803","    培训支出"]
["206","科学技术支出"]
["  04","  技术研究与开发"]
["    2060402","    应用技术研究与开发"]
["208","社会保障和就业支出",62.22,62.22,62.22]
["  05","  行政事业单位离退休"]
["    2080504","    未归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出",62.22,62.22,62.22]
["210","医疗卫生与计划生育支出",34.35,34.35,34.35]
["  11","  行政事业单位医疗",34.35,34.35,34.35]
["    2101101","    行政单位医疗",14.78,14.78,14.78]
["    2101102","    事业单位医疗",19.57,19.57,19.57]
["212","城乡社区支出",920.36,920.36,920.36]
["21201","  城乡社区管理事务",141.52,141.52,141.52]
["2120101","    行政运行"]
["2120102","    城管执法",{"v":84.2,"d":"84.20"},{"v":84.2,"d":"84.20"},{"v":84.2,"d":"84.20"}]
["2120103","    工程建设管理",57.32,57.32,57.32]
["2120104","    住宅建设与房地产市场监管"]
["21202","  城乡社区规划与管理",226.84,226.84,226.84]
["2120201","    城乡社区规划与管理",226.84,226.84,226.84]
["21203","  城乡社区公共设施",{"v":552,"d":"552.00"},{"v":552,"d":"552.00"},{"v":552,"d":"552.00"}]
["2120399","    其他城乡社区公共设施支出",{"v":552,"d":"552.00"},{"v":552,"d":"552.00"},{"v":552,"d":"552.00"}]
["220","国土海洋气象等支出"]
["  01","  国土资源事务"]
["    2200199","    其他国土资源事务支出"]
["221","住房保障支出",36.26,36.26,36.26]
["  02","  住房改革支出",36.26,36.26,36.26]
["    2210201","住房公积金",36.26,36.26,36.26]
["229","其他支出"]
["  99","  其他支出"]
["    2299901","    其他支出"]

{"sheet":"部门支出总表","index":3,"n_rows":64,"n_cols":8,"rows_kept":64,"merged":[[2,6,2,7],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["              部门支出总表"]
["填报单位：兴国县城建局",{"$nulls":5},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":1053.19,"d":"1,053.19"},501.19,{"v":552,"d":"552.00"},null,null,{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  06","  财政事务",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010601","    行政运行（财政事务）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010602","    一般行政管理事务（财政事务）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010603","    机关服务（财政事务）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010604","    预算改革业务",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010605","    财政国库业务",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010606","    财政监察",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010607","    信息化建设（财政事务）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010650","    事业运行（财政事务）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2010699","    其他财政事务支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["205","教育支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"$nulls":5},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"$nulls":5},{"v":0,"d":"0.00"}]
["206","科学技术支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  04","  技术研究与开发",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2060402","    应用技术研究与开发",{"$nulls":5},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",null,62.22,{"$nulls":3},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2080504","    未归口管理的行政单位离退休",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",null,62.22,{"$nulls":3},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",null,34.35,{"$nulls":3},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",null,34.35,{"$nulls":3},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",null,14.78,{"$nulls":3},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",null,19.57,{"$nulls":3},{"v":0,"d":"0.00"}]
["212","城乡社区支出",920.36,920.36]
["21201","  城乡社区管理事务",141.52,141.52]
["2120101","    行政运行"]
["2120102","    城管执法",{"v":84.2,"d":"84.20"},{"v":84.2,"d":"84.20"}]
["2120103","    工程建设管理",57.32,57.32]
["2120104","    住宅建设与房地产市场监管"]
["21202","  城乡社区规划与管理",226.84,226.84]
["2120201","    城乡社区规划与管理",226.84,226.84]
["21203","  城乡社区公共设施",552,null,{"v":552,"d":"552.00"}]
["2120399","    其他城乡社区公共设施支出",552,null,{"v":552,"d":"552.00"}]
["213","农林水支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  06","  农业综合开发",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2130601","    机构运行（农业综合开发）",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2130602","    土地治理",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2130699","    其他农业综合开发支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  08","  普惠金融发展支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2130804","    创业担保贷款贴息",{"$nulls":5},{"v":0,"d":"0.00"}]
["  99","  其他农林水支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2139999","    其他农林水支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["215","资源勘探信息等支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  99","  其他资源勘探信息等支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2159999","    其他资源勘探信息等支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["220","国土海洋气象等支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  01","  国土资源事务",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2200199","    其他国土资源事务支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["221","住房保障支出",36.26,36.26,{"$nulls":3},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",36.26,36.26,{"$nulls":3},{"v":0,"d":"0.00"}]
["    2210201","住房公积金",36.26,36.26,{"$nulls":3},{"v":0,"d":"0.00"}]
["229","其他支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["  99","  其他支出",{"$nulls":5},{"v":0,"d":"0.00"}]
["    2299901","    其他支出",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":90,"n_cols":33,"rows_kept":90,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：兴国县城建局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1053.19,"d":"1,053.19"},"一、本年支出",null,null,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":1053.19,"d":"1,053.19"},"一般公共服务支出",null,null,{"v":0,"d":"0.00"}]
["    专项收入",null,"教育支出",null,null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,"社会保障和就业支出",62.22,62.22,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,"医疗卫生与计划生育支出",34.35,34.35,{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",920.36,920.36,{"v":0,"d":"0.00"}]
[null,null,"农林水支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",36.26,36.26,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["二、上年结转",{"v":0,"d":"0.00"},"二、结转下年",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":1053.19,"d":"1,053.19"},"支出总计",{"v":1053.19,"d":"1,053.19"},{"v":1053.19,"d":"1,053.19"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},{"v":0,"d":"0.0000"}]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：兴国县城建局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":1053.19,"d":"1,053.19"},501.19,{"v":552,"d":"552.00"}]
[null,"一般公共服务支出"]
[null,"  财政事务"]
[null,"    行政运行（财政事务）"]
[null,"    一般行政管理事务（财政事务）"]
[null,"    机关服务（财政事务）"]
[null,"    预算改革业务"]
[null,"    财政国库业务"]
[null,"    财政监察"]
[null,"    信息化建设（财政事务）"]
[null,"    事业运行（财政事务）"]
[null,"    其他财政事务支出"]
[null,"社会保障和就业支出",62.22,62.22]
[null,"  行政事业单位离退休"]
[null,"    机关事业单位基本养老保险缴费支出",62.22,62.22]
[null,"医疗卫生与计划生育支出",34.35,34.35]
[null,"  行政事业单位医疗",34.35,34.35]
[null,"    行政单位医疗",14.78,14.78]
[null,"    事业单位医疗",19.57,19.57]
[null,"城乡社区支出",368.36,368.36]
[null,"  城乡社区管理事务",141.52,141.52]
[null,"    行政运行"]
[null,"    城管执法",{"v":84.2,"d":"84.20"},{"v":84.2,"d":"84.20"}]
[null,"    工程建设管理",57.32,57.32]
[null,"  城乡社区规划与管理",226.84,226.84]
[null,"    城乡社区规划与管理",226.84,226.84]
[null,"  城乡社区公共设施",552,null,{"v":552,"d":"552.00"}]
[null,"    其他城乡社区公共设施支出",552,null,{"v":552,"d":"552.00"}]
[null,"住房保障支出",36.26,36.26]
[null,"  住房改革支出"]
[null,"住房公积金",36.26,36.26]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":63,"n_cols":5,"rows_kept":63,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：兴国县城建局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2017年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":1053.19,"d":"1,053.19"},{"v":465.11000000000007,"d":"465.11"},588.08]
[null,"工资福利支出",427.23,{"v":427.2300000000001,"d":"427.23"}]
[null,"  基本工资(工资福利支出)",162.52,162.52]
[null,"  行政单位统一津补贴(工资福利支出)",11.84,11.84]
[null,"  其他津补贴(工资福利支出)",{"v":129,"d":"129.00"},{"v":129,"d":"129.00"}]
[null,"  基础性绩效工资(工资福利支出)"]
[null,"  奖励性绩效工资(工资福利支出)"]
[null,"  养老保险(工资福利支出)"]
[null,"  失业保险(工资福利支出)"]
[null,"  医疗保险(工资福利支出)",34.35,34.35]
[null,"  其他保险(工资福利支出)"]
[null,"  机关事业单位基本养老保险缴费(工资福利支出)",62.22,62.22]
[null,"  奖金(工资福利支出)"]
[null,"  临时工工资(工资福利支出)"]
[null,"  聘用人员工资(工资福利支出)",{"v":27.3,"d":"27.30"},{"v":27.3,"d":"27.30"}]
[null,"  其他(工资福利支出)"]
[null,"商品和服务支出",36.08,null,36.08]
[null,"  办公费(商品和服务支出)",{"v":9.4,"d":"9.40"},null,{"v":9.4,"d":"9.40"}]
[null,"  印刷费(商品和服务支出)"]
[null,"  水电费(商品和服务支出)"]
[null,"  邮电费(商品和服务支出)"]
[null,"  物业管理费(商品和服务支出)"]
[null,"  手续费(商品和服务支出)"]
[null,"  差旅费(商品和服务支出)"]
[null,"  教学业务费(商品和服务支出)"]
[null,"  维修（护）费(商品和服务支出)"]
[null,"  因公出国（境）费用(商品和服务支出)"]
[null,"  离退休人员公用支出(商品和服务支出)"]
[null,"  租赁费(商品和服务支出)"]
[null,"  会议费(商品和服务支出)"]
[null,"  公务接待费(商品和服务支出)",{"v":13.9,"d":"13.90"},null,{"v":13.9,"d":"13.90"}]
[null,"  专用材料费(商品和服务支出)"]
[null,"  咨询费(商品和服务支出)"]
[null,"  劳务费(商品和服务支出)"]
[null,"  委托业务费(商品和服务支出)"]
[null,"  工会经费(商品和服务支出)"]
[null,"  福利费(商品和服务支出)"]
[null,"  公务用车运行维护费(商品和服务支出)",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
[null,"  其他交通费用(商品和服务支出)",11.28,null,11.28]
[null,"  其他商品和服务支出(商品和服务支出)"]
[null,"对个人和家庭的补助",37.88,37.88]
[null,"  离休费(对个人和家庭的补助)"]
[null,"  退休费(对个人和家庭的补助)"]
[null,"  退职(役)费(对个人和家庭的补助)"]
[null,"  抚恤金(对个人和家庭的补助)"]
[null,"  生活补助(对个人和家庭的补助)",1.62,1.62]
[null,"  医疗费(对个人和家庭的补助)"]
[null,"  助学金(对个人和家庭的补助)"]
[null,"  奖励金(对个人和家庭的补助)"]
[null,"  住房公积金(对个人和家庭的补助)",36.26,36.26]
[null,"  购房补贴(对个人和家庭的补助)"]
[null,"  其他对个人和家庭的补助支出(对个人和家庭的补助)"]
[null,"其他资本性支出",{"v":552,"d":"552.00"},null,{"v":552,"d":"552.00"}]
[null,"  办公设备购置(其他资本性支出)"]
[null,"  专用设备购置(其他资本性支出)"]
[null,"  信息网络及软件购置更新(其他资本性支出)"]
[null,"  其他资本性支出(其他资本性支出)",{"v":552,"d":"552.00"},null,{"v":552,"d":"552.00"}]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":13,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:兴国县城建局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"兴国县城建局",{"v":15.4,"d":"15.40"},null,{"v":13.9,"d":"13.90"},{"v":1.5,"d":"1.50"},{"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":30.8,"d":"30.80"}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2017年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]