{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",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、财政拨款收入",{"v":4352.77,"d":"4,352.77"},"一般公共服务支出",{"v":4137.28,"d":"4,137.28"}]
["    （一）一般公共预算收入",{"v":4352.77,"d":"4,352.77"},"社会保障和就业支出",117.77]
["    （二）政府性基金预算收入",null,"卫生健康支出",67.54]
["    （三）国有资本经营预算收入",null,"交通运输支出",{"v":7350,"d":"7,350.00"}]
["二、教育收费资金收入",null,"住房保障支出",80.18]
["三、事业收入",null,"灾害防治及应急管理支出",{"v":80,"d":"80.00"}]
["四、事业单位经营收入",null,"其他支出",{"v":5449,"d":"5,449.00"}]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":1550,"d":"1,550.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":5902.77,"d":"5,902.77"},"本年支出合计",{"v":17281.77,"d":"17,281.77"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":11379,"d":"11,379.00"}]
[]
["收入总计",{"v":17281.77,"d":"17,281.77"},"支出总计",{"v":17281.77,"d":"17,281.77"}]

{"sheet":"部门收入总表","index":1,"n_rows":35,"n_cols":15,"rows_kept":35,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":17281.77,"d":"17,281.77"},{"v":11379,"d":"11,379.00"},{"v":4352.77,"d":"4,352.77"},{"v":4352.77,"d":"4,352.77"},{"$nulls":7},{"v":1550,"d":"1,550.00"}]
["201","一般公共服务支出",{"v":4137.28,"d":"4,137.28"},null,{"v":4087.28,"d":"4,087.28"},{"v":4087.28,"d":"4,087.28"},{"$nulls":7},{"v":50,"d":"50.00"}]
["　04","　发展与改革事务",{"v":4137.28,"d":"4,137.28"},null,{"v":4087.28,"d":"4,087.28"},{"v":4087.28,"d":"4,087.28"},{"$nulls":7},{"v":50,"d":"50.00"}]
["　　2010401","　　行政运行",662.34,null,662.34,662.34]
["　　2010499","　　其他发展与改革事务支出",{"v":3474.94,"d":"3,474.94"},null,{"v":3424.94,"d":"3,424.94"},{"v":3424.94,"d":"3,424.94"},{"$nulls":7},{"v":50,"d":"50.00"}]
["208","社会保障和就业支出",117.77,null,117.77,117.77]
["　05","　行政事业单位养老支出",109.86,null,109.86,109.86]
["　　2080501","　　行政单位离退休",{"v":18.6,"d":"18.60"},null,{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",91.26,null,91.26,91.26]
["　08","　抚恤",3.94,null,3.94,3.94]
["　　2080801","　　死亡抚恤",3.94,null,3.94,3.94]
["　99","　其他社会保障和就业支出",3.97,null,3.97,3.97]
["　　2089999","　　其他社会保障和就业支出",3.97,null,3.97,3.97]
["210","卫生健康支出",67.54,null,67.54,67.54]
["　11","　行政事业单位医疗",67.54,null,67.54,67.54]
["　　2101101","　　行政单位医疗",38.12,null,38.12,38.12]
["　　2101103","　　公务员医疗补助",29.42,null,29.42,29.42]
["214","交通运输支出",{"v":7350,"d":"7,350.00"},{"v":7350,"d":"7,350.00"}]
["　98","　超长期特别国债安排的支出",{"v":7350,"d":"7,350.00"},{"v":7350,"d":"7,350.00"}]
["　　2149899","　　其他交通运输支出",{"v":7350,"d":"7,350.00"},{"v":7350,"d":"7,350.00"}]
["221","住房保障支出",80.18,null,80.18,80.18]
["　02","　住房改革支出",80.18,null,80.18,80.18]
["　　2210201","　　住房公积金",80.18,null,80.18,80.18]
["224","灾害防治及应急管理支出",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　07","　自然灾害救灾及恢复重建支出",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　　2240704","　　自然灾害灾后重建补助",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["229","其他支出",{"v":5449,"d":"5,449.00"},{"v":3949,"d":"3,949.00"},{"$nulls":9},{"v":1500,"d":"1,500.00"}]
["　99","　其他支出",{"v":5449,"d":"5,449.00"},{"v":3949,"d":"3,949.00"},{"$nulls":9},{"v":1500,"d":"1,500.00"}]
["　　2299999","　　其他支出",{"v":5449,"d":"5,449.00"},{"v":3949,"d":"3,949.00"},{"$nulls":9},{"v":1500,"d":"1,500.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":17281.77,"d":"17,281.77"},927.83,{"v":16353.94,"d":"16,353.94"}]
["201","一般公共服务支出",{"v":4137.28,"d":"4,137.28"},662.34,{"v":3474.94,"d":"3,474.94"}]
["　04","　发展与改革事务",{"v":4137.28,"d":"4,137.28"},662.34,{"v":3474.94,"d":"3,474.94"}]
["　　2010401","　　行政运行",662.34,662.34]
["　　2010499","　　其他发展与改革事务支出",{"v":3474.94,"d":"3,474.94"},null,{"v":3474.94,"d":"3,474.94"}]
["208","社会保障和就业支出",117.77,117.77]
["　05","　行政事业单位养老支出",109.86,109.86]
["　　2080501","　　行政单位离退休",{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",91.26,91.26]
["　08","　抚恤",3.94,3.94]
["　　2080801","　　死亡抚恤",3.94,3.94]
["　99","　其他社会保障和就业支出",3.97,3.97]
["　　2089999","　　其他社会保障和就业支出",3.97,3.97]
["210","卫生健康支出",67.54,67.54]
["　11","　行政事业单位医疗",67.54,67.54]
["　　2101101","　　行政单位医疗",38.12,38.12]
["　　2101103","　　公务员医疗补助",29.42,29.42]
["214","交通运输支出",{"v":7350,"d":"7,350.00"},null,{"v":7350,"d":"7,350.00"}]
["　98","　超长期特别国债安排的支出",{"v":7350,"d":"7,350.00"},null,{"v":7350,"d":"7,350.00"}]
["　　2149899","　　其他交通运输支出",{"v":7350,"d":"7,350.00"},null,{"v":7350,"d":"7,350.00"}]
["221","住房保障支出",80.18,80.18]
["　02","　住房改革支出",80.18,80.18]
["　　2210201","　　住房公积金",80.18,80.18]
["224","灾害防治及应急管理支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　07","　自然灾害救灾及恢复重建支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　　2240704","　　自然灾害灾后重建补助",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["229","其他支出",{"v":5449,"d":"5,449.00"},null,{"v":5449,"d":"5,449.00"}]
["　99","　其他支出",{"v":5449,"d":"5,449.00"},null,{"v":5449,"d":"5,449.00"}]
["　　2299999","　　其他支出",{"v":5449,"d":"5,449.00"},null,{"v":5449,"d":"5,449.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":4352.77,"d":"4,352.77"},"一、本年支出",4352.77,{"v":4352.77,"d":"4,352.77"}," "," "]
["  一般公共预算拨款收入",{"v":4352.77,"d":"4,352.77"},"一般公共服务支出",{"v":4087.28,"d":"4,087.28"},{"v":4087.28,"d":"4,087.28"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",117.77,117.77," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",67.54,67.54," "," "]
[null,null,"住房保障支出",80.18,80.18," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":4352.77,"d":"4,352.77"},"支出总计",{"v":4352.77,"d":"4,352.77"},{"v":4352.77,"d":"4,352.77"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":4352.77,"d":"4,352.77"},927.83,{"v":3424.94,"d":"3,424.94"}]
["201","一般公共服务支出",{"v":4087.28,"d":"4,087.28"},662.34,{"v":3424.94,"d":"3,424.94"}]
["　04","　发展与改革事务",{"v":4087.28,"d":"4,087.28"},662.34,{"v":3424.94,"d":"3,424.94"}]
["　　2010401","　　行政运行",662.34,662.34]
["　　2010499","　　其他发展与改革事务支出",{"v":3424.94,"d":"3,424.94"},null,{"v":3424.94,"d":"3,424.94"}]
["208","社会保障和就业支出",117.77,117.77]
["　05","　行政事业单位养老支出",109.86,109.86]
["　　2080501","　　行政单位离退休",{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",91.26,91.26]
["　08","　抚恤",3.94,3.94]
["　　2080801","　　死亡抚恤",3.94,3.94]
["　99","　其他社会保障和就业支出",3.97,3.97]
["　　2089999","　　其他社会保障和就业支出",3.97,3.97]
["210","卫生健康支出",67.54,67.54]
["　11","　行政事业单位医疗",67.54,67.54]
["　　2101101","　　行政单位医疗",38.12,38.12]
["　　2101103","　　公务员医疗补助",29.42,29.42]
["221","住房保障支出",80.18,80.18]
["　02","　住房改革支出",80.18,80.18]
["　　2210201","　　住房公积金",80.18,80.18]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["合计","",927.83,859.15,68.68]
["301","工资福利支出",834.81,834.81]
["　30101","　基本工资",{"v":279,"d":"279.00"},{"v":279,"d":"279.00"}]
["　30102","　津贴补贴",128.79,128.79]
["　30103","　奖金",161.39,161.39]
["　30106","　伙食补助费",20.28,20.28]
["　30108","　机关事业单位基本养老保险缴费",91.26,91.26]
["　30110","　职工基本医疗保险缴费",38.12,38.12]
["　30111","　公务员医疗补助缴费",29.42,29.42]
["　30112","　其他社会保障缴费",3.97,3.97]
["　30113","　住房公积金",80.18,80.18]
["　30199","　其他工资福利支出",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["302","商品和服务支出",63.68,null,63.68]
["　30201","　办公费",{"v":35.2,"d":"35.20"},null,{"v":35.2,"d":"35.20"}]
["　30202","　印刷费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30217","　公务接待费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30229","　福利费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30239","　其他交通费用",14.98,null,14.98]
["303","对个人和家庭的补助",24.34,24.34]
["　30302","　退休费",{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"}]
["　30305","　生活补助",3.94,3.94]
["　30309","　奖励金",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"}]
["310","资本性支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　31002","　办公设备购置",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["118","兴国县发展和改革委员会",35.94,{"$nulls":3},35.94]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[118]兴国县发展和改革委员会 , [118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":14,"n_cols":3,"rows_kept":14,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":17281.77,"d":"17,281.77"}]
["一般公共服务支出",{"v":4137.28,"d":"4,137.28"}]
["社会保障和就业支出",117.77]
["卫生健康支出",67.54]
["交通运输支出",{"v":7350,"d":"7,350.00"}]
["住房保障支出",80.18]
["灾害防治及应急管理支出",{"v":80,"d":"80.00"}]
["其他支出",{"v":5449,"d":"5,449.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":4352.77,"d":"4,352.77"},{"v":4352.77,"d":"4,352.77"}]
["一般公共服务支出",{"v":4087.28,"d":"4,087.28"},{"v":4087.28,"d":"4,087.28"}]
["社会保障和就业支出",117.77,117.77]
["卫生健康支出",67.54,67.54]
["住房保障支出",80.18,80.18]