{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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:[303001]兴国县住房和城乡建设局",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、财政拨款收入",516.12,"社会保障和就业支出",43.94]
["    （一）一般公共预算收入",516.12,"卫生健康支出",20.78]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":8121.36,"d":"8,121.36"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":1923.04,"d":"1,923.04"}]
["二、教育收费资金收入",null,"其他支出",{"v":11491.83,"d":"11,491.83"}]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":1100,"d":"1,100.00"}," "," "]
[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":1616.12,"d":"1,616.12"},"本年支出合计",{"v":21600.95,"d":"21,600.95"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":19984.83,"d":"19,984.83"}]
[]
["收入总计",{"v":21600.95,"d":"21,600.95"},"支出总计",{"v":21600.95,"d":"21,600.95"}]

{"sheet":"单位收入总表","index":1,"n_rows":33,"n_cols":15,"rows_kept":33,"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"]}
[]
["单位收入总表"]
["[303001]兴国县住房和城乡建设局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":21600.95,"d":"21,600.95"},{"v":19984.83,"d":"19,984.83"},516.12,516.12,{"$nulls":7},{"v":1100,"d":"1,100.00"}]
["208","社会保障和就业支出",43.94,null,43.94,43.94]
["　05","　行政事业单位养老支出",{"v":39.8,"d":"39.80"},null,{"v":39.8,"d":"39.80"},{"v":39.8,"d":"39.80"}]
["　　2080501","　　行政单位离退休",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.8,"d":"24.80"},null,{"v":24.8,"d":"24.80"},{"v":24.8,"d":"24.80"}]
["　08","　抚恤",3.14,null,3.14,3.14]
["　　2080801","　　死亡抚恤",3.14,null,3.14,3.14]
["　99","　其他社会保障和就业支出",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["210","卫生健康支出",20.78,null,20.78,20.78]
["　11","　行政事业单位医疗",20.78,null,20.78,20.78]
["　　2101101","　　行政单位医疗",9.53,null,9.53,9.53]
["　　2101103","　　公务员医疗补助",11.25,null,11.25,11.25]
["212","城乡社区支出",{"v":8121.36,"d":"8,121.36"},{"v":6600,"d":"6,600.00"},421.36,421.36,{"$nulls":7},{"v":1100,"d":"1,100.00"}]
["　01","　城乡社区管理事务",{"v":1521.36,"d":"1,521.36"},null,421.36,421.36,{"$nulls":7},{"v":1100,"d":"1,100.00"}]
["　　2120101","　　行政运行",154.36,null,154.36,154.36]
["　　2120106","　　工程建设管理",{"v":1367,"d":"1,367.00"},null,{"v":267,"d":"267.00"},{"v":267,"d":"267.00"},{"$nulls":7},{"v":1100,"d":"1,100.00"}]
["　98","　超长期特别国债安排的支出",{"v":6600,"d":"6,600.00"},{"v":6600,"d":"6,600.00"}]
["　　2129801","　　城乡社区公共设施",{"v":6600,"d":"6,600.00"},{"v":6600,"d":"6,600.00"}]
["221","住房保障支出",{"v":1923.04,"d":"1,923.04"},{"v":1893,"d":"1,893.00"},30.04,30.04]
["　01","　保障性安居工程支出",{"v":1903,"d":"1,903.00"},{"v":1893,"d":"1,893.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2210108","　　老旧小区改造",{"v":1903,"d":"1,903.00"},{"v":1893,"d":"1,893.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　02","　住房改革支出",20.04,null,20.04,20.04]
["　　2210201","　　住房公积金",20.04,null,20.04,20.04]
["229","其他支出",{"v":11491.83,"d":"11,491.83"},{"v":11491.83,"d":"11,491.83"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":11491.83,"d":"11,491.83"},{"v":11491.83,"d":"11,491.83"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":11491.83,"d":"11,491.83"},{"v":11491.83,"d":"11,491.83"}]

{"sheet":"单位支出总表","index":2,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]}
[]
["单位支出总表"]
["填报单位[303001]兴国县住房和城乡建设局",{"$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":21600.95,"d":"21,600.95"},239.12,{"v":21361.83,"d":"21,361.83"}]
["208","社会保障和就业支出",43.94,43.94]
["　05","　行政事业单位养老支出",{"v":39.8,"d":"39.80"},{"v":39.8,"d":"39.80"}]
["　　2080501","　　行政单位离退休",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.8,"d":"24.80"},{"v":24.8,"d":"24.80"}]
["　08","　抚恤",3.14,3.14]
["　　2080801","　　死亡抚恤",3.14,3.14]
["　99","　其他社会保障和就业支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["210","卫生健康支出",20.78,20.78]
["　11","　行政事业单位医疗",20.78,20.78]
["　　2101101","　　行政单位医疗",9.53,9.53]
["　　2101103","　　公务员医疗补助",11.25,11.25]
["212","城乡社区支出",{"v":8121.36,"d":"8,121.36"},154.36,{"v":7967,"d":"7,967.00"}]
["　01","　城乡社区管理事务",{"v":1521.36,"d":"1,521.36"},154.36,{"v":1367,"d":"1,367.00"}]
["　　2120101","　　行政运行",154.36,154.36]
["　　2120106","　　工程建设管理",{"v":1367,"d":"1,367.00"},null,{"v":1367,"d":"1,367.00"}]
["　98","　超长期特别国债安排的支出",{"v":6600,"d":"6,600.00"},null,{"v":6600,"d":"6,600.00"}]
["　　2129801","　　城乡社区公共设施",{"v":6600,"d":"6,600.00"},null,{"v":6600,"d":"6,600.00"}]
["221","住房保障支出",{"v":1923.04,"d":"1,923.04"},20.04,{"v":1903,"d":"1,903.00"}]
["　01","　保障性安居工程支出",{"v":1903,"d":"1,903.00"},null,{"v":1903,"d":"1,903.00"}]
["　　2210108","　　老旧小区改造",{"v":1903,"d":"1,903.00"},null,{"v":1903,"d":"1,903.00"}]
["　02","　住房改革支出",20.04,20.04]
["　　2210201","　　住房公积金",20.04,20.04]
["229","其他支出",{"v":11491.83,"d":"11,491.83"},null,{"v":11491.83,"d":"11,491.83"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":11491.83,"d":"11,491.83"},null,{"v":11491.83,"d":"11,491.83"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":11491.83,"d":"11,491.83"},null,{"v":11491.83,"d":"11,491.83"}]

{"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"]
["[303001]兴国县住房和城乡建设局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",516.12,"一、本年支出",516.12,516.12," "," "]
["  一般公共预算拨款收入",516.12,"社会保障和就业支出",43.94,43.94," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",20.78,20.78," "]
["  国有资本经营预算收入",null,"城乡社区支出",421.36,421.36," "]
[null,null,"住房保障支出",30.04,30.04," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",516.12,"支出总计",516.12,516.12," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[303001]兴国县住房和城乡建设局",{"$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",516.12,239.12,{"v":277,"d":"277.00"}]
["208","社会保障和就业支出",43.94,43.94]
["　05","　行政事业单位养老支出",{"v":39.8,"d":"39.80"},{"v":39.8,"d":"39.80"}]
["　　2080501","　　行政单位离退休",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":24.8,"d":"24.80"},{"v":24.8,"d":"24.80"}]
["　08","　抚恤",3.14,3.14]
["　　2080801","　　死亡抚恤",3.14,3.14]
["　99","　其他社会保障和就业支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["210","卫生健康支出",20.78,20.78]
["　11","　行政事业单位医疗",20.78,20.78]
["　　2101101","　　行政单位医疗",9.53,9.53]
["　　2101103","　　公务员医疗补助",11.25,11.25]
["212","城乡社区支出",421.36,154.36,{"v":267,"d":"267.00"}]
["　01","　城乡社区管理事务",421.36,154.36,{"v":267,"d":"267.00"}]
["　　2120101","　　行政运行",154.36,154.36]
["　　2120106","　　工程建设管理",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["221","住房保障支出",30.04,20.04,{"v":10,"d":"10.00"}]
["　01","　保障性安居工程支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2210108","　　老旧小区改造",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　02","　住房改革支出",20.04,20.04]
["　　2210201","　　住房公积金",20.04,20.04]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[303001]兴国县住房和城乡建设局",{"$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","",239.12,213.17,25.95]
["301","工资福利支出",193.71,193.71]
["　30101","　基本工资",80.88,80.88]
["　30102","　津贴补贴",32.57,32.57]
["　30103","　奖金",6.17,6.17]
["　30106","　伙食补助费",5.07,5.07]
["　30108","　机关事业单位基本养老保险缴费",{"v":24.8,"d":"24.80"},{"v":24.8,"d":"24.80"}]
["　30110","　职工基本医疗保险缴费",9.53,9.53]
["　30111","　公务员医疗补助缴费",11.25,11.25]
["　30112","　其他社会保障缴费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　30113","　住房公积金",20.04,20.04]
["　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",25.95,null,25.95]
["　30201","　办公费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30229","　福利费",0.29,null,0.29]
["　30239","　其他交通费用",12.86,null,12.86]
["303","对个人和家庭的补助",19.46,19.46]
["　30302","　退休费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　30305","　生活补助",3.14,3.14]
["　30309","　奖励金",1.32,1.32]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[303001]兴国县住房和城乡建设局",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["303001","兴国县住房和城乡建设局",{"v":10,"d":"10.00"},{"$nulls":3},{"v":10,"d":"10.00"}]

{"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:[303001]兴国县住房和城乡建设局",{"$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":12,"n_cols":3,"rows_kept":12,"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":21600.95,"d":"21,600.95"}]
["社会保障和就业支出",43.94]
["卫生健康支出",20.78]
["城乡社区支出",{"v":8121.36,"d":"8,121.36"}]
["住房保障支出",{"v":1923.04,"d":"1,923.04"}]
["其他支出",{"v":11491.83,"d":"11,491.83"}]

{"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",516.12,516.12]
["社会保障和就业支出",43.94,43.94]
["卫生健康支出",20.78,20.78]
["城乡社区支出",421.36,421.36]
["住房保障支出",30.04,30.04]