{"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:[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",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",445.21,"科学技术支出",384.31]
["    （一）一般公共预算收入",445.21,"社会保障和就业支出",33.17]
["    （二）政府性基金预算收入",null,"卫生健康支出",8.94]
["    （三）国有资本经营预算收入",null,"住房保障支出",18.79]
["二、教育收费资金收入",null,"其他支出",{"v":5.1,"d":"5.10"}]
["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":5.1,"d":"5.10"}," "," "]
[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",450.31,"本年支出合计",450.31]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",450.31,"支出总计",450.31]

{"sheet":"部门收入总表","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"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"]
["[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",450.31,null,445.21,445.21,{"$nulls":7},{"v":5.1,"d":"5.10"}]
["206","科学技术支出",384.31,null,384.31,384.31]
["　01","　科学技术管理事务",246.97,null,246.97,246.97]
["　　2060101","　　行政运行",156.97,null,156.97,156.97]
["　　2060199","　　其他科学技术管理事务支出",{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
["　04","　技术研究与开发",77.34,null,77.34,77.34]
["　　2060499","　　其他技术研究与开发支出",77.34,null,77.34,77.34]
["　99","　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　　2069999","　　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["208","社会保障和就业支出",33.17,null,33.17,33.17]
["　05","　行政事业单位养老支出",25.63,null,25.63,25.63]
["　　2080502","　　事业单位离退休",{"v":3.6,"d":"3.60"},null,{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",22.03,null,22.03,22.03]
["　99","　其他社会保障和就业支出",7.54,null,7.54,7.54]
["　　2089999","　　其他社会保障和就业支出",7.54,null,7.54,7.54]
["210","卫生健康支出",8.94,null,8.94,8.94]
["　11","　行政事业单位医疗",8.94,null,8.94,8.94]
["　　2101102","　　事业单位医疗",8.94,null,8.94,8.94]
["221","住房保障支出",18.79,null,18.79,18.79]
["　02","　住房改革支出",18.79,null,18.79,18.79]
["　　2210201","　　住房公积金",18.79,null,18.79,18.79]
["229","其他支出",{"v":5.1,"d":"5.10"},{"$nulls":10},{"v":5.1,"d":"5.10"}]
["　99","　其他支出",{"v":5.1,"d":"5.10"},{"$nulls":10},{"v":5.1,"d":"5.10"}]
["　　2299999","　　其他支出",{"v":5.1,"d":"5.10"},{"$nulls":10},{"v":5.1,"d":"5.10"}]

{"sheet":"部门支出总表","index":2,"n_rows":30,"n_cols":5,"rows_kept":30,"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[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$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",450.31,217.87,232.44]
["206","科学技术支出",384.31,156.97,227.34]
["　01","　科学技术管理事务",246.97,156.97,{"v":90,"d":"90.00"}]
["　　2060101","　　行政运行",156.97,156.97]
["　　2060199","　　其他科学技术管理事务支出",{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"}]
["　04","　技术研究与开发",77.34,null,77.34]
["　　2060499","　　其他技术研究与开发支出",77.34,null,77.34]
["　99","　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["　　2069999","　　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["208","社会保障和就业支出",33.17,33.17]
["　05","　行政事业单位养老支出",25.63,25.63]
["　　2080502","　　事业单位离退休",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",22.03,22.03]
["　99","　其他社会保障和就业支出",7.54,7.54]
["　　2089999","　　其他社会保障和就业支出",7.54,7.54]
["210","卫生健康支出",8.94,8.94]
["　11","　行政事业单位医疗",8.94,8.94]
["　　2101102","　　事业单位医疗",8.94,8.94]
["221","住房保障支出",18.79,18.79]
["　02","　住房改革支出",18.79,18.79]
["　　2210201","　　住房公积金",18.79,18.79]
["229","其他支出",{"v":5.1,"d":"5.10"},null,{"v":5.1,"d":"5.10"}]
["　99","　其他支出",{"v":5.1,"d":"5.10"},null,{"v":5.1,"d":"5.10"}]
["　　2299999","　　其他支出",{"v":5.1,"d":"5.10"},null,{"v":5.1,"d":"5.10"}]

{"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"]
["[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",445.21,"一、本年支出",445.21,445.21," "," "]
["  一般公共预算拨款收入",445.21,"科学技术支出",384.31,384.31," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",33.17,33.17," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",8.94,8.94," "," "]
[null,null,"住房保障支出",18.79,18.79," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",445.21,"支出总计",445.21,445.21," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$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",445.21,217.87,227.34]
["206","科学技术支出",384.31,156.97,227.34]
["　01","　科学技术管理事务",246.97,156.97,{"v":90,"d":"90.00"}]
["　　2060101","　　行政运行",156.97,156.97]
["　　2060199","　　其他科学技术管理事务支出",{"v":90,"d":"90.00"},null,{"v":90,"d":"90.00"}]
["　04","　技术研究与开发",77.34,null,77.34]
["　　2060499","　　其他技术研究与开发支出",77.34,null,77.34]
["　99","　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["　　2069999","　　其他科学技术支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["208","社会保障和就业支出",33.17,33.17]
["　05","　行政事业单位养老支出",25.63,25.63]
["　　2080502","　　事业单位离退休",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",22.03,22.03]
["　99","　其他社会保障和就业支出",7.54,7.54]
["　　2089999","　　其他社会保障和就业支出",7.54,7.54]
["210","卫生健康支出",8.94,8.94]
["　11","　行政事业单位医疗",8.94,8.94]
["　　2101102","　　事业单位医疗",8.94,8.94]
["221","住房保障支出",18.79,18.79]
["　02","　住房改革支出",18.79,18.79]
["　　2210201","　　住房公积金",18.79,18.79]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$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","",217.87,203.29,14.58]
["301","工资福利支出",199.57,199.57]
["　30101","　基本工资",{"v":69.2,"d":"69.20"},{"v":69.2,"d":"69.20"}]
["　30103","　奖金",38.28,38.28]
["　30106","　伙食补助费",4.75,4.75]
["　30107","　绩效工资",30.04,30.04]
["　30108","　机关事业单位基本养老保险缴费",22.03,22.03]
["　30110","　职工基本医疗保险缴费",8.94,8.94]
["　30112","　其他社会保障缴费",7.54,7.54]
["　30113","　住房公积金",18.79,18.79]
["302","商品和服务支出",14.08,null,14.08]
["　30201","　办公费",5.95,null,5.95]
["　30202","　印刷费",{"v":0.4,"d":"0.40"},null,{"v":0.4,"d":"0.40"}]
["　30217","　公务接待费",5.15,null,5.15]
["　30229","　福利费",0.48,null,0.48]
["　30239","　其他交通费用",{"v":2.1,"d":"2.10"},null,{"v":2.1,"d":"2.10"}]
["303","对个人和家庭的补助",3.72,3.72]
["　30302","　退休费",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["　30309","　奖励金",0.12,0.12]
["310","资本性支出",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　31002","　办公设备购置",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["205","兴国县科技创新中心",5.15,{"$nulls":3},5.15]

{"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:[205]兴国县科技创新中心 , [205001]兴国县科技创新中心",{"$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",450.31]
["科学技术支出",384.31]
["社会保障和就业支出",33.17]
["卫生健康支出",8.94]
["住房保障支出",18.79]
["其他支出",{"v":5.1,"d":"5.10"}]

{"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",445.21,445.21]
["科学技术支出",384.31,384.31]
["社会保障和就业支出",33.17,33.17]
["卫生健康支出",8.94,8.94]
["住房保障支出",18.79,18.79]