{"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:[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",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",{"v":17759.33,"d":"17,759.33"},"社会保障和就业支出",147.21]
["    （一）一般公共预算收入",{"v":17759.33,"d":"17,759.33"},"卫生健康支出",61.41]
["    （二）政府性基金预算收入",null,"资源勘探工业信息等支出",{"v":19510.62,"d":"19,510.62"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",40.09]
["二、教育收费资金收入",null,"其他支出",{"v":1128.4312,"d":"1,128.43"}]
["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",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":17759.33,"d":"17,759.33"},"本年支出合计",{"v":20887.7612,"d":"20,887.76"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":3128.4312,"d":"3,128.43"}]
[]
["收入总计",{"v":20887.7612,"d":"20,887.76"},"支出总计",{"v":20887.7612,"d":"20,887.76"}]

{"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"]
["[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":20887.7612,"d":"20,887.76"},{"v":3128.4312,"d":"3,128.43"},{"v":17759.33,"d":"17,759.33"},{"v":17759.33,"d":"17,759.33"}]
["208","社会保障和就业支出",147.21,null,147.21,147.21]
["　05","　行政事业单位养老支出",126.88,null,126.88,126.88]
["　　2080501","　　行政单位离退休",{"v":82.8,"d":"82.80"},null,{"v":82.8,"d":"82.80"},{"v":82.8,"d":"82.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",44.08,null,44.08,44.08]
["　08","　抚恤",18.33,null,18.33,18.33]
["　　2080801","　　死亡抚恤",18.33,null,18.33,18.33]
["　99","　其他社会保障和就业支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["210","卫生健康支出",61.41,null,61.41,61.41]
["　11","　行政事业单位医疗",61.41,null,61.41,61.41]
["　　2101101","　　行政单位医疗",19.06,null,19.06,19.06]
["　　2101103","　　公务员医疗补助",42.35,null,42.35,42.35]
["215","资源勘探工业信息等支出",{"v":19510.62,"d":"19,510.62"},{"v":2000,"d":"2,000.00"},{"v":17510.62,"d":"17,510.62"},{"v":17510.62,"d":"17,510.62"}]
["　05","　工业和信息产业",{"v":19243.56,"d":"19,243.56"},{"v":2000,"d":"2,000.00"},{"v":17243.56,"d":"17,243.56"},{"v":17243.56,"d":"17,243.56"}]
["　　2150599","　　其他工业和信息产业支出",{"v":19243.56,"d":"19,243.56"},{"v":2000,"d":"2,000.00"},{"v":17243.56,"d":"17,243.56"},{"v":17243.56,"d":"17,243.56"}]
["　08","　支持中小企业发展和管理支出",267.06,null,267.06,267.06]
["　　2150801","　　行政运行",267.06,null,267.06,267.06]
["221","住房保障支出",40.09,null,40.09,40.09]
["　02","　住房改革支出",40.09,null,40.09,40.09]
["　　2210201","　　住房公积金",40.09,null,40.09,40.09]
["229","其他支出",{"v":1128.4312,"d":"1,128.43"},{"v":1128.4312,"d":"1,128.43"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":1128.4312,"d":"1,128.43"},{"v":1128.4312,"d":"1,128.43"}]
["　　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":1128.4312,"d":"1,128.43"},{"v":1128.4312,"d":"1,128.43"}]

{"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[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$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":20887.7612,"d":"20,887.76"},515.77,{"v":20371.9912,"d":"20,371.99"}]
["208","社会保障和就业支出",147.21,147.21]
["　05","　行政事业单位养老支出",126.88,126.88]
["　　2080501","　　行政单位离退休",{"v":82.8,"d":"82.80"},{"v":82.8,"d":"82.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",44.08,44.08]
["　08","　抚恤",18.33,18.33]
["　　2080801","　　死亡抚恤",18.33,18.33]
["　99","　其他社会保障和就业支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["210","卫生健康支出",61.41,61.41]
["　11","　行政事业单位医疗",61.41,61.41]
["　　2101101","　　行政单位医疗",19.06,19.06]
["　　2101103","　　公务员医疗补助",42.35,42.35]
["215","资源勘探工业信息等支出",{"v":19510.62,"d":"19,510.62"},267.06,{"v":19243.56,"d":"19,243.56"}]
["　05","　工业和信息产业",{"v":19243.56,"d":"19,243.56"},null,{"v":19243.56,"d":"19,243.56"}]
["　　2150599","　　其他工业和信息产业支出",{"v":19243.56,"d":"19,243.56"},null,{"v":19243.56,"d":"19,243.56"}]
["　08","　支持中小企业发展和管理支出",267.06,267.06]
["　　2150801","　　行政运行",267.06,267.06]
["221","住房保障支出",40.09,40.09]
["　02","　住房改革支出",40.09,40.09]
["　　2210201","　　住房公积金",40.09,40.09]
["229","其他支出",{"v":1128.4312,"d":"1,128.43"},null,{"v":1128.4312,"d":"1,128.43"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":1128.4312,"d":"1,128.43"},null,{"v":1128.4312,"d":"1,128.43"}]
["　　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":1128.4312,"d":"1,128.43"},null,{"v":1128.4312,"d":"1,128.43"}]

{"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"]
["[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":17759.33,"d":"17,759.33"},"一、本年支出",17759.33,{"v":17759.33,"d":"17,759.33"}," "," "]
["  一般公共预算拨款收入",{"v":17759.33,"d":"17,759.33"},"社会保障和就业支出",147.21,147.21," "," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",61.41,61.41," "," "]
["  国有资本经营预算收入",null,"资源勘探工业信息等支出",{"v":17510.62,"d":"17,510.62"},{"v":17510.62,"d":"17,510.62"}," "," "]
[null,null,"住房保障支出",40.09,40.09," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":17759.33,"d":"17,759.33"},"支出总计",{"v":17759.33,"d":"17,759.33"},{"v":17759.33,"d":"17,759.33"}," "," "]

{"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"]
["[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$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",{"v":17759.33,"d":"17,759.33"},515.77,{"v":17243.56,"d":"17,243.56"}]
["208","社会保障和就业支出",147.21,147.21]
["　05","　行政事业单位养老支出",126.88,126.88]
["　　2080501","　　行政单位离退休",{"v":82.8,"d":"82.80"},{"v":82.8,"d":"82.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",44.08,44.08]
["　08","　抚恤",18.33,18.33]
["　　2080801","　　死亡抚恤",18.33,18.33]
["　99","　其他社会保障和就业支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2089999","　　其他社会保障和就业支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["210","卫生健康支出",61.41,61.41]
["　11","　行政事业单位医疗",61.41,61.41]
["　　2101101","　　行政单位医疗",19.06,19.06]
["　　2101103","　　公务员医疗补助",42.35,42.35]
["215","资源勘探工业信息等支出",{"v":17510.62,"d":"17,510.62"},267.06,{"v":17243.56,"d":"17,243.56"}]
["　05","　工业和信息产业",{"v":17243.56,"d":"17,243.56"},null,{"v":17243.56,"d":"17,243.56"}]
["　　2150599","　　其他工业和信息产业支出",{"v":17243.56,"d":"17,243.56"},null,{"v":17243.56,"d":"17,243.56"}]
["　08","　支持中小企业发展和管理支出",267.06,267.06]
["　　2150801","　　行政运行",267.06,267.06]
["221","住房保障支出",40.09,40.09]
["　02","　住房改革支出",40.09,40.09]
["　　2210201","　　住房公积金",40.09,40.09]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
["[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$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","",515.77,481.07,{"v":34.7,"d":"34.70"}]
["301","工资福利支出",{"v":376.7,"d":"376.70"},{"v":376.7,"d":"376.70"}]
["　30101","　基本工资",130.39,130.39]
["　30102","　津贴补贴",64.56,64.56]
["　30103","　奖金",16.83,16.83]
["　30106","　伙食补助费",10.14,10.14]
["　30108","　机关事业单位基本养老保险缴费",44.08,44.08]
["　30110","　职工基本医疗保险缴费",19.06,19.06]
["　30111","　公务员医疗补助缴费",42.35,42.35]
["　30112","　其他社会保障缴费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　30113","　住房公积金",40.09,40.09]
["　30199","　其他工资福利支出",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"}]
["302","商品和服务支出",{"v":29.7,"d":"29.70"},null,{"v":29.7,"d":"29.70"}]
["　30202","　印刷费",{"v":16.3,"d":"16.30"},null,{"v":16.3,"d":"16.30"}]
["　30217","　公务接待费",{"v":4.3,"d":"4.30"},null,{"v":4.3,"d":"4.30"}]
["　30229","　福利费",0.77,null,0.77]
["　30239","　其他交通费用",8.33,null,8.33]
["303","对个人和家庭的补助",104.37,104.37]
["　30302","　退休费",{"v":82.8,"d":"82.80"},{"v":82.8,"d":"82.80"}]
["　30305","　生活补助",18.33,18.33]
["　30309","　奖励金",3.24,3.24]
["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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["306","兴国县工业和信息化局",{"v":4.3,"d":"4.30"},{"$nulls":3},{"v":4.3,"d":"4.30"}]

{"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:[306]兴国县工业和信息化局 , [306001]兴国县工业和信息化局",{"$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":20887.7612,"d":"20,887.76"}]
["社会保障和就业支出",147.21]
["卫生健康支出",61.41]
["资源勘探工业信息等支出",{"v":19510.62,"d":"19,510.62"}]
["住房保障支出",40.09]
["其他支出",{"v":1128.4312,"d":"1,128.43"}]

{"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":17759.33,"d":"17,759.33"},{"v":17759.33,"d":"17,759.33"}]
["社会保障和就业支出",147.21,147.21]
["卫生健康支出",61.41,61.41]
["资源勘探工业信息等支出",{"v":17510.62,"d":"17,510.62"},{"v":17510.62,"d":"17,510.62"}]
["住房保障支出",40.09,40.09]