{"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:[401002]兴国县社会保险服务中心",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",872.74,"社会保障和就业支出",{"v":1198.8,"d":"1,198.80"}]
["    （一）一般公共预算收入",872.74,"卫生健康支出",23.83]
["    （二）政府性基金预算收入",null,"住房保障支出",50.11]
["    （三）国有资本经营预算收入",null," "," "]
["二、教育收费资金收入",null," "," "]
["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":400,"d":"400.00"}," "," "]
[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":1272.74,"d":"1,272.74"},"本年支出合计",{"v":1272.74,"d":"1,272.74"}]
["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",{"v":1272.74,"d":"1,272.74"},"支出总计",{"v":1272.74,"d":"1,272.74"}]

{"sheet":"单位收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]
["[401002]兴国县社会保险服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":1272.74,"d":"1,272.74"},null,872.74,872.74,{"$nulls":7},{"v":400,"d":"400.00"}]
["208","社会保障和就业支出",{"v":1198.8,"d":"1,198.80"},null,{"v":798.8,"d":"798.80"},{"v":798.8,"d":"798.80"},{"$nulls":7},{"v":400,"d":"400.00"}]
["　01","　人力资源和社会保障管理事务",{"v":1118.5,"d":"1,118.50"},null,{"v":718.5,"d":"718.50"},{"v":718.5,"d":"718.50"},{"$nulls":7},{"v":400,"d":"400.00"}]
["　　2080109","　　社会保险经办机构",{"v":1118.5,"d":"1,118.50"},null,{"v":718.5,"d":"718.50"},{"v":718.5,"d":"718.50"},{"$nulls":7},{"v":400,"d":"400.00"}]
["　05","　行政事业单位养老支出",59.99,null,59.99,59.99]
["　　2080502","　　事业单位离退休",{"v":4.2,"d":"4.20"},null,{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",55.79,null,55.79,55.79]
["　08","　抚恤",2.23,null,2.23,2.23]
["　　2080801","　　死亡抚恤",2.23,null,2.23,2.23]
["　99","　其他社会保障和就业支出",18.08,null,18.08,18.08]
["　　2089999","　　其他社会保障和就业支出",18.08,null,18.08,18.08]
["210","卫生健康支出",23.83,null,23.83,23.83]
["　11","　行政事业单位医疗",23.83,null,23.83,23.83]
["　　2101102","　　事业单位医疗",23.83,null,23.83,23.83]
["221","住房保障支出",50.11,null,50.11,50.11]
["　02","　住房改革支出",50.11,null,50.11,50.11]
["　　2210201","　　住房公积金",50.11,null,50.11,50.11]

{"sheet":"单位支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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[401002]兴国县社会保险服务中心",{"$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",{"v":1272.74,"d":"1,272.74"},543.38,729.36]
["208","社会保障和就业支出",{"v":1198.8,"d":"1,198.80"},469.44,729.36]
["　01","　人力资源和社会保障管理事务",{"v":1118.5,"d":"1,118.50"},389.14,729.36]
["　　2080109","　　社会保险经办机构",{"v":1118.5,"d":"1,118.50"},389.14,729.36]
["　05","　行政事业单位养老支出",59.99,59.99]
["　　2080502","　　事业单位离退休",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",55.79,55.79]
["　08","　抚恤",2.23,2.23]
["　　2080801","　　死亡抚恤",2.23,2.23]
["　99","　其他社会保障和就业支出",18.08,18.08]
["　　2089999","　　其他社会保障和就业支出",18.08,18.08]
["210","卫生健康支出",23.83,23.83]
["　11","　行政事业单位医疗",23.83,23.83]
["　　2101102","　　事业单位医疗",23.83,23.83]
["221","住房保障支出",50.11,50.11]
["　02","　住房改革支出",50.11,50.11]
["　　2210201","　　住房公积金",50.11,50.11]

{"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"]
["[401002]兴国县社会保险服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",872.74,"一、本年支出",872.74,872.74," "," "]
["  一般公共预算拨款收入",872.74,"社会保障和就业支出",{"v":798.8,"d":"798.80"},{"v":798.8,"d":"798.80"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",23.83,23.83," "]
["  国有资本经营预算收入",null,"住房保障支出",50.11,50.11," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",872.74,"支出总计",872.74,872.74," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[401002]兴国县社会保险服务中心",{"$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",872.74,543.38,329.36]
["208","社会保障和就业支出",{"v":798.8,"d":"798.80"},469.44,329.36]
["　01","　人力资源和社会保障管理事务",{"v":718.5,"d":"718.50"},389.14,329.36]
["　　2080109","　　社会保险经办机构",{"v":718.5,"d":"718.50"},389.14,329.36]
["　05","　行政事业单位养老支出",59.99,59.99]
["　　2080502","　　事业单位离退休",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",55.79,55.79]
["　08","　抚恤",2.23,2.23]
["　　2080801","　　死亡抚恤",2.23,2.23]
["　99","　其他社会保障和就业支出",18.08,18.08]
["　　2089999","　　其他社会保障和就业支出",18.08,18.08]
["210","卫生健康支出",23.83,23.83]
["　11","　行政事业单位医疗",23.83,23.83]
["　　2101102","　　事业单位医疗",23.83,23.83]
["221","住房保障支出",50.11,50.11]
["　02","　住房改革支出",50.11,50.11]
["　　2210201","　　住房公积金",50.11,50.11]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[401002]兴国县社会保险服务中心",{"$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","",543.38,513.66,29.72]
["301","工资福利支出",506.75,506.75]
["　30101","　基本工资",167.12,167.12]
["　30103","　奖金",100.53,100.53]
["　30106","　伙食补助费",10.77,10.77]
["　30107","　绩效工资",80.52,80.52]
["　30108","　机关事业单位基本养老保险缴费",55.79,55.79]
["　30110","　职工基本医疗保险缴费",23.83,23.83]
["　30112","　其他社会保障缴费",18.08,18.08]
["　30113","　住房公积金",50.11,50.11]
["302","商品和服务支出",29.72,null,29.72]
["　30201","　办公费",15.01,null,15.01]
["　30217","　公务接待费",12.19,null,12.19]
["　30229","　福利费",1.92,null,1.92]
["　30239","　其他交通费用",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["303","对个人和家庭的补助",6.91,6.91]
["　30302","　退休费",{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]
["　30305","　生活补助",2.23,2.23]
["　30309","　奖励金",0.48,0.48]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[401002]兴国县社会保险服务中心",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["401002","兴国县社会保险服务中心",12.19,{"$nulls":3},12.19]

{"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:[401002]兴国县社会保险服务中心",{"$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":10,"n_cols":3,"rows_kept":10,"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":1272.74,"d":"1,272.74"}]
["社会保障和就业支出",{"v":1198.8,"d":"1,198.80"}]
["卫生健康支出",23.83]
["住房保障支出",50.11]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"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",872.74,872.74]
["社会保障和就业支出",{"v":798.8,"d":"798.80"},{"v":798.8,"d":"798.80"}]
["卫生健康支出",23.83,23.83]
["住房保障支出",50.11,50.11]