{"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:[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":14831.81,"d":"14,831.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",{"v":14590,"d":"14,590.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":29421.81,"d":"29,421.81"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",0]
["九、上年结转（结余）",{"v":9314.274936,"d":"9,314.27"}]
[]
["收入总计",{"v":38736.084936,"d":"38,736.08"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":43,"n_cols":15,"rows_kept":43,"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"]
["[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
["","合计",{"v":38736.084936,"d":"38,736.08"},{"v":9314.274936,"d":"9,314.27"},{"v":14831.81,"d":"14,831.81"},{"v":14831.81,"d":"14,831.81"},{"$nulls":7},{"v":14590,"d":"14,590.00"}]
["208","社会保障和就业支出",248.28,null,248.28,248.28]
["　05","　行政事业单位养老支出",185.96,null,185.96,185.96]
["　　2080501","　　行政单位离退休",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080502","　　事业单位离退休",{"v":48.6,"d":"48.60"},null,{"v":48.6,"d":"48.60"},{"v":48.6,"d":"48.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",136.76,null,136.76,136.76]
["　08","　抚恤",{"v":6.3,"d":"6.30"},null,{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　　2080801","　　死亡抚恤",{"v":6.3,"d":"6.30"},null,{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　99","　其他社会保障和就业支出",56.02,null,56.02,56.02]
["　　2089999","　　其他社会保障和就业支出",56.02,null,56.02,56.02]
["210","卫生健康支出",63.31,null,63.31,63.31]
["　11","　行政事业单位医疗",63.31,null,63.31,63.31]
["　　2101101","　　行政单位医疗",5.96,null,5.96,5.96]
["　　2101102","　　事业单位医疗",53.62,null,53.62,53.62]
["　　2101103","　　公务员医疗补助",3.73,null,3.73,3.73]
["211","节能环保支出",{"v":3748,"d":"3,748.00"},{"v":3748,"d":"3,748.00"}]
["　03","　污染防治",{"v":3748,"d":"3,748.00"},{"v":3748,"d":"3,748.00"}]
["　　2110302","　　水体",{"v":3748,"d":"3,748.00"},{"v":3748,"d":"3,748.00"}]
["212","城乡社区支出",{"v":24444.93,"d":"24,444.93"},{"v":4460,"d":"4,460.00"},{"v":14394.93,"d":"14,394.93"},{"v":14394.93,"d":"14,394.93"},{"$nulls":7},{"v":5590,"d":"5,590.00"}]
["　01","　城乡社区管理事务",{"v":2722.4,"d":"2,722.40"},null,{"v":1232.4,"d":"1,232.40"},{"v":1232.4,"d":"1,232.40"},{"$nulls":7},{"v":1490,"d":"1,490.00"}]
["　　2120101","　　行政运行",175.19,null,175.19,175.19]
["　　2120102","　　一般行政管理事务",{"v":1008.21,"d":"1,008.21"},null,208.21,208.21,{"$nulls":7},{"v":800,"d":"800.00"}]
["　　2120104","　　城管执法",{"v":1539,"d":"1,539.00"},null,{"v":849,"d":"849.00"},{"v":849,"d":"849.00"},{"$nulls":7},{"v":690,"d":"690.00"}]
["　03","　城乡社区公共设施",{"v":8822.9,"d":"8,822.90"},{"v":2400,"d":"2,400.00"},{"v":6422.9,"d":"6,422.90"},{"v":6422.9,"d":"6,422.90"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":8822.9,"d":"8,822.90"},{"v":2400,"d":"2,400.00"},{"v":6422.9,"d":"6,422.90"},{"v":6422.9,"d":"6,422.90"}]
["　05","　城乡社区环境卫生",{"v":10839.63,"d":"10,839.63"},null,{"v":6739.63,"d":"6,739.63"},{"v":6739.63,"d":"6,739.63"},{"$nulls":7},{"v":4100,"d":"4,100.00"}]
["　　2120501","　　城乡社区环境卫生",{"v":10839.63,"d":"10,839.63"},null,{"v":6739.63,"d":"6,739.63"},{"v":6739.63,"d":"6,739.63"},{"$nulls":7},{"v":4100,"d":"4,100.00"}]
["　98","　超长期特别国债安排的支出",{"v":2060,"d":"2,060.00"},{"v":2060,"d":"2,060.00"}]
["　　2129899","　　其他城乡社区支出",{"v":2060,"d":"2,060.00"},{"v":2060,"d":"2,060.00"}]
["221","住房保障支出",125.29,null,125.29,125.29]
["　02","　住房改革支出",125.29,null,125.29,125.29]
["　　2210201","　　住房公积金",125.29,null,125.29,125.29]
["229","其他支出",{"v":10106.274936,"d":"10,106.27"},{"v":1106.274936,"d":"1,106.27"},{"$nulls":9},{"v":9000,"d":"9,000.00"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":1106.274936,"d":"1,106.27"},{"v":1106.274936,"d":"1,106.27"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":1106.274936,"d":"1,106.27"},{"v":1106.274936,"d":"1,106.27"}]
["　99","　其他支出",{"v":9000,"d":"9,000.00"},{"$nulls":10},{"v":9000,"d":"9,000.00"}]
["　　2299999","　　其他支出",{"v":9000,"d":"9,000.00"},{"$nulls":10},{"v":9000,"d":"9,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":43,"n_cols":5,"rows_kept":43,"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[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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 "]
["**","**",1,0,0]
["","合计",{"v":38736.084936,"d":"38,736.08"},{"v":1931.17,"d":"1,931.17"},{"v":36804.914936,"d":"36,804.91"}]
["208","社会保障和就业支出",248.28,248.28]
["　05","　行政事业单位养老支出",185.96,185.96]
["　　2080501","　　行政单位离退休",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080502","　　事业单位离退休",{"v":48.6,"d":"48.60"},{"v":48.6,"d":"48.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",136.76,136.76]
["　08","　抚恤",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　　2080801","　　死亡抚恤",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　99","　其他社会保障和就业支出",56.02,56.02]
["　　2089999","　　其他社会保障和就业支出",56.02,56.02]
["210","卫生健康支出",63.31,63.31]
["　11","　行政事业单位医疗",63.31,63.31]
["　　2101101","　　行政单位医疗",5.96,5.96]
["　　2101102","　　事业单位医疗",53.62,53.62]
["　　2101103","　　公务员医疗补助",3.73,3.73]
["211","节能环保支出",{"v":3748,"d":"3,748.00"},null,{"v":3748,"d":"3,748.00"}]
["　03","　污染防治",{"v":3748,"d":"3,748.00"},null,{"v":3748,"d":"3,748.00"}]
["　　2110302","　　水体",{"v":3748,"d":"3,748.00"},null,{"v":3748,"d":"3,748.00"}]
["212","城乡社区支出",{"v":24444.93,"d":"24,444.93"},{"v":1494.29,"d":"1,494.29"},{"v":22950.64,"d":"22,950.64"}]
["　01","　城乡社区管理事务",{"v":2722.4,"d":"2,722.40"},924.19,{"v":1798.21,"d":"1,798.21"}]
["　　2120101","　　行政运行",175.19,175.19]
["　　2120102","　　一般行政管理事务",{"v":1008.21,"d":"1,008.21"},null,{"v":1008.21,"d":"1,008.21"}]
["　　2120104","　　城管执法",{"v":1539,"d":"1,539.00"},{"v":749,"d":"749.00"},{"v":790,"d":"790.00"}]
["　03","　城乡社区公共设施",{"v":8822.9,"d":"8,822.90"},null,{"v":8822.9,"d":"8,822.90"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":8822.9,"d":"8,822.90"},null,{"v":8822.9,"d":"8,822.90"}]
["　05","　城乡社区环境卫生",{"v":10839.63,"d":"10,839.63"},{"v":570.1,"d":"570.10"},{"v":10269.53,"d":"10,269.53"}]
["　　2120501","　　城乡社区环境卫生",{"v":10839.63,"d":"10,839.63"},{"v":570.1,"d":"570.10"},{"v":10269.53,"d":"10,269.53"}]
["　98","　超长期特别国债安排的支出",{"v":2060,"d":"2,060.00"},null,{"v":2060,"d":"2,060.00"}]
["　　2129899","　　其他城乡社区支出",{"v":2060,"d":"2,060.00"},null,{"v":2060,"d":"2,060.00"}]
["221","住房保障支出",125.29,125.29]
["　02","　住房改革支出",125.29,125.29]
["　　2210201","　　住房公积金",125.29,125.29]
["229","其他支出",{"v":10106.274936,"d":"10,106.27"},null,{"v":10106.274936,"d":"10,106.27"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":1106.274936,"d":"1,106.27"},null,{"v":1106.274936,"d":"1,106.27"}]
["　　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":1106.274936,"d":"1,106.27"},null,{"v":1106.274936,"d":"1,106.27"}]
["　99","　其他支出",{"v":9000,"d":"9,000.00"},null,{"v":9000,"d":"9,000.00"}]
["　　2299999","　　其他支出",{"v":9000,"d":"9,000.00"},null,{"v":9000,"d":"9,000.00"}]

{"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"]
["[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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",{"v":14831.81,"d":"14,831.81"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":14831.81,"d":"14,831.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":14831.81,"d":"14,831.81"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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"]
["**","**",1,0,0]
["","合计",{"v":14831.81,"d":"14,831.81"},{"v":1931.17,"d":"1,931.17"},{"v":12900.64,"d":"12,900.64"}]
["208","社会保障和就业支出",248.28,248.28]
["　05","　行政事业单位养老支出",185.96,185.96]
["　　2080501","　　行政单位离退休",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080502","　　事业单位离退休",{"v":48.6,"d":"48.60"},{"v":48.6,"d":"48.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",136.76,136.76]
["　08","　抚恤",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　　2080801","　　死亡抚恤",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　99","　其他社会保障和就业支出",56.02,56.02]
["　　2089999","　　其他社会保障和就业支出",56.02,56.02]
["210","卫生健康支出",63.31,63.31]
["　11","　行政事业单位医疗",63.31,63.31]
["　　2101101","　　行政单位医疗",5.96,5.96]
["　　2101102","　　事业单位医疗",53.62,53.62]
["　　2101103","　　公务员医疗补助",3.73,3.73]
["212","城乡社区支出",{"v":14394.93,"d":"14,394.93"},{"v":1494.29,"d":"1,494.29"},{"v":12900.64,"d":"12,900.64"}]
["　01","　城乡社区管理事务",{"v":1232.4,"d":"1,232.40"},924.19,308.21]
["　　2120101","　　行政运行",175.19,175.19]
["　　2120102","　　一般行政管理事务",208.21,null,208.21]
["　　2120104","　　城管执法",{"v":849,"d":"849.00"},{"v":749,"d":"749.00"},{"v":100,"d":"100.00"}]
["　03","　城乡社区公共设施",{"v":6422.9,"d":"6,422.90"},null,{"v":6422.9,"d":"6,422.90"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":6422.9,"d":"6,422.90"},null,{"v":6422.9,"d":"6,422.90"}]
["　05","　城乡社区环境卫生",{"v":6739.63,"d":"6,739.63"},{"v":570.1,"d":"570.10"},{"v":6169.53,"d":"6,169.53"}]
["　　2120501","　　城乡社区环境卫生",{"v":6739.63,"d":"6,739.63"},{"v":570.1,"d":"570.10"},{"v":6169.53,"d":"6,169.53"}]
["221","住房保障支出",125.29,125.29]
["　02","　住房改革支出",125.29,125.29]
["　　2210201","　　住房公积金",125.29,125.29]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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"]
["**","**",1,0,0]
["合计","",{"v":1931.17,"d":"1,931.17"},{"v":1838.08,"d":"1,838.08"},93.09]
["301","工资福利支出",{"v":1779.7,"d":"1,779.70"},{"v":1779.7,"d":"1,779.70"}]
["　30101","　基本工资",402.91,402.91]
["　30102","　津贴补贴",{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"}]
["　30103","　奖金",51.85,51.85]
["　30106","　伙食补助费",31.68,31.68]
["　30107","　绩效工资",180.12,180.12]
["　30108","　机关事业单位基本养老保险缴费",136.76,136.76]
["　30110","　职工基本医疗保险缴费",59.58,59.58]
["　30111","　公务员医疗补助缴费",3.73,3.73]
["　30112","　其他社会保障缴费",56.02,56.02]
["　30113","　住房公积金",125.29,125.29]
["　30199","　其他工资福利支出",711.36,711.36]
["302","商品和服务支出",85.15,null,85.15]
["　30201","　办公费",51.46,null,51.46]
["　30202","　印刷费",{"v":17.1,"d":"17.10"},null,{"v":17.1,"d":"17.10"}]
["　30217","　公务接待费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30229","　福利费",1.64,null,1.64]
["　30239","　其他交通费用",11.45,null,11.45]
["303","对个人和家庭的补助",58.38,58.38]
["　30302","　退休费",{"v":49.2,"d":"49.20"},{"v":49.2,"d":"49.20"}]
["　30305","　生活补助",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"}]
["　30309","　奖励金",2.88,2.88]
["310","资本性支出",7.94,null,7.94]
["　31002","　办公设备购置",7.94,null,7.94]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["304","兴国县城市管理局",{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":3.5,"d":"3.50"}]

{"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"]
["**","**",1,0,0]

{"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:[304]兴国县城市管理局 , [304001]兴国县城市管理局 , [304002]兴国县城市管理综合行政执法大队 , [304003]兴国县市政公用事业服务中心",{"$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"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":13,"n_cols":3,"rows_kept":13,"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":38736.084936,"d":"38,736.08"}]
["社会保障和就业支出",248.28]
["卫生健康支出",63.31]
["节能环保支出",{"v":3748,"d":"3,748.00"}]
["城乡社区支出",{"v":24444.93,"d":"24,444.93"}]
["住房保障支出",125.29]
["其他支出",{"v":10106.274936,"d":"10,106.27"}]

{"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":14831.81,"d":"14,831.81"},{"v":14831.81,"d":"14,831.81"}]
["社会保障和就业支出",248.28,248.28]
["卫生健康支出",63.31,63.31]
["城乡社区支出",{"v":14394.93,"d":"14,394.93"},{"v":14394.93,"d":"14,394.93"}]
["住房保障支出",125.29,125.29]