{"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:[301007]横峰县城乡规划研究中心",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":807.3534,"d":"807.35"},"社会保障和就业支出",{"v":48.6569,"d":"48.66"}]
["    （一）一般公共预算收入",{"v":807.3534,"d":"807.35"},"卫生健康支出",{"v":20.9635,"d":"20.96"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":700.3475,"d":"700.35"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":37.3855,"d":"37.39"}]
["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",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":807.3534,"d":"807.35"},"本年支出合计",{"v":807.3534,"d":"807.35"}]
["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":807.3534,"d":"807.35"},"支出总计",{"v":807.3534,"d":"807.35"}]

{"sheet":"单位收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
["[301007]横峰县城乡规划研究中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":807.3534,"d":"807.35"},null,{"v":807.3534,"d":"807.35"},{"v":807.3534,"d":"807.35"}]
["208","社会保障和就业支出",{"v":48.6569,"d":"48.66"},null,{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　05","　行政事业单位养老支出",{"v":48.6569,"d":"48.66"},null,{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.6569,"d":"48.66"},null,{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["210","卫生健康支出",{"v":20.9635,"d":"20.96"},null,{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　11","　行政事业单位医疗",{"v":20.9635,"d":"20.96"},null,{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　　2101102","　　事业单位医疗",{"v":20.9635,"d":"20.96"},null,{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["212","城乡社区支出",{"v":700.3475,"d":"700.35"},null,{"v":700.3475,"d":"700.35"},{"v":700.3475,"d":"700.35"}]
["　02","　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},null,{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　　2120201","　　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},null,{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　03","　城乡社区公共设施",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"},{"v":344.2,"d":"344.20"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"},{"v":344.2,"d":"344.20"}]
["221","住房保障支出",{"v":37.3855,"d":"37.39"},null,{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　02","　住房改革支出",{"v":37.3855,"d":"37.39"},null,{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　　2210201","　　住房公积金",{"v":37.3855,"d":"37.39"},null,{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]

{"sheet":"单位支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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[301007]横峰县城乡规划研究中心",{"$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]
[null,"合计",{"v":807.3534,"d":"807.35"},{"v":463.1534,"d":"463.15"},{"v":344.2,"d":"344.20"}]
["208","社会保障和就业支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　05","　行政事业单位养老支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["210","卫生健康支出",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　11","　行政事业单位医疗",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　　2101102","　　事业单位医疗",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["212","城乡社区支出",{"v":700.3475,"d":"700.35"},{"v":356.1475,"d":"356.15"},{"v":344.2,"d":"344.20"}]
["　02","　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　　2120201","　　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　03","　城乡社区公共设施",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"}]
["221","住房保障支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　02","　住房改革支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　　2210201","　　住房公积金",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]

{"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"]
["[301007]横峰县城乡规划研究中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":807.3534,"d":"807.35"},"一、本年支出",{"v":807.3534,"d":"807.35"},{"v":807.3534,"d":"807.35"}," "," "]
["  一般公共预算拨款收入",{"v":807.3534,"d":"807.35"},"社会保障和就业支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",{"v":700.3475,"d":"700.35"},{"v":700.3475,"d":"700.35"}," "]
[null,null,"住房保障支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":807.3534,"d":"807.35"},"支出总计",{"v":807.3534,"d":"807.35"},{"v":807.3534,"d":"807.35"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[301007]横峰县城乡规划研究中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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]
[null,"合计",{"v":807.3534,"d":"807.35"},{"v":463.1534,"d":"463.15"},{"v":344.2,"d":"344.20"}]
["208","社会保障和就业支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　05","　行政事业单位养老支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["210","卫生健康支出",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　11","　行政事业单位医疗",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　　2101102","　　事业单位医疗",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["212","城乡社区支出",{"v":700.3475,"d":"700.35"},{"v":356.1475,"d":"356.15"},{"v":344.2,"d":"344.20"}]
["　02","　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　　2120201","　　城乡社区规划与管理",{"v":356.1475,"d":"356.15"},{"v":356.1475,"d":"356.15"}]
["　03","　城乡社区公共设施",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":344.2,"d":"344.20"},null,{"v":344.2,"d":"344.20"}]
["221","住房保障支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　02","　住房改革支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　　2210201","　　住房公积金",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]

{"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"]
["[301007]横峰县城乡规划研究中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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]
[null,"合计",{"v":463.1534,"d":"463.15"},{"v":441.9534,"d":"441.95"},{"v":21.2,"d":"21.20"}]
["301","工资福利支出",{"v":441.8494,"d":"441.85"}]
["　30101","　基本工资",{"v":147.546,"d":"147.55"},{"v":147.546,"d":"147.55"}]
["　30103","　奖金",{"v":65.1,"d":"65.10"},{"v":65.1,"d":"65.10"}]
["　30107","　绩效工资",100.56,100.56]
["　30108","　机关事业单位基本养老保险缴费",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["　30110","　职工基本医疗保险缴费",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["　30112","　其他社会保障缴费",{"v":1.6375,"d":"1.64"},{"v":1.6375,"d":"1.64"}]
["　30113","　住房公积金",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]
["　30199","　其他工资福利支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["302","商品和服务支出",{"v":17.7,"d":"17.70"},null,{"v":17.7,"d":"17.70"}]
["　30201","　办公费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30207","　邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30211","　差旅费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30217","　公务接待费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30239","　其他交通费用",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30299","　其他商品和服务支出",{"v":7.2,"d":"7.20"},null,{"v":7.2,"d":"7.20"}]
["303","对个人和家庭的补助",{"v":0.104,"d":"0.10"}]
["　30399","　其他对个人和家庭的补助",{"v":0.104,"d":"0.10"},{"v":0.104,"d":"0.10"}]
["310","资本性支出",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　31002","　办公设备购置",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[301007]横峰县城乡规划研究中心",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","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 "}]
["301007","横峰县城乡规划研究中心",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]

{"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,"2023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:[301007]横峰县城乡规划研究中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":11,"n_cols":3,"rows_kept":11,"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":807.3534,"d":"807.35"}]
["社会保障和就业支出",{"v":48.6569,"d":"48.66"}]
["卫生健康支出",{"v":20.9635,"d":"20.96"}]
["城乡社区支出",{"v":700.3475,"d":"700.35"}]
["住房保障支出",{"v":37.3855,"d":"37.39"}]

{"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":807.3534,"d":"807.35"},{"v":807.3534,"d":"807.35"}]
["社会保障和就业支出",{"v":48.6569,"d":"48.66"},{"v":48.6569,"d":"48.66"}]
["卫生健康支出",{"v":20.9635,"d":"20.96"},{"v":20.9635,"d":"20.96"}]
["城乡社区支出",{"v":700.3475,"d":"700.35"},{"v":700.3475,"d":"700.35"}]
["住房保障支出",{"v":37.3855,"d":"37.39"},{"v":37.3855,"d":"37.39"}]