{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封面","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","一般公共预算三公表","政府性基金","国有资本经营"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,15]],"flags":["formulas_cached_only"]}
["附件2",{"$nulls":19},"总计"]
[]
["2023年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：     ",null,"             玉山县住房和城乡建设局（汇总）"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2023-03-08"]
[]
[]
[{"$nulls":5},"编制单位：",null,"     玉山县住房和城乡建设局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[27,0,27,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:",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":3190.829052,"d":"3,190.83"},"城乡社区支出",{"v":6293.627914,"d":"6,293.63"}]
["    （一）一般公共预算收入",{"v":2801.051052,"d":"2,801.05"},"　城乡社区管理事务",{"v":5903.849914,"d":"5,903.85"}]
["    （二）政府性基金预算收入",{"v":389.778,"d":"389.78"},"　　行政运行",{"v":1823.352,"d":"1,823.35"}]
["    （三）国有资本经营预算收入",null,"　　城管执法",248.41]
["二、教育收费资金收入",null,"　　住宅建设与房地产市场监管",{"v":3832.087914,"d":"3,832.09"}]
["三、事业收入",null,"　城市基础设施配套费安排的支出",{"v":389.778,"d":"389.78"}]
["四、事业单位经营收入",null,"　　其他城市基础设施配套费安排的支出",{"v":389.778,"d":"389.78"}]
["五、附属单位上缴收入",null,"住房保障支出",{"v":2289.999972,"d":"2,290.00"}]
["六、上级补助收入",null,"　保障性安居工程支出",{"v":2289.999972,"d":"2,290.00"}]
["七、其他收入",{"v":5392.798834,"d":"5,392.80"},"　　农村危房改造",{"v":200,"d":"200.00"}]
[null,null,"　　公共租赁住房",{"v":1090,"d":"1,090.00"}]
[null,null,"　　其他保障性安居工程支出",{"v":999.999972,"d":"1,000.00"}]
[]
[]
[]
[]
[]
["本年收入合计",null,"本年支出合计"]
["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":8583.627886,"d":"8,583.63"},"支出总计",{"v":8583.627886,"d":"8,583.63"}]

{"sheet":"部门收入总表","index":2,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
[{"$nulls":14},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"玉山县住房和城乡建设局",{"v":2413.13,"d":"2,413.13"},null,{"v":1663.0653,"d":"1,663.07"},{"v":1273.2873,"d":"1,273.29"},{"v":389.778,"d":"389.78"},{"$nulls":6},{"v":750.0647,"d":"750.06"}]
[2120101,"　行政运行",{"v":2153.13,"d":"2,153.13"},null,{"v":1403.0653,"d":"1,403.07"},{"v":1073.2873,"d":"1,073.29"},{"v":329.778,"d":"329.78"},{"$nulls":6},{"v":750.0647,"d":"750.06"}]
[2121399,"　其他城市基础设施配套费安排的支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
[2210105,"　农村危房改造",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,"玉山县违法占地和违法建设防控中心",248.41,null,223.41,223.41,{"$nulls":7},{"v":25,"d":"25.00"}]
[2120104,"　城管执法",248.41,null,223.41,223.41,{"$nulls":7},{"v":25,"d":"25.00"}]
[null,"玉山县住房建设保障中心",{"v":5922.087886,"d":"5,922.09"},null,{"v":1304.353752,"d":"1,304.35"},{"v":1304.353752,"d":"1,304.35"},{"$nulls":7},{"v":4617.734134,"d":"4,617.73"}]
[2120109,"　住宅建设与房地产市场监管",{"v":3832.087914,"d":"3,832.09"},null,{"v":1304.353752,"d":"1,304.35"},{"v":1304.353752,"d":"1,304.35"},{"$nulls":7},{"v":2527.734162,"d":"2,527.73"}]
[2210106,"　公共租赁住房",{"v":1090,"d":"1,090.00"},{"$nulls":10},{"v":1090,"d":"1,090.00"}]
[2210199,"　其他保障性安居工程支出",{"v":999.999972,"d":"1,000.00"},{"$nulls":10},{"v":999.999972,"d":"1,000.00"}]
["合计",null,{"v":8583.627886,"d":"8,583.63"},null,{"v":3190.829052,"d":"3,190.83"},{"v":2801.051052,"d":"2,801.05"},{"v":389.778,"d":"389.78"},{"$nulls":6},{"v":5392.798834,"d":"5,392.80"}]

{"sheet":"部门支出总表","index":3,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
[{"$nulls":4},"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,"玉山县住房和城乡建设局",{"v":2413.13,"d":"2,413.13"},{"v":1610.13,"d":"1,610.13"},{"v":803,"d":"803.00"}]
[{"v":2120101,"d":"2,120,101.00"},"　行政运行",null,{"v":1339.352,"d":"1,339.35"},{"v":484,"d":"484.00"}]
[{"v":2121399,"d":"2,121,399.00"},"　其他城市基础设施配套费安排的支出",null,{"v":270.778,"d":"270.78"},{"v":119,"d":"119.00"}]
[{"v":2210105,"d":"2,210,105.00"},"　农村危房改造",null,null,{"v":200,"d":"200.00"}]
[null,"玉山县违法占地和违法建设防控中心",248.41,198.41,{"v":50,"d":"50.00"}]
[{"v":2120104,"d":"2,120,104.00"},"　城管执法",null,198.41,{"v":50,"d":"50.00"}]
[null,"玉山县住房建设保障中心",{"v":5922.087886,"d":"5,922.09"},{"v":1843.087914,"d":"1,843.09"},{"v":4078.999972,"d":"4,079.00"}]
[{"v":2120109,"d":"2,120,109.00"},"　住宅建设与房地产市场监管",null,{"v":1843.087914,"d":"1,843.09"},{"v":1989,"d":"1,989.00"}]
[{"v":2210106,"d":"2,210,106.00"},"　公共租赁住房",null,null,{"v":1090,"d":"1,090.00"}]
[{"v":2210199,"d":"2,210,199.00"},"　其他保障性安居工程支出",null,null,{"v":999.999972,"d":"1,000.00"}]
["合计",null,{"v":8583.63,"d":"8,583.63"},3651.63,{"v":4932,"d":"4932.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[1,0,1,6],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
[{"$nulls":6},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3190.829052,"d":"3,190.83"},"一、本年支出",{"v":3190.8310519999995,"d":"3,190.83"},{"v":2801.051052,"d":"2,801.05"},389.78]
["  一般公共预算拨款收入",{"v":2801.051052,"d":"2,801.05"}]
["  政府性基金预算拨款收入",{"v":389.778,"d":"389.78"}]
["  国有资本经营预算收入"]
{"$rows_empty":7}
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":3190.829052,"d":"3,190.83"},"支出总计"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":16,"n_cols":5,"rows_kept":16,"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"]
[{"$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]
[null,"玉山县住房和城乡建设局",{"v":1273.2873,"d":"1,273.29"},{"v":983.2873,"d":"983.29"},{"v":290,"d":"290.00"}]
[2120101,"　行政运行",{"v":1073.2873,"d":"1,073.29"},{"v":983.2873,"d":"983.29"},{"v":90,"d":"90.00"}]
["2210105","　农村危房改造",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
[null,"玉山县违法占地和违法建设防控中心",223.41,198.41,{"v":25,"d":"25.00"}]
["2120104","　城管执法",223.41,198.41,{"v":25,"d":"25.00"}]
[null,"玉山县住房建设保障中心",{"v":1304.353752,"d":"1,304.35"},{"v":1304.353752,"d":"1,304.35"}]
["2120109","　住宅建设与房地产市场监管",{"v":1304.353752,"d":"1,304.35"},{"v":1304.353752,"d":"1,304.35"}]
[]
[]
["合计",null,{"v":2801.051052,"d":"2,801.05"},{"v":2486.051052,"d":"2,486.05"},{"v":315,"d":"315.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]
[{"$nulls":4},"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,"玉山县住房和城乡建设局",983.29,806.22,177.07]
[2120101,"　行政运行",983.29,806.22,177.07]
[null,"玉山县违法占地和违法建设防控中心",198.41,178.37,20.04]
["2120104","　城管执法",198.41,178.37,20.04]
[null,"玉山县住房建设保障中心",{"v":1304.35,"d":"1,304.35"},{"v":1254.35,"d":"1,254.35"},{"v":50,"d":"50.00"}]
["2120109","　住宅建设与房地产市场监管",{"v":1304.35,"d":"1,304.35"},{"v":1254.35,"d":"1,254.35"},{"v":50,"d":"50.00"}]
[]
[]
[]
[]
[null,"合计",{"v":2486.05,"d":"2,486.05"},{"v":2238.94,"d":"2,238.94"},{"v":247.10999999999999,"d":"247.11"}]

{"sheet":"一般公共预算三公表","index":7,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
[{"$nulls":6},"单位：万元"]
["部门编码","部门名称","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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["　333001","玉山县住房和城乡建设局",{"v":51,"d":"51.00"},null,{"v":15,"d":"15.00"},{"v":16,"d":"16.00"},{"v":20,"d":"20.00"}]
["　333005","玉山县违法占地和违法建设防控中心",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　333006","玉山县住房建设保障中心",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["合计",null,{"v":65,"d":"65.00"},null,{"v":29,"d":"29.00"},{"v":16,"d":"16.00"},{"v":20,"d":"20.00"}]

{"sheet":"政府性基金","index":8,"n_rows":8,"n_cols":5,"rows_kept":8,"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]
[null,"玉山县住房和城乡建设局"]
[2121399,"　其他城市基础设施配套费安排的支出",389.78,270.78,{"v":119,"d":"119.00"}]

{"sheet":"国有资本经营","index":9,"n_rows":7,"n_cols":5,"rows_kept":7,"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"]
[{"$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]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]