{"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:[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",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":3387.913917,"d":"3,387.91"},"社会保障和就业支出",{"v":8.606817,"d":"8.61"}]
["    （一）一般公共预算收入",{"v":3137.183917,"d":"3,137.18"},"节能环保支出",{"v":1293.8,"d":"1,293.80"}]
["    （二）政府性基金预算收入",250.73,"城乡社区支出",{"v":5150.8071,"d":"5,150.81"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":692.8285,"d":"692.83"}]
["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":1912.9,"d":"1,912.90"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":5300.813917,"d":"5,300.81"},"本年支出合计",{"v":7146.042417,"d":"7,146.04"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1845.2285,"d":"1,845.23"}]
[]
["收入总计",{"v":7146.042417,"d":"7,146.04"},"支出总计",{"v":7146.042417,"d":"7,146.04"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"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"]
["[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":7146.042417,"d":"7,146.04"},{"v":1845.2285,"d":"1,845.23"},{"v":3387.913917,"d":"3,387.91"},{"v":3137.183917,"d":"3,137.18"},250.73,{"$nulls":6},{"v":1912.9,"d":"1,912.90"}]
["208","社会保障和就业支出",{"v":8.606817,"d":"8.61"},null,{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　05","　行政事业单位养老支出",{"v":8.606817,"d":"8.61"},null,{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.606817,"d":"8.61"},null,{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["211","节能环保支出",{"v":1293.8,"d":"1,293.80"},{"v":1293.8,"d":"1,293.80"}]
["　03","　污染防治",{"v":1293.8,"d":"1,293.80"},{"v":1293.8,"d":"1,293.80"}]
["　　2110302","　　水体",{"v":1293.8,"d":"1,293.80"},{"v":1293.8,"d":"1,293.80"}]
["212","城乡社区支出",{"v":5150.8071,"d":"5,150.81"},{"v":329,"d":"329.00"},{"v":3108.9071,"d":"3,108.91"},{"v":2858.1771,"d":"2,858.18"},250.73,{"$nulls":6},{"v":1712.9,"d":"1,712.90"}]
["　01","　城乡社区管理事务",{"v":4900.0771,"d":"4,900.08"},{"v":329,"d":"329.00"},{"v":2858.1771,"d":"2,858.18"},{"v":2858.1771,"d":"2,858.18"},{"$nulls":7},{"v":1712.9,"d":"1,712.90"}]
["　　2120101","　　行政运行",{"v":1002.7771,"d":"1,002.78"},null,{"v":909.0071,"d":"909.01"},{"v":909.0071,"d":"909.01"},{"$nulls":7},93.77]
["　　2120104","　　城管执法",267.95,null,257.95,257.95,{"$nulls":7},{"v":10,"d":"10.00"}]
["　　2120109","　　住宅建设与房地产市场监管",{"v":3569.35,"d":"3,569.35"},{"v":329,"d":"329.00"},{"v":1631.22,"d":"1,631.22"},{"v":1631.22,"d":"1,631.22"},{"$nulls":7},{"v":1609.13,"d":"1,609.13"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　13","　城市基础设施配套费安排的支出",250.73,null,250.73,null,250.73]
["　　2121399","　　其他城市基础设施配套费安排的支出",250.73,null,250.73,null,250.73]
["221","住房保障支出",{"v":692.8285,"d":"692.83"},{"v":222.4285,"d":"222.43"},{"v":270.4,"d":"270.40"},{"v":270.4,"d":"270.40"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　01","　保障性安居工程支出",{"v":582.4285,"d":"582.43"},{"v":222.4285,"d":"222.43"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"$nulls":7},{"v":200,"d":"200.00"}]
["　　2210105","　　农村危房改造",210.64,50.64,{"v":160,"d":"160.00"},{"v":160,"d":"160.00"}]
["　　2210111","　　配租型住房保障",{"v":171.7885,"d":"171.79"},{"v":171.7885,"d":"171.79"}]
["　　2210199","　　其他保障性安居工程支出",{"v":200,"d":"200.00"},{"$nulls":10},{"v":200,"d":"200.00"}]
["　02","　住房改革支出",{"v":110.4,"d":"110.40"},null,{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]
["　　2210201","　　住房公积金",{"v":110.4,"d":"110.40"},null,{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"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[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$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":7146.042417,"d":"7,146.04"},{"v":4797.813917,"d":"4,797.81"},{"v":2348.2285,"d":"2,348.23"}]
["208","社会保障和就业支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　05","　行政事业单位养老支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["211","节能环保支出",{"v":1293.8,"d":"1,293.80"},null,{"v":1293.8,"d":"1,293.80"}]
["　03","　污染防治",{"v":1293.8,"d":"1,293.80"},null,{"v":1293.8,"d":"1,293.80"}]
["　　2110302","　　水体",{"v":1293.8,"d":"1,293.80"},null,{"v":1293.8,"d":"1,293.80"}]
["212","城乡社区支出",{"v":5150.8071,"d":"5,150.81"},{"v":4678.8071,"d":"4,678.81"},{"v":472,"d":"472.00"}]
["　01","　城乡社区管理事务",{"v":4900.0771,"d":"4,900.08"},{"v":4428.0771,"d":"4,428.08"},{"v":472,"d":"472.00"}]
["　　2120101","　　行政运行",{"v":1002.7771,"d":"1,002.78"},{"v":949.7771,"d":"949.78"},{"v":53,"d":"53.00"}]
["　　2120104","　　城管执法",267.95,177.95,{"v":90,"d":"90.00"}]
["　　2120109","　　住宅建设与房地产市场监管",{"v":3569.35,"d":"3,569.35"},{"v":3240.35,"d":"3,240.35"},{"v":329,"d":"329.00"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　13","　城市基础设施配套费安排的支出",250.73,250.73]
["　　2121399","　　其他城市基础设施配套费安排的支出",250.73,250.73]
["221","住房保障支出",{"v":692.8285,"d":"692.83"},{"v":110.4,"d":"110.40"},{"v":582.4285,"d":"582.43"}]
["　01","　保障性安居工程支出",{"v":582.4285,"d":"582.43"},null,{"v":582.4285,"d":"582.43"}]
["　　2210105","　　农村危房改造",210.64,null,210.64]
["　　2210111","　　配租型住房保障",{"v":171.7885,"d":"171.79"},null,{"v":171.7885,"d":"171.79"}]
["　　2210199","　　其他保障性安居工程支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　02","　住房改革支出",{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]
["　　2210201","　　住房公积金",{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]

{"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"]
["[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3387.913917,"d":"3,387.91"},"一、本年支出",{"v":3387.913917,"d":"3387.91"},{"v":3137.183917,"d":"3,137.18"},250.73," "]
["  一般公共预算拨款收入",{"v":3137.183917,"d":"3,137.18"},"社会保障和就业支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}," "," "]
["  政府性基金预算拨款收入",250.73,"城乡社区支出",{"v":3108.9071,"d":"3,108.91"},{"v":2858.1771,"d":"2,858.18"},250.73," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":270.4,"d":"270.40"},{"v":270.4,"d":"270.40"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":3387.913917,"d":"3,387.91"},"支出总计",{"v":3387.913917,"d":"3,387.91"},{"v":3137.183917,"d":"3,137.18"},250.73," "]

{"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"]
["[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$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",{"v":3137.183917,"d":"3,137.18"},{"v":2897.183917,"d":"2,897.18"},{"v":240,"d":"240.00"}]
["208","社会保障和就业支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　05","　行政事业单位养老支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["212","城乡社区支出",{"v":2858.1771,"d":"2,858.18"},{"v":2778.1771,"d":"2,778.18"},{"v":80,"d":"80.00"}]
["　01","　城乡社区管理事务",{"v":2858.1771,"d":"2,858.18"},{"v":2778.1771,"d":"2,778.18"},{"v":80,"d":"80.00"}]
["　　2120101","　　行政运行",{"v":909.0071,"d":"909.01"},{"v":909.0071,"d":"909.01"}]
["　　2120104","　　城管执法",257.95,177.95,{"v":80,"d":"80.00"}]
["　　2120109","　　住宅建设与房地产市场监管",{"v":1631.22,"d":"1,631.22"},{"v":1631.22,"d":"1,631.22"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["221","住房保障支出",{"v":270.4,"d":"270.40"},{"v":110.4,"d":"110.40"},{"v":160,"d":"160.00"}]
["　01","　保障性安居工程支出",{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"}]
["　　2210105","　　农村危房改造",{"v":160,"d":"160.00"},null,{"v":160,"d":"160.00"}]
["　02","　住房改革支出",{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]
["　　2210201","　　住房公积金",{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]
["[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$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","",{"v":2897.183917,"d":"2,897.18"},{"v":2659.183917,"d":"2,659.18"},{"v":238,"d":"238.00"}]
["301","工资福利支出",{"v":2551.316717,"d":"2,551.32"},{"v":2551.316717,"d":"2,551.32"}]
["　30101","　基本工资",{"v":865.4658,"d":"865.47"},{"v":865.4658,"d":"865.47"}]
["　30103","　奖金",213.12,213.12]
["　30106","　伙食补助费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["　30107","　绩效工资",{"v":611.1102,"d":"611.11"},{"v":611.1102,"d":"611.11"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":264.4073,"d":"264.41"},{"v":264.4073,"d":"264.41"}]
["　30109","　职业年金缴费",{"v":97.529017,"d":"97.53"},{"v":97.529017,"d":"97.53"}]
["　30110","　职工基本医疗保险缴费",{"v":106.4375,"d":"106.44"},{"v":106.4375,"d":"106.44"}]
["　30112","　其他社会保障缴费",{"v":9.1369,"d":"9.14"},{"v":9.1369,"d":"9.14"}]
["　30113","　住房公积金",{"v":195.764,"d":"195.76"},{"v":195.764,"d":"195.76"}]
["　30199","　其他工资福利支出",{"v":168.346,"d":"168.35"},{"v":168.346,"d":"168.35"}]
["302","商品和服务支出",{"v":238,"d":"238.00"},null,{"v":238,"d":"238.00"}]
["　30201","　办公费",{"v":24.8,"d":"24.80"},null,{"v":24.8,"d":"24.80"}]
["　30202","　印刷费",1.26,null,1.26]
["　30205","　水费",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　30206","　电费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30207","　邮电费",21.11,null,21.11]
["　30208","　取暖费",0.43,null,0.43]
["　30211","　差旅费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30228","　工会经费",{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"}]
["　30239","　其他交通费用",{"v":63,"d":"63.00"},null,{"v":63,"d":"63.00"}]
["　30299","　其他商品和服务支出",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"}]
["303","对个人和家庭的补助",{"v":107.8672,"d":"107.87"},{"v":107.8672,"d":"107.87"}]
["　30305","　生活补助",{"v":98.3144,"d":"98.31"},{"v":98.3144,"d":"98.31"}]
["　30399","　其他对个人和家庭的补助",{"v":9.5528,"d":"9.55"},{"v":9.5528,"d":"9.55"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["333","玉山县住房和城乡建设局",{"v":7.3,"d":"7.30"},{"$nulls":3},{"v":5,"d":"5.00"},2.3,{"v":2.3,"d":"2.30"}]

{"sheet":"政府性基金","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:",{"$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",250.73,250.73]
["212","城乡社区支出",250.73,250.73]
["　13","　城市基础设施配套费安排的支出",250.73,250.73]
["　　2121399","　　其他城市基础设施配套费安排的支出",250.73,250.73]

{"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:[333]玉山县住房和城乡建设局 , [333001]玉山县住房和城乡建设局 , [333005]玉山县违法占地和违法建设防控中心 , [333006]玉山县住房建设保障中心",{"$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":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":7146.042417,"d":"7,146.04"}]
["社会保障和就业支出",{"v":8.606817,"d":"8.61"}]
["节能环保支出",{"v":1293.8,"d":"1,293.80"}]
["城乡社区支出",{"v":5150.8071,"d":"5,150.81"}]
["住房保障支出",{"v":692.8285,"d":"692.83"}]

{"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",{"v":3387.913917,"d":"3,387.91"},{"v":3137.183917,"d":"3,137.18"},250.73]
["社会保障和就业支出",{"v":8.606817,"d":"8.61"},{"v":8.606817,"d":"8.61"}]
["城乡社区支出",{"v":3108.9071,"d":"3,108.91"},{"v":2858.1771,"d":"2,858.18"},250.73]
["住房保障支出",{"v":270.4,"d":"270.40"},{"v":270.4,"d":"270.40"}]