{"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:[118001]兴国县发展和改革委员会",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":4313.91,"d":"4,313.91"},"一般公共服务支出",{"v":5582.84,"d":"5,582.84"}]
["    （一）一般公共预算收入",{"v":4313.91,"d":"4,313.91"},"社会保障和就业支出",97.67]
["    （二）政府性基金预算收入",null,"卫生健康支出",53.22]
["    （三）国有资本经营预算收入",null,"住房保障支出",80.18]
["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":1500,"d":"1,500.00"}," "," "]
[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":5813.91,"d":"5,813.91"},"本年支出合计",{"v":5813.91,"d":"5,813.91"}]
["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":5813.91,"d":"5,813.91"},"支出总计",{"v":5813.91,"d":"5,813.91"}]

{"sheet":"单位收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[118001]兴国县发展和改革委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":5813.91,"d":"5,813.91"},null,{"v":4313.91,"d":"4,313.91"},{"v":4313.91,"d":"4,313.91"},{"$nulls":7},{"v":1500,"d":"1,500.00"}]
["201","一般公共服务支出",{"v":5582.84,"d":"5,582.84"},null,{"v":4082.84,"d":"4,082.84"},{"v":4082.84,"d":"4,082.84"},{"$nulls":7},{"v":1500,"d":"1,500.00"}]
["　04","　发展与改革事务",{"v":5582.84,"d":"5,582.84"},null,{"v":4082.84,"d":"4,082.84"},{"v":4082.84,"d":"4,082.84"},{"$nulls":7},{"v":1500,"d":"1,500.00"}]
["　　2010401","　　行政运行",{"v":657.9,"d":"657.90"},null,{"v":657.9,"d":"657.90"},{"v":657.9,"d":"657.90"}]
["　　2010499","　　其他发展与改革事务支出",{"v":4924.94,"d":"4,924.94"},null,{"v":3424.94,"d":"3,424.94"},{"v":3424.94,"d":"3,424.94"},{"$nulls":7},{"v":1500,"d":"1,500.00"}]
["208","社会保障和就业支出",97.67,null,97.67,97.67]
["　05","　行政事业单位养老支出",90.26,null,90.26,90.26]
["　　2080505","　　机关事业单位基本养老保险缴费支出",90.26,null,90.26,90.26]
["　08","　抚恤",3.61,null,3.61,3.61]
["　　2080801","　　死亡抚恤",3.61,null,3.61,3.61]
["　99","　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　　2089999","　　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["210","卫生健康支出",53.22,null,53.22,53.22]
["　11","　行政事业单位医疗",53.22,null,53.22,53.22]
["　　2101101","　　行政单位医疗",29.25,null,29.25,29.25]
["　　2101103","　　公务员医疗补助",23.97,null,23.97,23.97]
["221","住房保障支出",80.18,null,80.18,80.18]
["　02","　住房改革支出",80.18,null,80.18,80.18]
["　　2210201","　　住房公积金",80.18,null,80.18,80.18]

{"sheet":"单位支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[118001]兴国县发展和改革委员会",{"$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":5813.91,"d":"5,813.91"},888.97,{"v":4924.94,"d":"4,924.94"}]
["201","一般公共服务支出",{"v":5582.84,"d":"5,582.84"},{"v":657.9,"d":"657.90"},{"v":4924.94,"d":"4,924.94"}]
["　04","　发展与改革事务",{"v":5582.84,"d":"5,582.84"},{"v":657.9,"d":"657.90"},{"v":4924.94,"d":"4,924.94"}]
["　　2010401","　　行政运行",{"v":657.9,"d":"657.90"},{"v":657.9,"d":"657.90"}]
["　　2010499","　　其他发展与改革事务支出",{"v":4924.94,"d":"4,924.94"},null,{"v":4924.94,"d":"4,924.94"}]
["208","社会保障和就业支出",97.67,97.67]
["　05","　行政事业单位养老支出",90.26,90.26]
["　　2080505","　　机关事业单位基本养老保险缴费支出",90.26,90.26]
["　08","　抚恤",3.61,3.61]
["　　2080801","　　死亡抚恤",3.61,3.61]
["　99","　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　　2089999","　　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["210","卫生健康支出",53.22,53.22]
["　11","　行政事业单位医疗",53.22,53.22]
["　　2101101","　　行政单位医疗",29.25,29.25]
["　　2101103","　　公务员医疗补助",23.97,23.97]
["221","住房保障支出",80.18,80.18]
["　02","　住房改革支出",80.18,80.18]
["　　2210201","　　住房公积金",80.18,80.18]

{"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"]
["[118001]兴国县发展和改革委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":4313.91,"d":"4,313.91"},"一、本年支出",{"v":4313.91,"d":"4,313.91"},{"v":4313.91,"d":"4,313.91"}," "," "]
["  一般公共预算拨款收入",{"v":4313.91,"d":"4,313.91"},"一般公共服务支出",{"v":4082.84,"d":"4,082.84"},{"v":4082.84,"d":"4,082.84"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",97.67,97.67," "]
["  国有资本经营预算收入",null,"卫生健康支出",53.22,53.22," "]
[null,null,"住房保障支出",80.18,80.18," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":4313.91,"d":"4,313.91"},"支出总计",{"v":4313.91,"d":"4,313.91"},{"v":4313.91,"d":"4,313.91"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["[118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":4313.91,"d":"4,313.91"},888.97,{"v":3424.94,"d":"3,424.94"}]
["201","一般公共服务支出",{"v":4082.84,"d":"4,082.84"},{"v":657.9,"d":"657.90"},{"v":3424.94,"d":"3,424.94"}]
["　04","　发展与改革事务",{"v":4082.84,"d":"4,082.84"},{"v":657.9,"d":"657.90"},{"v":3424.94,"d":"3,424.94"}]
["　　2010401","　　行政运行",{"v":657.9,"d":"657.90"},{"v":657.9,"d":"657.90"}]
["　　2010499","　　其他发展与改革事务支出",{"v":3424.94,"d":"3,424.94"},null,{"v":3424.94,"d":"3,424.94"}]
["208","社会保障和就业支出",97.67,97.67]
["　05","　行政事业单位养老支出",90.26,90.26]
["　　2080505","　　机关事业单位基本养老保险缴费支出",90.26,90.26]
["　08","　抚恤",3.61,3.61]
["　　2080801","　　死亡抚恤",3.61,3.61]
["　99","　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　　2089999","　　其他社会保障和就业支出",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["210","卫生健康支出",53.22,53.22]
["　11","　行政事业单位医疗",53.22,53.22]
["　　2101101","　　行政单位医疗",29.25,29.25]
["　　2101103","　　公务员医疗补助",23.97,23.97]
["221","住房保障支出",80.18,80.18]
["　02","　住房改革支出",80.18,80.18]
["　　2210201","　　住房公积金",80.18,80.18]

{"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"]
["[118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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",888.97,819.55,69.42]
["301","工资福利支出",814.26,814.26]
["　30101","　基本工资",272.56,272.56]
["　30102","　津贴补贴",{"v":129.5,"d":"129.50"},{"v":129.5,"d":"129.50"}]
["　30103","　奖金",162.06,162.06]
["　30106","　伙食补助费",20.28,20.28]
["　30108","　机关事业单位基本养老保险缴费",90.26,90.26]
["　30110","　职工基本医疗保险缴费",29.25,29.25]
["　30111","　公务员医疗补助缴费",23.97,23.97]
["　30112","　其他社会保障缴费",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
["　30113","　住房公积金",80.18,80.18]
["　30199","　其他工资福利支出",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["302","商品和服务支出",64.42,null,64.42]
["　30201","　办公费",{"v":31.2,"d":"31.20"},null,{"v":31.2,"d":"31.20"}]
["　30217","　公务接待费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["　30229","　福利费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30239","　其他交通费用",15.72,null,15.72]
["303","对个人和家庭的补助",5.29,5.29]
["　30305","　生活补助",3.61,3.61]
["　30309","　奖励金",1.68,1.68]
["310","资本性支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　31002","　办公设备购置",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[118001]兴国县发展和改革委员会",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["118001","兴国县发展和改革委员会",{"v":56,"d":"56.00"},{"$nulls":3},{"v":56,"d":"56.00"}]

{"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,"2024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:[118001]兴国县发展和改革委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":5813.91,"d":"5,813.91"}]
["一般公共服务支出",{"v":5582.84,"d":"5,582.84"}]
["社会保障和就业支出",97.67]
["卫生健康支出",53.22]
["住房保障支出",80.18]

{"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":4313.91,"d":"4,313.91"},{"v":4313.91,"d":"4,313.91"}]
["一般公共服务支出",{"v":4082.84,"d":"4,082.84"},{"v":4082.84,"d":"4,082.84"}]
["社会保障和就业支出",97.67,97.67]
["卫生健康支出",53.22,53.22]
["住房保障支出",80.18,80.18]