{"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","一般公共预算三公表","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":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[20,0,20,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[702020]赣州市兴国生态环境局",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":610.294498,"d":"610.29"},"社会保障和就业支出",{"v":47.135888,"d":"47.14"}]
["    （一）一般公共预算收入",{"v":610.294498,"d":"610.29"},"卫生健康支出",{"v":41.324441,"d":"41.32"}]
["    （二）政府性基金预算收入",null,"节能环保支出",{"v":1699.74,"d":"1,699.74"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":37.437036,"d":"37.44"}]
["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":1209.315797,"d":"1,209.32"}," "," "]
["本年收入合计",{"v":1819.610295,"d":"1,819.61"},"本年支出合计",{"v":1825.64,"d":"1,825.64"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",6.03]
[]
["收入总计",{"v":1825.640295,"d":"1,825.64"},"支出总计",{"v":1825.640295,"d":"1,825.64"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[702020]赣州市兴国生态环境局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1825.640295,"d":"1,825.64"},6.03,{"v":610.294498,"d":"610.29"},{"v":610.294498,"d":"610.29"},{"$nulls":7},{"v":1209.315797,"d":"1,209.32"}]
["208","社会保障和就业支出",{"v":47.135888,"d":"47.14"},null,{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　05","　行政事业单位养老支出",{"v":47.135888,"d":"47.14"},null,{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.135888,"d":"47.14"},null,{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["210","卫生健康支出",{"v":41.324441,"d":"41.32"},null,{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　11","　行政事业单位医疗",{"v":41.324441,"d":"41.32"},null,{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　　2101101","　　行政单位医疗",{"v":41.324441,"d":"41.32"},null,{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["211","节能环保支出",{"v":1699.74293,"d":"1,699.74"},6.03,{"v":484.397133,"d":"484.40"},{"v":484.397133,"d":"484.40"},{"$nulls":7},{"v":1209.315797,"d":"1,209.32"}]
["　01","　环境保护管理事务",{"v":434.027133,"d":"434.03"},6.03,{"v":427.997133,"d":"428.00"},{"v":427.997133,"d":"428.00"}]
["　　2110101","　　行政运行",{"v":424.027133,"d":"424.03"},6.03,{"v":417.997133,"d":"418.00"},{"v":417.997133,"d":"418.00"}]
["　　2110199","　　其他环境保护管理事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　02","　环境监测与监察",{"v":1225.815797,"d":"1,225.82"},null,{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},{"$nulls":7},{"v":1209.315797,"d":"1,209.32"}]
["　　2110299","　　其他环境监测与监察支出",{"v":1225.815797,"d":"1,225.82"},null,{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},{"$nulls":7},{"v":1209.315797,"d":"1,209.32"}]
["　03","　污染防治",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"},{"v":39.9,"d":"39.90"}]
["　　2110399","　　其他污染防治支出",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"},{"v":39.9,"d":"39.90"}]
["221","住房保障支出",{"v":37.437036,"d":"37.44"},null,{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　02","　住房改革支出",{"v":37.437036,"d":"37.44"},null,{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　　2210201","　　住房公积金",{"v":37.437036,"d":"37.44"},null,{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["填报单位[702020]赣州市兴国生态环境局",{"$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":1825.640295,"d":"1,825.64"},{"v":549.924498,"d":"549.92"},{"v":1275.715797,"d":"1,275.72"}]
["208","社会保障和就业支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　05","　行政事业单位养老支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["210","卫生健康支出",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　11","　行政事业单位医疗",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　　2101101","　　行政单位医疗",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["211","节能环保支出",{"v":1699.74293,"d":"1,699.74"},{"v":424.027133,"d":"424.03"},{"v":1275.715797,"d":"1,275.72"}]
["　01","　环境保护管理事务",{"v":434.027133,"d":"434.03"},{"v":424.027133,"d":"424.03"},{"v":10,"d":"10.00"}]
["　　2110101","　　行政运行",{"v":424.027133,"d":"424.03"},{"v":424.027133,"d":"424.03"}]
["　　2110199","　　其他环境保护管理事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　02","　环境监测与监察",{"v":1225.815797,"d":"1,225.82"},null,{"v":1225.815797,"d":"1,225.82"}]
["　　2110299","　　其他环境监测与监察支出",{"v":1225.815797,"d":"1,225.82"},null,{"v":1225.815797,"d":"1,225.82"}]
["　03","　污染防治",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"}]
["　　2110399","　　其他污染防治支出",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"}]
["221","住房保障支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　02","　住房改革支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　　2210201","　　住房公积金",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]

{"sheet":"财拨收支总表","index":3,"n_rows":17,"n_cols":7,"rows_kept":17,"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"]
["[702020]赣州市兴国生态环境局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":610.294498,"d":"610.29"},"一、本年支出",610.29,610.29," "," "]
["  一般公共预算拨款收入",{"v":610.294498,"d":"610.29"},"社会保障和就业支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}," "]
["  国有资本经营预算收入",null,"节能环保支出",{"v":484.4,"d":"484.40"},{"v":484.4,"d":"484.40"}," "]
[null,null,"住房保障支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":610.294498,"d":"610.29"},"支出总计",610.29,610.29," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[702020]赣州市兴国生态环境局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":610.294498,"d":"610.29"},{"v":543.894498,"d":"543.89"},{"v":66.4,"d":"66.40"}]
["208","社会保障和就业支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　05","　行政事业单位养老支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["210","卫生健康支出",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　11","　行政事业单位医疗",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　　2101101","　　行政单位医疗",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["211","节能环保支出",{"v":484.397133,"d":"484.40"},{"v":417.997133,"d":"418.00"},{"v":66.4,"d":"66.40"}]
["　01","　环境保护管理事务",{"v":427.997133,"d":"428.00"},{"v":417.997133,"d":"418.00"},{"v":10,"d":"10.00"}]
["　　2110101","　　行政运行",{"v":417.997133,"d":"418.00"},{"v":417.997133,"d":"418.00"}]
["　　2110199","　　其他环境保护管理事务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　02","　环境监测与监察",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"}]
["　　2110299","　　其他环境监测与监察支出",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"}]
["　03","　污染防治",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"}]
["　　2110399","　　其他污染防治支出",{"v":39.9,"d":"39.90"},null,{"v":39.9,"d":"39.90"}]
["221","住房保障支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　02","　住房改革支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　　2210201","　　住房公积金",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[702020]赣州市兴国生态环境局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":543.894498,"d":"543.89"},{"v":479.00908,"d":"479.01"},{"v":64.885418,"d":"64.89"}]
["301","工资福利支出",{"v":478.88908,"d":"478.89"},{"v":478.88908,"d":"478.89"}]
["　30101","　基本工资",{"v":179.6928,"d":"179.69"},{"v":179.6928,"d":"179.69"}]
["　30102","　津贴补贴",{"v":31.698,"d":"31.70"},{"v":31.698,"d":"31.70"}]
["　30103","　奖金",{"v":2.9845,"d":"2.98"},{"v":2.9845,"d":"2.98"}]
["　30106","　伙食补助费",{"v":32.2608,"d":"32.26"},{"v":32.2608,"d":"32.26"}]
["　30107","　绩效工资",{"v":97.6,"d":"97.60"},{"v":97.6,"d":"97.60"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["　30110","　职工基本医疗保险缴费",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["　30112","　其他社会保障缴费",{"v":0.291615,"d":"0.29"},{"v":0.291615,"d":"0.29"}]
["　30113","　住房公积金",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]
["　30199","　其他工资福利支出",{"v":8.464,"d":"8.46"},{"v":8.464,"d":"8.46"}]
["302","商品和服务支出",{"v":62.935418,"d":"62.94"},null,{"v":62.935418,"d":"62.94"}]
["　30201","　办公费",18.05,null,18.05]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30205","　水费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30206","　电费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30207","　邮电费",{"v":2.7,"d":"2.70"},null,{"v":2.7,"d":"2.70"}]
["　30208","　取暖费",{"v":1.248,"d":"1.25"},null,{"v":1.248,"d":"1.25"}]
["　30216","　培训费",{"v":0.75204,"d":"0.75"},null,{"v":0.75204,"d":"0.75"}]
["　30217","　公务接待费",{"v":8.9,"d":"8.90"},null,{"v":8.9,"d":"8.90"}]
["　30228","　工会经费",{"v":3.499378,"d":"3.50"},null,{"v":3.499378,"d":"3.50"}]
["　30229","　福利费",7.64,null,7.64]
["　30231","　公务用车运行维护费",10.13,null,10.13]
["　30239","　其他交通费用",{"v":6.216,"d":"6.22"},null,{"v":6.216,"d":"6.22"}]
["303","对个人和家庭的补助",0.12,0.12]
["　30309","　奖励金",0.12,0.12]
["310","资本性支出",1.95,null,1.95]
["　31002","　办公设备购置",1.95,null,1.95]

{"sheet":"一般公共预算三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"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"]
["填报单位[702020]赣州市兴国生态环境局",{"$nulls":5},"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 "}]
["702","赣州市生态环境局",60.84,null,{"v":8.9,"d":"8.90"},{"v":16.5,"d":"16.50"},35.44]

{"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,"2022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:[702020]赣州市兴国生态环境局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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],[3,1,4,1],[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":1825.640295,"d":"1,825.64"}]
["社会保障和就业支出",{"v":47.135888,"d":"47.14"}]
["卫生健康支出",{"v":41.324441,"d":"41.32"}]
["节能环保支出",{"v":1699.74293,"d":"1,699.74"}]
["住房保障支出",{"v":37.437036,"d":"37.44"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4]],"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":610.294498,"d":"610.29"},{"v":610.294498,"d":"610.29"}]
["社会保障和就业支出",{"v":47.135888,"d":"47.14"},{"v":47.135888,"d":"47.14"}]
["卫生健康支出",{"v":41.324441,"d":"41.32"},{"v":41.324441,"d":"41.32"}]
["节能环保支出",{"v":484.397133,"d":"484.40"},{"v":484.397133,"d":"484.40"}]
["住房保障支出",{"v":37.437036,"d":"37.44"},{"v":37.437036,"d":"37.44"}]