{"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:[601001]兴国县自然资源局",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":5231.62,"d":"5,231.62"},"社会保障和就业支出",305.75]
["    （一）一般公共预算收入",{"v":5231.62,"d":"5,231.62"},"卫生健康支出",159.84]
["    （二）政府性基金预算收入",null,"自然资源海洋气象等支出",{"v":7736.157,"d":"7,736.16"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",256.82]
["二、教育收费资金收入",null,"灾害防治及应急管理支出",50.42]
["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":3277.367,"d":"3,277.37"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":8508.987,"d":"8,508.99"},"本年支出合计",{"v":8508.987,"d":"8,508.99"}]
["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":8508.987,"d":"8,508.99"},"支出总计",{"v":8508.987,"d":"8,508.99"}]

{"sheet":"单位收入总表","index":1,"n_rows":32,"n_cols":15,"rows_kept":32,"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"]
["[601001]兴国县自然资源局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":8508.987,"d":"8,508.99"},null,{"v":5231.62,"d":"5,231.62"},{"v":5231.62,"d":"5,231.62"},{"$nulls":7},{"v":3277.367,"d":"3,277.37"}]
["208","社会保障和就业支出",305.75,null,305.75,305.75]
["　05","　行政事业单位养老支出",283.67,null,283.67,283.67]
["　　2080505","　　机关事业单位基本养老保险缴费支出",283.67,null,283.67,283.67]
["　08","　抚恤",{"v":9.9,"d":"9.90"},null,{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　　2080801","　　死亡抚恤",{"v":9.9,"d":"9.90"},null,{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　99","　其他社会保障和就业支出",12.18,null,12.18,12.18]
["　　2089999","　　其他社会保障和就业支出",12.18,null,12.18,12.18]
["210","卫生健康支出",159.84,null,159.84,159.84]
["　11","　行政事业单位医疗",159.84,null,159.84,159.84]
["　　2101101","　　行政单位医疗",93.68,null,93.68,93.68]
["　　2101103","　　公务员医疗补助",66.16,null,66.16,66.16]
["220","自然资源海洋气象等支出",{"v":7736.157,"d":"7,736.16"},null,{"v":4458.79,"d":"4,458.79"},{"v":4458.79,"d":"4,458.79"},{"$nulls":7},{"v":3277.367,"d":"3,277.37"}]
["　01","　自然资源事务",{"v":7736.157,"d":"7,736.16"},null,{"v":4458.79,"d":"4,458.79"},{"v":4458.79,"d":"4,458.79"},{"$nulls":7},{"v":3277.367,"d":"3,277.37"}]
["　　2200101","　　行政运行",{"v":2164.687,"d":"2,164.69"},null,{"v":1718.32,"d":"1,718.32"},{"v":1718.32,"d":"1,718.32"},{"$nulls":7},{"v":446.367,"d":"446.37"}]
["　　2200104","　　自然资源规划及管理",{"v":958,"d":"958.00"},null,{"v":958,"d":"958.00"},{"v":958,"d":"958.00"}]
["　　2200106","　　自然资源利用与保护",{"v":219.6,"d":"219.60"},null,{"v":219.6,"d":"219.60"},{"v":219.6,"d":"219.60"}]
["　　2200109","　　自然资源调查与确权登记",376.27,null,376.27,376.27]
["　　2200112","　　土地资源储备支出",{"v":1331,"d":"1,331.00"},{"$nulls":10},{"v":1331,"d":"1,331.00"}]
["　　2200199","　　其他自然资源事务支出",{"v":2686.6,"d":"2,686.60"},null,{"v":1186.6,"d":"1,186.60"},{"v":1186.6,"d":"1,186.60"},{"$nulls":7},{"v":1500,"d":"1,500.00"}]
["221","住房保障支出",256.82,null,256.82,256.82]
["　02","　住房改革支出",256.82,null,256.82,256.82]
["　　2210201","　　住房公积金",256.82,null,256.82,256.82]
["224","灾害防治及应急管理支出",50.42,null,50.42,50.42]
["　06","　自然灾害防治",50.42,null,50.42,50.42]
["　　2240601","　　地质灾害防治",50.42,null,50.42,50.42]

{"sheet":"单位支出总表","index":2,"n_rows":32,"n_cols":5,"rows_kept":32,"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[601001]兴国县自然资源局",{"$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]
["","合计",{"v":8508.987,"d":"8,508.99"},{"v":2887.097,"d":"2,887.10"},{"v":5621.89,"d":"5,621.89"}]
["208","社会保障和就业支出",305.75,305.75]
["　05","　行政事业单位养老支出",283.67,283.67]
["　　2080505","　　机关事业单位基本养老保险缴费支出",283.67,283.67]
["　08","　抚恤",{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　　2080801","　　死亡抚恤",{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　99","　其他社会保障和就业支出",12.18,12.18]
["　　2089999","　　其他社会保障和就业支出",12.18,12.18]
["210","卫生健康支出",159.84,159.84]
["　11","　行政事业单位医疗",159.84,159.84]
["　　2101101","　　行政单位医疗",93.68,93.68]
["　　2101103","　　公务员医疗补助",66.16,66.16]
["220","自然资源海洋气象等支出",{"v":7736.157,"d":"7,736.16"},{"v":2164.687,"d":"2,164.69"},{"v":5571.47,"d":"5,571.47"}]
["　01","　自然资源事务",{"v":7736.157,"d":"7,736.16"},{"v":2164.687,"d":"2,164.69"},{"v":5571.47,"d":"5,571.47"}]
["　　2200101","　　行政运行",{"v":2164.687,"d":"2,164.69"},{"v":2164.687,"d":"2,164.69"}]
["　　2200104","　　自然资源规划及管理",{"v":958,"d":"958.00"},null,{"v":958,"d":"958.00"}]
["　　2200106","　　自然资源利用与保护",{"v":219.6,"d":"219.60"},null,{"v":219.6,"d":"219.60"}]
["　　2200109","　　自然资源调查与确权登记",376.27,null,376.27]
["　　2200112","　　土地资源储备支出",{"v":1331,"d":"1,331.00"},null,{"v":1331,"d":"1,331.00"}]
["　　2200199","　　其他自然资源事务支出",{"v":2686.6,"d":"2,686.60"},null,{"v":2686.6,"d":"2,686.60"}]
["221","住房保障支出",256.82,256.82]
["　02","　住房改革支出",256.82,256.82]
["　　2210201","　　住房公积金",256.82,256.82]
["224","灾害防治及应急管理支出",50.42,null,50.42]
["　06","　自然灾害防治",50.42,null,50.42]
["　　2240601","　　地质灾害防治",50.42,null,50.42]

{"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"]
["[601001]兴国县自然资源局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":5231.62,"d":"5,231.62"},"一、本年支出",{"v":5231.62,"d":"5,231.62"},{"v":5231.62,"d":"5,231.62"}," "," "]
["  一般公共预算拨款收入",{"v":5231.62,"d":"5,231.62"},"社会保障和就业支出",305.75,305.75," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",159.84,159.84," "]
["  国有资本经营预算收入",null,"自然资源海洋气象等支出",{"v":4458.79,"d":"4,458.79"},{"v":4458.79,"d":"4,458.79"}," "]
[null,null,"住房保障支出",256.82,256.82," "]
[null,null,"灾害防治及应急管理支出",50.42,50.42," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":5231.62,"d":"5,231.62"},"支出总计",{"v":5231.62,"d":"5,231.62"},{"v":5231.62,"d":"5,231.62"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[601001]兴国县自然资源局",{"$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":5231.62,"d":"5,231.62"},{"v":2440.73,"d":"2,440.73"},{"v":2790.89,"d":"2,790.89"}]
["208","社会保障和就业支出",305.75,305.75]
["　05","　行政事业单位养老支出",283.67,283.67]
["　　2080505","　　机关事业单位基本养老保险缴费支出",283.67,283.67]
["　08","　抚恤",{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　　2080801","　　死亡抚恤",{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　99","　其他社会保障和就业支出",12.18,12.18]
["　　2089999","　　其他社会保障和就业支出",12.18,12.18]
["210","卫生健康支出",159.84,159.84]
["　11","　行政事业单位医疗",159.84,159.84]
["　　2101101","　　行政单位医疗",93.68,93.68]
["　　2101103","　　公务员医疗补助",66.16,66.16]
["220","自然资源海洋气象等支出",{"v":4458.79,"d":"4,458.79"},{"v":1718.32,"d":"1,718.32"},{"v":2740.47,"d":"2,740.47"}]
["　01","　自然资源事务",{"v":4458.79,"d":"4,458.79"},{"v":1718.32,"d":"1,718.32"},{"v":2740.47,"d":"2,740.47"}]
["　　2200101","　　行政运行",{"v":1718.32,"d":"1,718.32"},{"v":1718.32,"d":"1,718.32"}]
["　　2200104","　　自然资源规划及管理",{"v":958,"d":"958.00"},null,{"v":958,"d":"958.00"}]
["　　2200106","　　自然资源利用与保护",{"v":219.6,"d":"219.60"},null,{"v":219.6,"d":"219.60"}]
["　　2200109","　　自然资源调查与确权登记",376.27,null,376.27]
["　　2200199","　　其他自然资源事务支出",{"v":1186.6,"d":"1,186.60"},null,{"v":1186.6,"d":"1,186.60"}]
["221","住房保障支出",256.82,256.82]
["　02","　住房改革支出",256.82,256.82]
["　　2210201","　　住房公积金",256.82,256.82]
["224","灾害防治及应急管理支出",50.42,null,50.42]
["　06","　自然灾害防治",50.42,null,50.42]
["　　2240601","　　地质灾害防治",50.42,null,50.42]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
["[601001]兴国县自然资源局",{"$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",{"v":2440.73,"d":"2,440.73"},{"v":2250.11,"d":"2,250.11"},190.62]
["301","工资福利支出",{"v":2238.41,"d":"2,238.41"},{"v":2238.41,"d":"2,238.41"}]
["　30101","　基本工资",845.13,845.13]
["　30102","　津贴补贴",{"v":411,"d":"411.00"},{"v":411,"d":"411.00"}]
["　30103","　奖金",70.43,70.43]
["　30106","　伙食补助费",64.94,64.94]
["　30108","　机关事业单位基本养老保险缴费",283.67,283.67]
["　30110","　职工基本医疗保险缴费",93.68,93.68]
["　30111","　公务员医疗补助缴费",66.16,66.16]
["　30112","　其他社会保障缴费",12.18,12.18]
["　30113","　住房公积金",256.82,256.82]
["　30199","　其他工资福利支出",{"v":134.4,"d":"134.40"},{"v":134.4,"d":"134.40"}]
["302","商品和服务支出",138.62,null,138.62]
["　30201","　办公费",{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
["　30217","　公务接待费",{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"}]
["　30229","　福利费",{"v":4.7,"d":"4.70"},null,{"v":4.7,"d":"4.70"}]
["　30231","　公务用车运行维护费",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　30239","　其他交通费用",21.92,null,21.92]
["303","对个人和家庭的补助",{"v":11.7,"d":"11.70"},{"v":11.7,"d":"11.70"}]
["　30305","　生活补助",{"v":9.9,"d":"9.90"},{"v":9.9,"d":"9.90"}]
["　30309","　奖励金",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"}]
["310","资本性支出",{"v":52,"d":"52.00"},null,{"v":52,"d":"52.00"}]
["　31002","　办公设备购置",{"v":52,"d":"52.00"},null,{"v":52,"d":"52.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[601001]兴国县自然资源局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["601001","兴国县自然资源局",{"v":70,"d":"70.00"},{"$nulls":3},{"v":45,"d":"45.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]

{"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:[601001]兴国县自然资源局",{"$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":12,"n_cols":3,"rows_kept":12,"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":8508.987,"d":"8,508.99"}]
["社会保障和就业支出",305.75]
["卫生健康支出",159.84]
["自然资源海洋气象等支出",{"v":7736.157,"d":"7,736.16"}]
["住房保障支出",256.82]
["灾害防治及应急管理支出",50.42]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":5,"rows_kept":11,"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":5231.62,"d":"5,231.62"},{"v":5231.62,"d":"5,231.62"}]
["社会保障和就业支出",305.75,305.75]
["卫生健康支出",159.84,159.84]
["自然资源海洋气象等支出",{"v":4458.79,"d":"4,458.79"},{"v":4458.79,"d":"4,458.79"}]
["住房保障支出",256.82,256.82]
["灾害防治及应急管理支出",50.42,50.42]