{"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":22,"n_cols":4,"rows_kept":22,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[22,0,22,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[501001]兴国县农业农村局",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":10029.34,"d":"10,029.34"},"社会保障和就业支出",289.42]
["    （一）一般公共预算收入",{"v":10029.34,"d":"10,029.34"},"卫生健康支出",212.61]
["    （二）政府性基金预算收入",null,"节能环保支出",{"v":3120,"d":"3,120.00"}]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":6231.92,"d":"6,231.92"}]
["二、教育收费资金收入",null,"住房保障支出",175.39]
["三、事业收入",null,"其他支出",{"v":25000,"d":"25,000.00"}]
["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":25000,"d":"25,000.00"}," "," "]
[null,null," "," "]
[{"$nulls":3}," "]
["本年收入合计",{"v":35029.34,"d":"35,029.34"},"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）",null,null," "]
[]
["收入总计",{"v":35029.34,"d":"35,029.34"},"支出总计",{"v":35029.34,"d":"35,029.34"}]

{"sheet":"部门收入总表","index":1,"n_rows":37,"n_cols":15,"rows_kept":37,"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"]
["[501001]兴国县农业农村局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":35029.34,"d":"35,029.34"},null,{"v":10029.34,"d":"10,029.34"},{"v":10029.34,"d":"10,029.34"},{"$nulls":7},{"v":25000,"d":"25,000.00"}]
["208","社会保障和就业支出",289.42,null,289.42,289.42]
["　05","　行政事业单位养老支出",225.13,null,225.13,225.13]
["　　2080501","　　行政单位离退休",{"v":9.8,"d":"9.80"},null,{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",215.33,null,215.33,215.33]
["　08","　抚恤",55.98,null,55.98,55.98]
["　　2080801","　　死亡抚恤",55.98,null,55.98,55.98]
["　99","　其他社会保障和就业支出",8.31,null,8.31,8.31]
["　　2089999","　　其他社会保障和就业支出",8.31,null,8.31,8.31]
["210","卫生健康支出",212.61,null,212.61,212.61]
["　11","　行政事业单位医疗",212.61,null,212.61,212.61]
["　　2101101","　　行政单位医疗",103.91,null,103.91,103.91]
["　　2101103","　　公务员医疗补助",{"v":108.7,"d":"108.70"},null,{"v":108.7,"d":"108.70"},{"v":108.7,"d":"108.70"}]
["211","节能环保支出",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["　04","　自然生态保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["　　2110402","　　农村环境保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["213","农林水支出",{"v":6231.92,"d":"6,231.92"},null,{"v":6231.92,"d":"6,231.92"},{"v":6231.92,"d":"6,231.92"}]
["　01","　农业农村",{"v":6231.92,"d":"6,231.92"},null,{"v":6231.92,"d":"6,231.92"},{"v":6231.92,"d":"6,231.92"}]
["　　2130101","　　行政运行",{"v":1544.64,"d":"1,544.64"},null,{"v":1544.64,"d":"1,544.64"},{"v":1544.64,"d":"1,544.64"}]
["　　2130104","　　事业运行",413.98,null,413.98,413.98]
["　　2130108","　　病虫害控制",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2130122","　　农业生产发展",{"v":2813.5,"d":"2,813.50"},null,{"v":2813.5,"d":"2,813.50"},{"v":2813.5,"d":"2,813.50"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2130199","　　其他农业农村支出",{"v":1420.3,"d":"1,420.30"},null,{"v":1420.3,"d":"1,420.30"},{"v":1420.3,"d":"1,420.30"}]
["221","住房保障支出",175.39,null,175.39,175.39]
["　02","　住房改革支出",175.39,null,175.39,175.39]
["　　2210201","　　住房公积金",175.39,null,175.39,175.39]
["229","其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]
["　99","　其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]
["　　2299999","　　其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":37,"n_cols":5,"rows_kept":37,"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[501001]兴国县农业农村局",{"$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":35029.34,"d":"35,029.34"},{"v":2222.06,"d":"2,222.06"},{"v":32807.28,"d":"32,807.28"}]
["208","社会保障和就业支出",289.42,289.42]
["　05","　行政事业单位养老支出",225.13,225.13]
["　　2080501","　　行政单位离退休",{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",215.33,215.33]
["　08","　抚恤",55.98,55.98]
["　　2080801","　　死亡抚恤",55.98,55.98]
["　99","　其他社会保障和就业支出",8.31,8.31]
["　　2089999","　　其他社会保障和就业支出",8.31,8.31]
["210","卫生健康支出",212.61,212.61]
["　11","　行政事业单位医疗",212.61,212.61]
["　　2101101","　　行政单位医疗",103.91,103.91]
["　　2101103","　　公务员医疗补助",{"v":108.7,"d":"108.70"},{"v":108.7,"d":"108.70"}]
["211","节能环保支出",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["　04","　自然生态保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["　　2110402","　　农村环境保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["213","农林水支出",{"v":6231.92,"d":"6,231.92"},{"v":1544.64,"d":"1,544.64"},{"v":4687.28,"d":"4,687.28"}]
["　01","　农业农村",{"v":6231.92,"d":"6,231.92"},{"v":1544.64,"d":"1,544.64"},{"v":4687.28,"d":"4,687.28"}]
["　　2130101","　　行政运行",{"v":1544.64,"d":"1,544.64"},{"v":1544.64,"d":"1,544.64"}]
["　　2130104","　　事业运行",413.98,null,413.98]
["　　2130108","　　病虫害控制",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130122","　　农业生产发展",{"v":2813.5,"d":"2,813.50"},null,{"v":2813.5,"d":"2,813.50"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2130199","　　其他农业农村支出",{"v":1420.3,"d":"1,420.30"},null,{"v":1420.3,"d":"1,420.30"}]
["221","住房保障支出",175.39,175.39]
["　02","　住房改革支出",175.39,175.39]
["　　2210201","　　住房公积金",175.39,175.39]
["229","其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]
["　99","　其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]
["　　2299999","　　其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]

{"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"]
["[501001]兴国县农业农村局",{"$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":10029.34,"d":"10,029.34"},"一、本年支出",10029.34,{"v":10029.34,"d":"10,029.34"}," "," "]
["  一般公共预算拨款收入",{"v":10029.34,"d":"10,029.34"},"社会保障和就业支出",289.42,289.42," "," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",212.61,212.61," "," "]
["  国有资本经营预算收入",null,"节能环保支出",{"v":3120,"d":"3120.00"},{"v":3120,"d":"3,120.00"}," "," "]
[null,null,"农林水支出",6231.92,{"v":6231.92,"d":"6,231.92"}," "," "]
[null,null,"住房保障支出",175.39,175.39," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
["收入总计",{"v":10029.34,"d":"10,029.34"},"支出总计",10029.34,{"v":10029.34,"d":"10,029.34"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]
["[501001]兴国县农业农村局",{"$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":10029.34,"d":"10,029.34"},{"v":2222.06,"d":"2,222.06"},{"v":7807.28,"d":"7,807.28"}]
["208","社会保障和就业支出",289.42,289.42]
["　05","　行政事业单位养老支出",225.13,225.13]
["　　2080501","　　行政单位离退休",{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",215.33,215.33]
["　08","　抚恤",55.98,55.98]
["　　2080801","　　死亡抚恤",55.98,55.98]
["　99","　其他社会保障和就业支出",8.31,8.31]
["　　2089999","　　其他社会保障和就业支出",8.31,8.31]
["210","卫生健康支出",212.61,212.61]
["　11","　行政事业单位医疗",212.61,212.61]
["　　2101101","　　行政单位医疗",103.91,103.91]
["　　2101103","　　公务员医疗补助",{"v":108.7,"d":"108.70"},{"v":108.7,"d":"108.70"}]
["211","节能环保支出",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["　04","　自然生态保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["　　2110402","　　农村环境保护",{"v":3120,"d":"3,120.00"},null,{"v":3120,"d":"3,120.00"}]
["213","农林水支出",{"v":6231.92,"d":"6,231.92"},{"v":1544.64,"d":"1,544.64"},{"v":4687.28,"d":"4,687.28"}]
["　01","　农业农村",{"v":6231.92,"d":"6,231.92"},{"v":1544.64,"d":"1,544.64"},{"v":4687.28,"d":"4,687.28"}]
["　　2130101","　　行政运行",{"v":1544.64,"d":"1,544.64"},{"v":1544.64,"d":"1,544.64"}]
["　　2130104","　　事业运行",413.98,null,413.98]
["　　2130108","　　病虫害控制",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130122","　　农业生产发展",{"v":2813.5,"d":"2,813.50"},null,{"v":2813.5,"d":"2,813.50"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2130199","　　其他农业农村支出",{"v":1420.3,"d":"1,420.30"},null,{"v":1420.3,"d":"1,420.30"}]
["221","住房保障支出",175.39,175.39]
["　02","　住房改革支出",175.39,175.39]
["　　2210201","　　住房公积金",175.39,175.39]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"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"]
["[501001]兴国县农业农村局",{"$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":2222.06,"d":"2,222.06"},{"v":2079.32,"d":"2,079.32"},142.74]
["301","工资福利支出",{"v":2001.81,"d":"2,001.81"},{"v":2001.81,"d":"2,001.81"}]
["　30101","　基本工资",702.22,702.22]
["　30102","　津贴补贴",280.25,280.25]
["　30103","　奖金",363.35,363.35]
["　30106","　伙食补助费",44.35,44.35]
["　30108","　机关事业单位基本养老保险缴费",215.33,215.33]
["　30110","　职工基本医疗保险缴费",103.91,103.91]
["　30111","　公务员医疗补助缴费",{"v":108.7,"d":"108.70"},{"v":108.7,"d":"108.70"}]
["　30112","　其他社会保障缴费",8.31,8.31]
["　30113","　住房公积金",175.39,175.39]
["302","商品和服务支出",{"v":139.216,"d":"139.22"},null,{"v":139.216,"d":"139.22"}]
["　30201","　办公费",{"v":66.476,"d":"66.48"},null,{"v":66.476,"d":"66.48"}]
["　30217","　公务接待费",{"v":38,"d":"38.00"},null,{"v":38,"d":"38.00"}]
["　30229","　福利费",2.98,null,2.98]
["　30231","　公务用车运行维护费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30239","　其他交通费用",27.76,null,27.76]
["303","对个人和家庭的补助",77.51,77.51]
["　30301","　离休费",{"v":9.8,"d":"9.80"},{"v":9.8,"d":"9.80"}]
["　30302","　退休费",5.01,5.01]
["　30305","　生活补助",55.98,55.98]
["　30309","　奖励金",6.72,6.72]
["310","资本性支出",{"v":3.524,"d":"3.52"},null,{"v":3.524,"d":"3.52"}]
["　31002","　办公设备购置",{"v":3.524,"d":"3.52"},null,{"v":3.524,"d":"3.52"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[501001]兴国县农业农村局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["501","兴国县农业农村局",{"v":42,"d":"42.00"},{"$nulls":3},{"v":38,"d":"38.00"},4,{"v":4,"d":"4.00"}]

{"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:[501001]兴国县农业农村局",{"$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":13,"n_cols":3,"rows_kept":13,"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":35029.34,"d":"35,029.34"}]
["社会保障和就业支出",289.42]
["卫生健康支出",212.61]
["节能环保支出",{"v":3120,"d":"3,120.00"}]
["农林水支出",{"v":6231.92,"d":"6,231.92"}]
["住房保障支出",175.39]
["其他支出",{"v":25000,"d":"25,000.00"}]

{"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":10029.34,"d":"10,029.34"},{"v":10029.34,"d":"10,029.34"}]
["社会保障和就业支出",289.42,289.42]
["卫生健康支出",212.61,212.61]
["节能环保支出",{"v":3120,"d":"3,120.00"},{"v":3120,"d":"3,120.00"}]
["农林水支出",{"v":6231.92,"d":"6,231.92"},{"v":6231.92,"d":"6,231.92"}]
["住房保障支出",175.39,175.39]