{"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:[502001]兴国县林业局",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",852.04,"社会保障和就业支出",194.13]
["    （一）一般公共预算收入",852.04,"卫生健康支出",105.74]
["    （二）政府性基金预算收入",null,"农林水支出",953.37]
["    （三）国有资本经营预算收入",null,"住房保障支出",114.96]
["二、教育收费资金收入",null,"其他支出",{"v":1016.44,"d":"1,016.44"}]
["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":1532.6,"d":"1,532.60"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":2384.64,"d":"2,384.64"},"本年支出合计",{"v":2384.64,"d":"2,384.64"}]
["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":2384.64,"d":"2,384.64"},"支出总计",{"v":2384.64,"d":"2,384.64"}]

{"sheet":"单位收入总表","index":1,"n_rows":27,"n_cols":15,"rows_kept":27,"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"]
["[502001]兴国县林业局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":2384.64,"d":"2,384.64"},null,852.04,852.04,{"$nulls":7},{"v":1532.6,"d":"1,532.60"}]
["208","社会保障和就业支出",194.13,null,129.11,129.11,{"$nulls":7},65.02]
["　05","　行政事业单位养老支出",{"v":149.2,"d":"149.20"},null,{"v":86.8,"d":"86.80"},{"v":86.8,"d":"86.80"},{"$nulls":7},{"v":62.4,"d":"62.40"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":149.2,"d":"149.20"},null,{"v":86.8,"d":"86.80"},{"v":86.8,"d":"86.80"},{"$nulls":7},{"v":62.4,"d":"62.40"}]
["　08","　抚恤",38.92,null,38.92,38.92]
["　　2080801","　　死亡抚恤",38.92,null,38.92,38.92]
["　99","　其他社会保障和就业支出",6.01,null,3.39,3.39,{"$nulls":7},2.62]
["　　2089999","　　其他社会保障和就业支出",6.01,null,3.39,3.39,{"$nulls":7},2.62]
["210","卫生健康支出",105.74,null,{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"},{"$nulls":7},34.14]
["　11","　行政事业单位医疗",105.74,null,{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"},{"$nulls":7},34.14]
["　　2101101","　　行政单位医疗",45.67,null,26.05,26.05,{"$nulls":7},19.62]
["　　2101103","　　公务员医疗补助",60.07,null,45.55,45.55,{"$nulls":7},14.52]
["213","农林水支出",953.37,null,493.48,493.48,{"$nulls":7},459.89]
["　02","　林业和草原",953.37,null,493.48,493.48,{"$nulls":7},459.89]
["　　2130201","　　行政运行",953.37,null,493.48,493.48,{"$nulls":7},459.89]
["221","住房保障支出",114.96,null,71.41,71.41,{"$nulls":7},43.55]
["　02","　住房改革支出",114.96,null,71.41,71.41,{"$nulls":7},43.55]
["　　2210201","　　住房公积金",114.96,null,71.41,71.41,{"$nulls":7},43.55]
["229","其他支出",{"v":1016.44,"d":"1,016.44"},null,86.44,86.44,{"$nulls":7},{"v":930,"d":"930.00"}]
["　99","　其他支出",{"v":1016.44,"d":"1,016.44"},null,86.44,86.44,{"$nulls":7},{"v":930,"d":"930.00"}]
["　　2299999","　　其他支出",{"v":1016.44,"d":"1,016.44"},null,86.44,86.44,{"$nulls":7},{"v":930,"d":"930.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"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[502001]兴国县林业局",{"$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":2384.64,"d":"2,384.64"},{"v":1368.2,"d":"1,368.20"},{"v":1016.44,"d":"1,016.44"}]
["208","社会保障和就业支出",194.13,194.13]
["　05","　行政事业单位养老支出",{"v":149.2,"d":"149.20"},{"v":149.2,"d":"149.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":149.2,"d":"149.20"},{"v":149.2,"d":"149.20"}]
["　08","　抚恤",38.92,38.92]
["　　2080801","　　死亡抚恤",38.92,38.92]
["　99","　其他社会保障和就业支出",6.01,6.01]
["　　2089999","　　其他社会保障和就业支出",6.01,6.01]
["210","卫生健康支出",105.74,105.74]
["　11","　行政事业单位医疗",105.74,105.74]
["　　2101101","　　行政单位医疗",45.67,45.67]
["　　2101103","　　公务员医疗补助",60.07,60.07]
["213","农林水支出",953.37,953.37]
["　02","　林业和草原",953.37,953.37]
["　　2130201","　　行政运行",953.37,953.37]
["221","住房保障支出",114.96,114.96]
["　02","　住房改革支出",114.96,114.96]
["　　2210201","　　住房公积金",114.96,114.96]
["229","其他支出",{"v":1016.44,"d":"1,016.44"},null,{"v":1016.44,"d":"1,016.44"}]
["　99","　其他支出",{"v":1016.44,"d":"1,016.44"},null,{"v":1016.44,"d":"1,016.44"}]
["　　2299999","　　其他支出",{"v":1016.44,"d":"1,016.44"},null,{"v":1016.44,"d":"1,016.44"}]

{"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"]
["[502001]兴国县林业局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",852.04,"一、本年支出",852.04,852.04," "," "]
["  一般公共预算拨款收入",852.04,"社会保障和就业支出",129.11,129.11," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"}," "]
["  国有资本经营预算收入",null,"农林水支出",493.48,493.48," "]
[null,null,"住房保障支出",71.41,71.41," "]
[null,null,"其他支出",86.44,86.44," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",852.04,"支出总计",852.04,852.04," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[502001]兴国县林业局",{"$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",852.04,{"v":765.6,"d":"765.60"},86.44]
["208","社会保障和就业支出",129.11,129.11]
["　05","　行政事业单位养老支出",{"v":86.8,"d":"86.80"},{"v":86.8,"d":"86.80"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":86.8,"d":"86.80"},{"v":86.8,"d":"86.80"}]
["　08","　抚恤",38.92,38.92]
["　　2080801","　　死亡抚恤",38.92,38.92]
["　99","　其他社会保障和就业支出",3.39,3.39]
["　　2089999","　　其他社会保障和就业支出",3.39,3.39]
["210","卫生健康支出",{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"}]
["　11","　行政事业单位医疗",{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"}]
["　　2101101","　　行政单位医疗",26.05,26.05]
["　　2101103","　　公务员医疗补助",45.55,45.55]
["213","农林水支出",493.48,493.48]
["　02","　林业和草原",493.48,493.48]
["　　2130201","　　行政运行",493.48,493.48]
["221","住房保障支出",71.41,71.41]
["　02","　住房改革支出",71.41,71.41]
["　　2210201","　　住房公积金",71.41,71.41]
["229","其他支出",86.44,null,86.44]
["　99","　其他支出",86.44,null,86.44]
["　　2299999","　　其他支出",86.44,null,86.44]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["[502001]兴国县林业局",{"$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":765.6,"d":"765.60"},711.42,54.18]
["301","工资福利支出",669.62,669.62]
["　30101","　基本工资",277.77,277.77]
["　30102","　津贴补贴",117.44,117.44]
["　30103","　奖金",23.15,23.15]
["　30106","　伙食补助费",18.06,18.06]
["　30108","　机关事业单位基本养老保险缴费",{"v":86.8,"d":"86.80"},{"v":86.8,"d":"86.80"}]
["　30110","　职工基本医疗保险缴费",26.05,26.05]
["　30111","　公务员医疗补助缴费",45.55,45.55]
["　30112","　其他社会保障缴费",3.39,3.39]
["　30113","　住房公积金",71.41,71.41]
["302","商品和服务支出",54.18,null,54.18]
["　30201","　办公费",28.18,null,28.18]
["　30217","　公务接待费",{"v":10.2,"d":"10.20"},null,{"v":10.2,"d":"10.20"}]
["　30229","　福利费",0.48,null,0.48]
["　30231","　公务用车运行维护费",7.22,null,7.22]
["　30239","　其他交通费用",{"v":8.1,"d":"8.10"},null,{"v":8.1,"d":"8.10"}]
["303","对个人和家庭的补助",{"v":41.8,"d":"41.80"},{"v":41.8,"d":"41.80"}]
["　30305","　生活补助",38.92,38.92]
["　30309","　奖励金",2.88,2.88]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[502001]兴国县林业局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["502001","兴国县林业局",17.42,{"$nulls":3},{"v":10.2,"d":"10.20"},7.22,7.22]

{"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:[502001]兴国县林业局",{"$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":2384.64,"d":"2,384.64"}]
["社会保障和就业支出",194.13]
["卫生健康支出",105.74]
["农林水支出",953.37]
["住房保障支出",114.96]
["其他支出",{"v":1016.44,"d":"1,016.44"}]

{"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",852.04,852.04]
["社会保障和就业支出",129.11,129.11]
["卫生健康支出",{"v":71.6,"d":"71.60"},{"v":71.6,"d":"71.60"}]
["农林水支出",493.48,493.48]
["住房保障支出",71.41,71.41]
["其他支出",86.44,86.44]