{"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:[502005]江西潋江国家湿地公园管理局",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",193.13,"社会保障和就业支出",15.59]
["    （一）一般公共预算收入",193.13,"卫生健康支出",4.77]
["    （二）政府性基金预算收入",null,"节能环保支出",{"v":50.1201,"d":"50.12"}]
["    （三）国有资本经营预算收入",null,"农林水支出",162.75]
["二、教育收费资金收入",null,"住房保障支出",10.02]
["三、事业收入",null,"其他支出",{"v":100,"d":"100.00"}]
["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":100,"d":"100.00"}," "," "]
[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",293.13,"本年支出合计",{"v":343.2501,"d":"343.25"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":50.1201,"d":"50.12"}]
[]
["收入总计",{"v":343.2501,"d":"343.25"},"支出总计",{"v":343.2501,"d":"343.25"}]

{"sheet":"单位收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"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"]
["[502005]江西潋江国家湿地公园管理局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":343.2501,"d":"343.25"},{"v":50.1201,"d":"50.12"},193.13,193.13,{"$nulls":7},{"v":100,"d":"100.00"}]
["208","社会保障和就业支出",15.59,null,15.59,15.59]
["　05","　行政事业单位养老支出",12.07,null,12.07,12.07]
["　　2080502","　　事业单位离退休",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.47,null,11.47,11.47]
["　99","　其他社会保障和就业支出",3.52,null,3.52,3.52]
["　　2089999","　　其他社会保障和就业支出",3.52,null,3.52,3.52]
["210","卫生健康支出",4.77,null,4.77,4.77]
["　11","　行政事业单位医疗",4.77,null,4.77,4.77]
["　　2101102","　　事业单位医疗",4.77,null,4.77,4.77]
["211","节能环保支出",{"v":50.1201,"d":"50.12"},{"v":50.1201,"d":"50.12"}]
["　99","　其他节能环保支出",{"v":50.1201,"d":"50.12"},{"v":50.1201,"d":"50.12"}]
["　　2119999","　　其他节能环保支出",{"v":50.1201,"d":"50.12"},{"v":50.1201,"d":"50.12"}]
["213","农林水支出",162.75,null,162.75,162.75]
["　02","　林业和草原",162.75,null,162.75,162.75]
["　　2130204","　　事业机构",81.31,null,81.31,81.31]
["　　2130212","　　湿地保护",81.44,null,81.44,81.44]
["221","住房保障支出",10.02,null,10.02,10.02]
["　02","　住房改革支出",10.02,null,10.02,10.02]
["　　2210201","　　住房公积金",10.02,null,10.02,10.02]
["229","其他支出",{"v":100,"d":"100.00"},{"$nulls":10},{"v":100,"d":"100.00"}]
["　99","　其他支出",{"v":100,"d":"100.00"},{"$nulls":10},{"v":100,"d":"100.00"}]
["　　2299999","　　其他支出",{"v":100,"d":"100.00"},{"$nulls":10},{"v":100,"d":"100.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":29,"n_cols":5,"rows_kept":29,"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[502005]江西潋江国家湿地公园管理局",{"$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":343.2501,"d":"343.25"},111.69,{"v":231.5601,"d":"231.56"}]
["208","社会保障和就业支出",15.59,15.59]
["　05","　行政事业单位养老支出",12.07,12.07]
["　　2080502","　　事业单位离退休",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.47,11.47]
["　99","　其他社会保障和就业支出",3.52,3.52]
["　　2089999","　　其他社会保障和就业支出",3.52,3.52]
["210","卫生健康支出",4.77,4.77]
["　11","　行政事业单位医疗",4.77,4.77]
["　　2101102","　　事业单位医疗",4.77,4.77]
["211","节能环保支出",{"v":50.1201,"d":"50.12"},null,{"v":50.1201,"d":"50.12"}]
["　99","　其他节能环保支出",{"v":50.1201,"d":"50.12"},null,{"v":50.1201,"d":"50.12"}]
["　　2119999","　　其他节能环保支出",{"v":50.1201,"d":"50.12"},null,{"v":50.1201,"d":"50.12"}]
["213","农林水支出",162.75,81.31,81.44]
["　02","　林业和草原",162.75,81.31,81.44]
["　　2130204","　　事业机构",81.31,81.31]
["　　2130212","　　湿地保护",81.44,null,81.44]
["221","住房保障支出",10.02,10.02]
["　02","　住房改革支出",10.02,10.02]
["　　2210201","　　住房公积金",10.02,10.02]
["229","其他支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　99","　其他支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2299999","　　其他支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]

{"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"]
["[502005]江西潋江国家湿地公园管理局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",193.13,"一、本年支出",193.13,193.13," "," "]
["  一般公共预算拨款收入",193.13,"社会保障和就业支出",15.59,15.59," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",4.77,4.77," "]
["  国有资本经营预算收入",null,"农林水支出",162.75,162.75," "]
[null,null,"住房保障支出",10.02,10.02," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",193.13,"支出总计",193.13,193.13," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[502005]江西潋江国家湿地公园管理局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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",193.13,111.69,81.44]
["208","社会保障和就业支出",15.59,15.59]
["　05","　行政事业单位养老支出",12.07,12.07]
["　　2080502","　　事业单位离退休",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.47,11.47]
["　99","　其他社会保障和就业支出",3.52,3.52]
["　　2089999","　　其他社会保障和就业支出",3.52,3.52]
["210","卫生健康支出",4.77,4.77]
["　11","　行政事业单位医疗",4.77,4.77]
["　　2101102","　　事业单位医疗",4.77,4.77]
["213","农林水支出",162.75,81.31,81.44]
["　02","　林业和草原",162.75,81.31,81.44]
["　　2130204","　　事业机构",81.31,81.31]
["　　2130212","　　湿地保护",81.44,null,81.44]
["221","住房保障支出",10.02,10.02]
["　02","　住房改革支出",10.02,10.02]
["　　2210201","　　住房公积金",10.02,10.02]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[502005]江西潋江国家湿地公园管理局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025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","",111.69,{"v":104.5,"d":"104.50"},7.19]
["301","工资福利支出",{"v":103.9,"d":"103.90"},{"v":103.9,"d":"103.90"}]
["　30101","　基本工资",35.15,35.15]
["　30103","　奖金",20.27,20.27]
["　30106","　伙食补助费",2.53,2.53]
["　30107","　绩效工资",16.17,16.17]
["　30108","　机关事业单位基本养老保险缴费",11.47,11.47]
["　30110","　职工基本医疗保险缴费",4.77,4.77]
["　30112","　其他社会保障缴费",3.52,3.52]
["　30113","　住房公积金",10.02,10.02]
["302","商品和服务支出",7.19,null,7.19]
["　30201","　办公费",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["　30217","　公务接待费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30229","　福利费",0.19,null,0.19]
["　30239","　其他交通费用",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["303","对个人和家庭的补助",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　30302","　退休费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[502005]江西潋江国家湿地公园管理局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["502005","江西潋江国家湿地公园管理局",{"v":7,"d":"7.00"},{"$nulls":3},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]

{"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,"2025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:[502005]江西潋江国家湿地公园管理局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":343.2501,"d":"343.25"}]
["社会保障和就业支出",15.59]
["卫生健康支出",4.77]
["节能环保支出",{"v":50.1201,"d":"50.12"}]
["农林水支出",162.75]
["住房保障支出",10.02]
["其他支出",{"v":100,"d":"100.00"}]

{"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",193.13,193.13]
["社会保障和就业支出",15.59,15.59]
["卫生健康支出",4.77,4.77]
["农林水支出",162.75,162.75]
["住房保障支出",10.02,10.02]