{"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":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:[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",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",820.55,"一般公共服务支出",{"v":3606.68,"d":"3,606.68"}]
["    （一）一般公共预算收入",820.55,"社会保障和就业支出",89.06]
["    （二）政府性基金预算收入",null,"卫生健康支出",49.64]
["    （三）国有资本经营预算收入",null,"住房保障支出",75.17]
["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":3000,"d":"3,000.00"}," "," "]
[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",{"v":3820.55,"d":"3,820.55"},"本年支出合计",{"v":3820.55,"d":"3,820.55"}]
["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":3820.55,"d":"3,820.55"},"支出总计",{"v":3820.55,"d":"3,820.55"}]

{"sheet":"部门收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]
["[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":3820.55,"d":"3,820.55"},null,820.55,820.55,{"$nulls":7},{"v":3000,"d":"3,000.00"}]
["201","一般公共服务支出",{"v":3606.68,"d":"3,606.68"},null,606.68,606.68,{"$nulls":7},{"v":3000,"d":"3,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":3606.68,"d":"3,606.68"},null,606.68,606.68,{"$nulls":7},{"v":3000,"d":"3,000.00"}]
["　　2010301","　　行政运行",606.68,null,606.68,606.68]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":3000,"d":"3,000.00"},{"$nulls":10},{"v":3000,"d":"3,000.00"}]
["208","社会保障和就业支出",89.06,null,89.06,89.06]
["　05","　行政事业单位养老支出",{"v":85.5,"d":"85.50"},null,{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":85.5,"d":"85.50"},null,{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　99","　其他社会保障和就业支出",3.56,null,3.56,3.56]
["　　2089999","　　其他社会保障和就业支出",3.56,null,3.56,3.56]
["210","卫生健康支出",49.64,null,49.64,49.64]
["　11","　行政事业单位医疗",49.64,null,49.64,49.64]
["　　2101101","　　行政单位医疗",27.42,null,27.42,27.42]
["　　2101103","　　公务员医疗补助",22.22,null,22.22,22.22]
["221","住房保障支出",75.17,null,75.17,75.17]
["　02","　住房改革支出",75.17,null,75.17,75.17]
["　　2210201","　　住房公积金",75.17,null,75.17,75.17]

{"sheet":"部门支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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":3820.55,"d":"3,820.55"},820.55,{"v":3000,"d":"3,000.00"}]
["201","一般公共服务支出",{"v":3606.68,"d":"3,606.68"},606.68,{"v":3000,"d":"3,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":3606.68,"d":"3,606.68"},606.68,{"v":3000,"d":"3,000.00"}]
["　　2010301","　　行政运行",606.68,606.68]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":3000,"d":"3,000.00"},null,{"v":3000,"d":"3,000.00"}]
["208","社会保障和就业支出",89.06,89.06]
["　05","　行政事业单位养老支出",{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　99","　其他社会保障和就业支出",3.56,3.56]
["　　2089999","　　其他社会保障和就业支出",3.56,3.56]
["210","卫生健康支出",49.64,49.64]
["　11","　行政事业单位医疗",49.64,49.64]
["　　2101101","　　行政单位医疗",27.42,27.42]
["　　2101103","　　公务员医疗补助",22.22,22.22]
["221","住房保障支出",75.17,75.17]
["　02","　住房改革支出",75.17,75.17]
["　　2210201","　　住房公积金",75.17,75.17]

{"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"]
["[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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",820.55,"一、本年支出",820.55,820.55," "," "]
["  一般公共预算拨款收入",820.55,"一般公共服务支出",606.68,606.68," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",89.06,89.06," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",49.64,49.64," "," "]
[null,null,"住房保障支出",75.17,75.17," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[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",820.55,"支出总计",820.55,820.55," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
["[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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",820.55,820.55]
["201","一般公共服务支出",606.68,606.68]
["　03","　政府办公厅（室）及相关机构事务",606.68,606.68]
["　　2010301","　　行政运行",606.68,606.68]
["208","社会保障和就业支出",89.06,89.06]
["　05","　行政事业单位养老支出",{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　99","　其他社会保障和就业支出",3.56,3.56]
["　　2089999","　　其他社会保障和就业支出",3.56,3.56]
["210","卫生健康支出",49.64,49.64]
["　11","　行政事业单位医疗",49.64,49.64]
["　　2101101","　　行政单位医疗",27.42,27.42]
["　　2101103","　　公务员医疗补助",22.22,22.22]
["221","住房保障支出",75.17,75.17]
["　02","　住房改革支出",75.17,75.17]
["　　2210201","　　住房公积金",75.17,75.17]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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",820.55,633.81,186.74]
["301","工资福利支出",617.57,617.57]
["　30101","　基本工资",236.64,236.64]
["　30102","　津贴补贴",147.34,147.34]
["　30103","　奖金",19.72,19.72]
["　30108","　机关事业单位基本养老保险缴费",{"v":85.5,"d":"85.50"},{"v":85.5,"d":"85.50"}]
["　30110","　职工基本医疗保险缴费",27.42,27.42]
["　30111","　公务员医疗补助缴费",22.22,22.22]
["　30112","　其他社会保障缴费",3.56,3.56]
["　30113","　住房公积金",75.17,75.17]
["302","商品和服务支出",176.74,null,176.74]
["　30201","　办公费",119.75,null,119.75]
["　30203","　咨询费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30217","　公务接待费",23.75,null,23.75]
["　30229","　福利费",0.48,null,0.48]
["　30231","　公务用车运行维护费",{"v":11.5,"d":"11.50"},null,{"v":11.5,"d":"11.50"}]
["　30239","　其他交通费用",16.26,null,16.26]
["303","对个人和家庭的补助",16.24,16.24]
["　30305","　生活补助",16.12,16.12]
["　30309","　奖励金",0.12,0.12]
["310","资本性支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　31002","　办公设备购置",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["930","兴国县社富乡",35.25,{"$nulls":3},23.75,11.5,{"v":11.5,"d":"11.50"}]

{"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:[930]兴国县社富乡 , [930001]兴国县社富乡人民政府",{"$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":11,"n_cols":3,"rows_kept":11,"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":3820.55,"d":"3,820.55"}]
["一般公共服务支出",{"v":3606.68,"d":"3,606.68"}]
["社会保障和就业支出",89.06]
["卫生健康支出",49.64]
["住房保障支出",75.17]

{"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",820.55,820.55]
["一般公共服务支出",606.68,606.68]
["社会保障和就业支出",89.06,89.06]
["卫生健康支出",49.64,49.64]
["住房保障支出",75.17,75.17]