{"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:[305]兴国县交通运输局 , [305001]兴国县交通运输局",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":1773.1243,"d":"1,773.12"},"交通运输支出",{"v":32153.8813,"d":"32,153.88"}]
["    （一）一般公共预算收入",{"v":1773.1243,"d":"1,773.12"}," "," "]
["    （二）政府性基金预算收入",null," "," "]
["    （三）国有资本经营预算收入",null," "," "]
["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":30380.757,"d":"30,380.76"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":32153.8813,"d":"32,153.88"},"本年支出合计",{"v":32153.8813,"d":"32,153.88"}]
["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":32153.8813,"d":"32,153.88"},"支出总计",{"v":32153.8813,"d":"32,153.88"}]

{"sheet":"单位收入总表","index":1,"n_rows":14,"n_cols":15,"rows_kept":14,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":32153.8813,"d":"32,153.88"},null,{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"},{"$nulls":7},{"v":30380.757,"d":"30,380.76"}]
["214","交通运输支出",{"v":32153.8813,"d":"32,153.88"},null,{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"},{"$nulls":7},{"v":30380.757,"d":"30,380.76"}]
["　01","　公路水路运输",{"v":31793.8813,"d":"31,793.88"},null,{"v":1413.1243,"d":"1,413.12"},{"v":1413.1243,"d":"1,413.12"},{"$nulls":7},{"v":30380.757,"d":"30,380.76"}]
["　　2140101","　　行政运行",{"v":833.3013,"d":"833.30"},null,{"v":713.5443,"d":"713.54"},{"v":713.5443,"d":"713.54"},{"$nulls":7},{"v":119.757,"d":"119.76"}]
["　　2140106","　　公路养护",{"v":731,"d":"731.00"},null,{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"$nulls":7},{"v":261,"d":"261.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":30229.58,"d":"30,229.58"},null,229.58,229.58,{"$nulls":7},{"v":30000,"d":"30,000.00"}]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":14,"n_cols":5,"rows_kept":14,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$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]
[null,"合计",{"v":32153.8813,"d":"32,153.88"},{"v":833.3013,"d":"833.30"},{"v":31320.58,"d":"31,320.58"}]
["214","交通运输支出",{"v":32153.8813,"d":"32,153.88"},{"v":833.3013,"d":"833.30"},{"v":31320.58,"d":"31,320.58"}]
["　01","　公路水路运输",{"v":31793.8813,"d":"31,793.88"},{"v":833.3013,"d":"833.30"},{"v":30960.58,"d":"30,960.58"}]
["　　2140101","　　行政运行",{"v":833.3013,"d":"833.30"},{"v":833.3013,"d":"833.30"}]
["　　2140106","　　公路养护",{"v":731,"d":"731.00"},null,{"v":731,"d":"731.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":30229.58,"d":"30,229.58"},null,{"v":30229.58,"d":"30,229.58"}]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]

{"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"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1773.1243,"d":"1,773.12"},"一、本年支出",{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"}," "," "]
["  一般公共预算拨款收入",{"v":1773.1243,"d":"1,773.12"},"交通运输支出",{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"}," "]
["  政府性基金预算拨款收入",null," "," "," "," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1773.1243,"d":"1,773.12"},"支出总计",{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":14,"n_cols":5,"rows_kept":14,"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"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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]
[null,"合计",{"v":1773.1243,"d":"1,773.12"},{"v":713.5443,"d":"713.54"},{"v":1059.58,"d":"1,059.58"}]
["214","交通运输支出",{"v":1773.1243,"d":"1,773.12"},{"v":713.5443,"d":"713.54"},{"v":1059.58,"d":"1,059.58"}]
["　01","　公路水路运输",{"v":1413.1243,"d":"1,413.12"},{"v":713.5443,"d":"713.54"},699.58]
["　　2140101","　　行政运行",{"v":713.5443,"d":"713.54"},{"v":713.5443,"d":"713.54"}]
["　　2140106","　　公路养护",{"v":470,"d":"470.00"},null,{"v":470,"d":"470.00"}]
["　　2140199","　　其他公路水路运输支出",229.58,null,229.58]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"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"]}
[]
["一般公共预算基本支出表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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]
[null,"合计",{"v":713.5443,"d":"713.54"},{"v":656.0563,"d":"656.06"},{"v":57.488,"d":"57.49"}]
["301","工资福利支出",{"v":650.8279,"d":"650.83"},{"v":650.8279,"d":"650.83"}]
["　30101","　基本工资",{"v":244.1148,"d":"244.11"},{"v":244.1148,"d":"244.11"}]
["　30102","　津贴补贴",110.73,110.73]
["　30103","　奖金",{"v":20.3429,"d":"20.34"},{"v":20.3429,"d":"20.34"}]
["　30106","　伙食补助费",{"v":17.424,"d":"17.42"},{"v":17.424,"d":"17.42"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":79.1912,"d":"79.19"},{"v":79.1912,"d":"79.19"}]
["　30110","　职工基本医疗保险缴费",{"v":38.616,"d":"38.62"},{"v":38.616,"d":"38.62"}]
["　30111","　公务员医疗补助缴费",{"v":35.712,"d":"35.71"},{"v":35.712,"d":"35.71"}]
["　30112","　其他社会保障缴费",{"v":1.353,"d":"1.35"},{"v":1.353,"d":"1.35"}]
["　30113","　住房公积金",{"v":64.944,"d":"64.94"},{"v":64.944,"d":"64.94"}]
["　30199","　其他工资福利支出",{"v":38.4,"d":"38.40"},{"v":38.4,"d":"38.40"}]
["302","商品和服务支出",{"v":57.488,"d":"57.49"},null,{"v":57.488,"d":"57.49"}]
["　30201","　办公费",{"v":18.5,"d":"18.50"},null,{"v":18.5,"d":"18.50"}]
["　30217","　公务接待费",{"v":19.5,"d":"19.50"},null,{"v":19.5,"d":"19.50"}]
["　30229","　福利费",{"v":0.672,"d":"0.67"},null,{"v":0.672,"d":"0.67"}]
["　30231","　公务用车运行维护费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30239","　其他交通费用",{"v":12.816,"d":"12.82"},null,{"v":12.816,"d":"12.82"}]
["303","对个人和家庭的补助",{"v":5.2284,"d":"5.23"},{"v":5.2284,"d":"5.23"}]
["　30305","　生活补助",{"v":2.7084,"d":"2.71"},{"v":2.7084,"d":"2.71"}]
["　30309","　奖励金",2.52,2.52]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","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 "}]
["305","兴国县交通运输局",{"v":28.5,"d":"28.50"},null,{"v":19.5,"d":"19.50"},{"v":9,"d":"9.00"}]

{"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,"2023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:[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":8,"n_cols":3,"rows_kept":8,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[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":32153.8813,"d":"32,153.88"}]
["交通运输支出",{"v":32153.8813,"d":"32,153.88"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[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":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"}]
["交通运输支出",{"v":1773.1243,"d":"1,773.12"},{"v":1773.1243,"d":"1,773.12"}]