{"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:[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",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":2501.28,"d":"2,501.28"},"一般公共服务支出",{"v":2379.87,"d":"2,379.87"}]
["    （一）一般公共预算收入",{"v":2501.28,"d":"2,501.28"},"社会保障和就业支出",59.86]
["    （二）政府性基金预算收入",null,"卫生健康支出",16.45]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":45.1,"d":"45.10"}]
["二、教育收费资金收入",null,"其他支出",{"v":5000,"d":"5,000.00"}]
["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":5000,"d":"5,000.00"}," "," "]
[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":7501.28,"d":"7,501.28"},"本年支出合计",{"v":7501.28,"d":"7,501.28"}]
["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":7501.28,"d":"7,501.28"},"支出总计",{"v":7501.28,"d":"7,501.28"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":7501.28,"d":"7,501.28"},null,{"v":2501.28,"d":"2,501.28"},{"v":2501.28,"d":"2,501.28"},{"$nulls":7},{"v":5000,"d":"5,000.00"}]
["201","一般公共服务支出",{"v":2379.87,"d":"2,379.87"},null,{"v":2379.87,"d":"2,379.87"},{"v":2379.87,"d":"2,379.87"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":2379.87,"d":"2,379.87"},null,{"v":2379.87,"d":"2,379.87"},{"v":2379.87,"d":"2,379.87"}]
["　　2010350","　　事业运行",{"v":2379.87,"d":"2,379.87"},null,{"v":2379.87,"d":"2,379.87"},{"v":2379.87,"d":"2,379.87"}]
["208","社会保障和就业支出",59.86,null,59.86,59.86]
["　05","　行政事业单位养老支出",47.37,null,47.37,47.37]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.37,null,47.37,47.37]
["　99","　其他社会保障和就业支出",12.49,null,12.49,12.49]
["　　2089999","　　其他社会保障和就业支出",12.49,null,12.49,12.49]
["210","卫生健康支出",16.45,null,16.45,16.45]
["　11","　行政事业单位医疗",16.45,null,16.45,16.45]
["　　2101102","　　事业单位医疗",16.45,null,16.45,16.45]
["221","住房保障支出",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["229","其他支出",{"v":5000,"d":"5,000.00"},{"$nulls":10},{"v":5000,"d":"5,000.00"}]
["　99","　其他支出",{"v":5000,"d":"5,000.00"},{"$nulls":10},{"v":5000,"d":"5,000.00"}]
["　　2299999","　　其他支出",{"v":5000,"d":"5,000.00"},{"$nulls":10},{"v":5000,"d":"5,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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":7501.28,"d":"7,501.28"},897.65,{"v":6603.63,"d":"6,603.63"}]
["201","一般公共服务支出",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["　　2010350","　　事业运行",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["208","社会保障和就业支出",59.86,59.86]
["　05","　行政事业单位养老支出",47.37,47.37]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.37,47.37]
["　99","　其他社会保障和就业支出",12.49,12.49]
["　　2089999","　　其他社会保障和就业支出",12.49,12.49]
["210","卫生健康支出",16.45,16.45]
["　11","　行政事业单位医疗",16.45,16.45]
["　　2101102","　　事业单位医疗",16.45,16.45]
["221","住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["229","其他支出",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["　99","　其他支出",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["　　2299999","　　其他支出",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]

{"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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":2501.28,"d":"2,501.28"},"一、本年支出",2501.28,{"v":2501.28,"d":"2,501.28"}," "," "]
["  一般公共预算拨款收入",{"v":2501.28,"d":"2,501.28"},"一般公共服务支出",{"v":2379.87,"d":"2,379.87"},{"v":2379.87,"d":"2,379.87"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",59.86,59.86," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",16.45,16.45," "," "]
[null,null,"住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[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":2501.28,"d":"2,501.28"},"支出总计",{"v":2501.28,"d":"2,501.28"},{"v":2501.28,"d":"2,501.28"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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":2501.28,"d":"2,501.28"},897.65,{"v":1603.63,"d":"1,603.63"}]
["201","一般公共服务支出",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["　　2010350","　　事业运行",{"v":2379.87,"d":"2,379.87"},776.24,{"v":1603.63,"d":"1,603.63"}]
["208","社会保障和就业支出",59.86,59.86]
["　05","　行政事业单位养老支出",47.37,47.37]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.37,47.37]
["　99","　其他社会保障和就业支出",12.49,12.49]
["　　2089999","　　其他社会保障和就业支出",12.49,12.49]
["210","卫生健康支出",16.45,16.45]
["　11","　行政事业单位医疗",16.45,16.45]
["　　2101102","　　事业单位医疗",16.45,16.45]
["221","住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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",897.65,{"v":854.7,"d":"854.70"},42.95]
["301","工资福利支出",854.46,854.46]
["　30101","　基本工资",133.99,133.99]
["　30103","　奖金",515.17,515.17]
["　30106","　伙食补助费",{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　30107","　绩效工资",72.49,72.49]
["　30108","　机关事业单位基本养老保险缴费",47.37,47.37]
["　30110","　职工基本医疗保险缴费",16.45,16.45]
["　30112","　其他社会保障缴费",12.49,12.49]
["　30113","　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["302","商品和服务支出",{"v":37.8,"d":"37.80"},null,{"v":37.8,"d":"37.80"}]
["　30201","　办公费",19.15,null,19.15]
["　30217","　公务接待费",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　30229","　福利费",0.77,null,0.77]
["　30239","　其他交通费用",13.38,null,13.38]
["303","对个人和家庭的补助",0.24,0.24]
["　30309","　奖励金",0.24,0.24]
["310","资本性支出",5.15,null,5.15]
["　31002","　办公设备购置",5.15,null,5.15]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["301","江西兴国经济开发区管理委员会",28.88,{"$nulls":3},28.88]

{"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:[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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":7501.28,"d":"7,501.28"}]
["一般公共服务支出",{"v":2379.87,"d":"2,379.87"}]
["社会保障和就业支出",59.86]
["卫生健康支出",16.45]
["住房保障支出",{"v":45.1,"d":"45.10"}]
["其他支出",{"v":5000,"d":"5,000.00"}]

{"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",{"v":2501.28,"d":"2,501.28"},{"v":2501.28,"d":"2,501.28"}]
["一般公共服务支出",{"v":2379.87,"d":"2,379.87"},{"v":2379.87,"d":"2,379.87"}]
["社会保障和就业支出",59.86,59.86]
["卫生健康支出",16.45,16.45]
["住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]