{"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:[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",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":9124.2516,"d":"9,124.25"},"农林水支出",{"v":9112.498476,"d":"9,112.50"}]
["    （一）一般公共预算收入",{"v":9124.2516,"d":"9,124.25"},"住房保障支出",13.15]
["    （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",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":9124.2516,"d":"9,124.25"},"本年支出合计",{"v":9125.648476,"d":"9,125.65"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1.396876,"d":"1.40"}]
[]
["收入总计",{"v":9125.648476,"d":"9,125.65"},"支出总计",{"v":9125.648476,"d":"9,125.65"}]

{"sheet":"部门收入总表","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"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"]
["[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":9125.648476,"d":"9,125.65"},{"v":1.396876,"d":"1.40"},{"v":9124.2516,"d":"9,124.25"},{"v":9124.2516,"d":"9,124.25"}]
["213","农林水支出",{"v":9112.498476,"d":"9,112.50"},{"v":1.396876,"d":"1.40"},{"v":9111.1016,"d":"9,111.10"},{"v":9111.1016,"d":"9,111.10"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":9112.498476,"d":"9,112.50"},{"v":1.396876,"d":"1.40"},{"v":9111.1016,"d":"9,111.10"},{"v":9111.1016,"d":"9,111.10"}]
["　　2130501","　　行政运行",{"v":199.4016,"d":"199.40"},null,{"v":199.4016,"d":"199.40"},{"v":199.4016,"d":"199.40"}]
["　　2130502","　　一般行政管理事务",{"v":1.396876,"d":"1.40"},{"v":1.396876,"d":"1.40"}]
["　　2130504","　　农村基础设施建设",{"v":4514.3,"d":"4,514.30"},null,{"v":4514.3,"d":"4,514.30"},{"v":4514.3,"d":"4,514.30"}]
["　　2130505","　　生产发展",{"v":3267,"d":"3,267.00"},null,{"v":3267,"d":"3,267.00"},{"v":3267,"d":"3,267.00"}]
["　　2130506","　　社会发展",{"v":489.9,"d":"489.90"},null,{"v":489.9,"d":"489.90"},{"v":489.9,"d":"489.90"}]
["　　2130507","　　贷款奖补和贴息",{"v":340,"d":"340.00"},null,{"v":340,"d":"340.00"},{"v":340,"d":"340.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":300.5,"d":"300.50"},null,{"v":300.5,"d":"300.50"},{"v":300.5,"d":"300.50"}]
["221","住房保障支出",13.15,null,13.15,13.15]
["　02","　住房改革支出",13.15,null,13.15,13.15]
["　　2210201","　　住房公积金",13.15,null,13.15,13.15]

{"sheet":"部门支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"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[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$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":9125.648476,"d":"9,125.65"},{"v":213.948476,"d":"213.95"},{"v":8911.7,"d":"8,911.70"}]
["213","农林水支出",{"v":9112.498476,"d":"9,112.50"},{"v":200.798476,"d":"200.80"},{"v":8911.7,"d":"8,911.70"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":9112.498476,"d":"9,112.50"},{"v":200.798476,"d":"200.80"},{"v":8911.7,"d":"8,911.70"}]
["　　2130501","　　行政运行",{"v":199.4016,"d":"199.40"},{"v":199.4016,"d":"199.40"}]
["　　2130502","　　一般行政管理事务",{"v":1.396876,"d":"1.40"},{"v":1.396876,"d":"1.40"}]
["　　2130504","　　农村基础设施建设",{"v":4514.3,"d":"4,514.30"},null,{"v":4514.3,"d":"4,514.30"}]
["　　2130505","　　生产发展",{"v":3267,"d":"3,267.00"},null,{"v":3267,"d":"3,267.00"}]
["　　2130506","　　社会发展",{"v":489.9,"d":"489.90"},null,{"v":489.9,"d":"489.90"}]
["　　2130507","　　贷款奖补和贴息",{"v":340,"d":"340.00"},null,{"v":340,"d":"340.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":300.5,"d":"300.50"},null,{"v":300.5,"d":"300.50"}]
["221","住房保障支出",13.15,13.15]
["　02","　住房改革支出",13.15,13.15]
["　　2210201","　　住房公积金",13.15,13.15]

{"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"]
["[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":9124.2516,"d":"9,124.25"},"一、本年支出",{"v":9124.2516,"d":"9124.25"},{"v":9124.2516,"d":"9,124.25"}," "," "]
["  一般公共预算拨款收入",{"v":9124.2516,"d":"9,124.25"},"农林水支出",{"v":9111.1016,"d":"9,111.10"},{"v":9111.1016,"d":"9,111.10"}," "," "]
["  政府性基金预算拨款收入",null,"住房保障支出",13.15,13.15," "," "]
["  国有资本经营预算收入",null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":9124.2516,"d":"9,124.25"},"支出总计",{"v":9124.2516,"d":"9,124.25"},{"v":9124.2516,"d":"9,124.25"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$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",{"v":9124.2516,"d":"9,124.25"},{"v":212.5516,"d":"212.55"},{"v":8911.7,"d":"8,911.70"}]
["213","农林水支出",{"v":9111.1016,"d":"9,111.10"},{"v":199.4016,"d":"199.40"},{"v":8911.7,"d":"8,911.70"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":9111.1016,"d":"9,111.10"},{"v":199.4016,"d":"199.40"},{"v":8911.7,"d":"8,911.70"}]
["　　2130501","　　行政运行",{"v":199.4016,"d":"199.40"},{"v":199.4016,"d":"199.40"}]
["　　2130504","　　农村基础设施建设",{"v":4514.3,"d":"4,514.30"},null,{"v":4514.3,"d":"4,514.30"}]
["　　2130505","　　生产发展",{"v":3267,"d":"3,267.00"},null,{"v":3267,"d":"3,267.00"}]
["　　2130506","　　社会发展",{"v":489.9,"d":"489.90"},null,{"v":489.9,"d":"489.90"}]
["　　2130507","　　贷款奖补和贴息",{"v":340,"d":"340.00"},null,{"v":340,"d":"340.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":300.5,"d":"300.50"},null,{"v":300.5,"d":"300.50"}]
["221","住房保障支出",13.15,13.15]
["　02","　住房改革支出",13.15,13.15]
["　　2210201","　　住房公积金",13.15,13.15]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"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"]
["[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$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":212.5516,"d":"212.55"},{"v":159.7516,"d":"159.75"},{"v":52.8,"d":"52.80"}]
["301","工资福利支出",{"v":159.5984,"d":"159.60"},{"v":159.5984,"d":"159.60"}]
["　30101","　基本工资",{"v":49.7484,"d":"49.75"},{"v":49.7484,"d":"49.75"}]
["　30102","　津贴补贴",{"v":18.144,"d":"18.14"},{"v":18.144,"d":"18.14"}]
["　30103","　奖金",{"v":26.9548,"d":"26.95"},{"v":26.9548,"d":"26.95"}]
["　30107","　绩效工资",{"v":15.9156,"d":"15.92"},{"v":15.9156,"d":"15.92"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":17.5224,"d":"17.52"},{"v":17.5224,"d":"17.52"}]
["　30110","　职工基本医疗保险缴费",{"v":5.7612,"d":"5.76"},{"v":5.7612,"d":"5.76"}]
["　30112","　其他社会保障缴费",{"v":0.6264,"d":"0.63"},{"v":0.6264,"d":"0.63"}]
["　30113","　住房公积金",13.15,13.15]
["　30199","　其他工资福利支出",{"v":11.7756,"d":"11.78"},{"v":11.7756,"d":"11.78"}]
["302","商品和服务支出",{"v":52.8,"d":"52.80"},null,{"v":52.8,"d":"52.80"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30216","　培训费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30217","　公务接待费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30226","　劳务费",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"}]
["　30228","　工会经费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30229","　福利费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30239","　其他交通费用",5.26,null,5.26]
["　30299","　其他商品和服务支出",3.94,null,3.94]
["303","对个人和家庭的补助",{"v":0.1532,"d":"0.15"},{"v":0.1532,"d":"0.15"}]
["　30399","　其他对个人和家庭的补助",{"v":0.1532,"d":"0.15"},{"v":0.1532,"d":"0.15"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["486","玉山县乡村振兴局",{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]

{"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,"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:[486]玉山县乡村振兴局 , [486001]玉山县乡村振兴局",{"$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":9,"n_cols":3,"rows_kept":9,"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":9125.648476,"d":"9,125.65"}]
["农林水支出",{"v":9112.498476,"d":"9,112.50"}]
["住房保障支出",13.15]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"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":9124.2516,"d":"9,124.25"},{"v":9124.2516,"d":"9,124.25"}]
["农林水支出",{"v":9111.1016,"d":"9,111.10"},{"v":9111.1016,"d":"9,111.10"}]
["住房保障支出",13.15,13.15]