{"text_format":"3","workbook":"xls","n_sheets":8,"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","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":2,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":106,"n_cols":35,"rows_kept":106,"flags":["formulas_cached_only"]}
["附件2"]
["收支预算总表"]
["部门：",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",{"v":3980.45,"d":"3,980.45"},"合计"]
["    一般公共预算拨款收入",{"v":1570.04,"d":"1,570.04"},"一般公共服务支出"]
["    专项收入",null,"公共安全支出"]
["    政府性基金预算拨款收入",{"v":2410.41,"d":"2,410.41"},"教育支出"]
["    预算内投资收入",null,"科学技术支出"]
["二、事业收入",null,"文化体育与传媒支出"]
["三、事业单位经营收入",86.65,"社会保障和就业支出"]
["四、其他收入",821.26,"医疗卫生与计划生育支出"]
["五、附属单位上缴收入",null,"节能环保支出"]
["六、上级补助收入",{"v":4436.32,"d":"4,436.32"},"城乡社区支出"]
[null,null,"农林水支出",{"v":10185.82,"d":"10,185.82"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",93.65]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":9324.68,"d":"9,324.68"},"本年支出合计",{"v":10279.47,"d":"10,279.47"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",954.79]
["    财政拨款结转（结余）",776.89]
["    其他资金结转（结余）",{"v":177.9,"d":"177.90"}]
["收入总计",{"v":10279.47,"d":"10,279.47"},"支出总计",{"v":10279.47,"d":"10,279.47"}]
{"$rows_empty":21}
[{"$nulls":22},"0"]
{"$rows_empty":52}
[{"$nulls":34},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"merged":[[3,2,4,2],[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"]}
[]
["部门收入总表"]
["部门：",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":10279.470000000001,"d":"10,279.47"},{"v":3980.45,"d":"3,980.45"},{"v":1570.0400000000002,"d":"1,570.04"},{"v":0,"d":"0.00"},{"v":2410.41,"d":"2,410.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86.65,821.26,{"v":0,"d":"0.00"},{"v":4436.32,"d":"4,436.32"},{"v":0,"d":"0.00"},954.79]
["2130201","行政运行",{"v":1743.89,"d":"1,743.89"},{"v":1072.92,"d":"1,072.92"},{"v":1072.92,"d":"1,072.92"},{"$nulls":4},{"v":56.1,"d":"56.10"},467.86,{"$nulls":3},147.01]
["2130202","一般行政管理事务",440.59,{"v":93.4,"d":"93.40"},{"v":93.4,"d":"93.40"},{"$nulls":4},30.55,280.64,{"$nulls":3},{"v":36,"d":"36.00"}]
["2130202","林业防灾减灾",417.65,346.89,null,null,346.89,{"$nulls":3},45.76,null,{"v":25,"d":"25.00"}]
["2130234","森林培育",{"v":6279.240000000001,"d":"6,279.24"},{"v":1863.52,"d":"1,863.52"},null,null,{"v":1863.52,"d":"1,863.52"},{"$nulls":5},{"v":3674.83,"d":"3,674.83"},null,740.89]
["2130209","森林生态公益林",716.49,{"v":0,"d":"0.00"},{"$nulls":8},716.49]
["2210201","住房保障支出",93.65,93.65,93.65]
["2130212","湿地保护",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,null,{"v":200,"d":"200.00"}]
["2130208","森林资源监测",310.07,290.07,290.07,{"$nulls":5},{"v":20,"d":"20.00"}]
["2130208","林业事业机构",57.89,{"v":0,"d":"0.00"},{"$nulls":6},{"v":7,"d":"7.00"},null,{"v":20,"d":"20.00"},null,30.89]
["2130299","其它林业支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["部门：",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":10279.47,"d":"10,279.47"},{"v":2630.09,"d":"2,630.09"},{"v":7649.379999999999,"d":"7,649.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2130201","行政运行（林业）",{"v":1743.89,"d":"1,743.89"},{"v":1743.89,"d":"1,743.89"}]
["2130202","一般行政管理事务",440.59,404.59,{"v":36,"d":"36.00"}]
["2130202","林业防灾减灾",417.65,null,417.65]
["2130234","森林培育",{"v":6279.24,"d":"6,279.24"},null,{"v":6279.24,"d":"6,279.24"}]
["2130209","森林生态公益林",716.49,null,716.49]
["2130212","湿地保护",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["2130208","森林资源监测",310.07,310.07]
["2130208","林业事业机构",57.89,57.89]
["2130299","其它林业支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["2210201","住房保障支出",93.65,93.65]

{"sheet":"财拨收支总表","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["部门：",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":3980.45,"d":"3,980.45"},"一、本年支出",{"v":4757.34,"d":"4,757.34"},{"v":4757.34,"d":"4,757.34"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":1570.04,"d":"1,570.04"},"一般公共服务支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"公共安全支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":2410.41,"d":"2,410.41"},"教育支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":4663.69,"d":"4,663.69"},{"v":4663.69,"d":"4,663.69"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",93.65,93.65,{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",776.89,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":4757.34,"d":"4,757.34"},"支出总计",{"v":4757.34,"d":"4,757.34"},4757.34,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019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":1570.04,"d":"1,570.04"},{"v":1570.0400000000002,"d":"1,570.04"},{"v":0,"d":"0.00"}]
["2130201","行政运行（林业）",{"v":1072.92,"d":"1,072.92"},{"v":1072.92,"d":"1,072.92"}]
["2130202","一般行政管理事务",{"v":93.4,"d":"93.40"},{"v":93.4,"d":"93.40"}]
["2130208","森林资源监测",290.07,290.07]
["2210201","住房保障支出",93.65,93.65]
["2130299","其它林业支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[46,0,46,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2019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":1570.04,"d":"1,570.04"},{"v":1408.02,"d":"1,408.02"},{"v":162.01999999999998,"d":"162.02"}]
["301",null,{"v":1304.45,"d":"1,304.45"},{"v":1304.45,"d":"1,304.45"},{"v":0,"d":"0.00"}]
["  30130101","基本工资",521.96,521.96]
["  3013010201","统一津贴补贴",{"v":257.3,"d":"257.30"},{"v":257.3,"d":"257.30"}]
["  3013010202","岗位津贴",9.88,9.88]
["  3013010301","年终一次性奖金",{"v":43.5,"d":"43.50"},{"v":43.5,"d":"43.50"}]
["  3013010401","行政事业单位基本养老保险缴费",230.06,230.06]
["  3013010403","医疗保险"]
["  30130106","伙食补助费",{"v":0,"d":"0.00"}]
["  30130107","绩效工资",{"v":0,"d":"0.00"}]
["  3013019903","高温津贴",{"v":0,"d":"0.00"}]
["  3013019999","其他工资福利",241.75,241.75]
["302",null,{"v":162.01999999999998,"d":"162.02"},{"v":0,"d":"0.00"},{"v":162.01999999999998,"d":"162.02"}]
["  30130201","办公费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["  30130202","印刷费",13.37,null,13.37]
["  30130207","邮电费",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["  30130208","取暖费",{"v":0,"d":"0.00"}]
["  30130209","物业管理费",3.36,null,3.36]
["  30130211","差旅费",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["  30130213","维修（护）费",{"v":0,"d":"0.00"}]
["  30130215","会议费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30130216","培训费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["  30130217","公务接待费",{"v":0,"d":"0.00"}]
["  30130228","工会经费",15.61,null,15.61]
["  30130229","福利费",2.77,null,2.77]
["  30130230","公务交通补贴",10.02,null,10.02]
["  30130231","公务用车运行维护费",{"v":9.5,"d":"9.50"},null,{"v":9.5,"d":"9.50"}]
["  30130290","业务费",{"v":0,"d":"0.00"}]
["  3013029999","其他商品和服务",59.39,null,59.39]
["303",null,103.57,103.57,{"v":0,"d":"0.00"}]
["  3013030101","离休费",{"v":0,"d":"0.00"}]
["  3013030102","离休人员生活补贴",{"v":0,"d":"0.00"}]
["  3013030103","离休人员护理费",{"v":0,"d":"0.00"}]
["  3013030104","离休人员交通费",{"v":0,"d":"0.00"}]
["  3013030199","离休人员其他补贴"]
["  3013030203","退休人员补差经费",2.13,2.13]
["  3013030204","退休人员住宅电话补助费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"}]
["  3013030501","遗属补助",7.62,7.62]
["  30130311","住房公积金",93.65,93.65]
["  30130320","独生子女费",0.07,0.07]
["备注：301、303科目为人员经费支出，302科目为公用经费支出"]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["部门：",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","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 "}]
["100411001","大余县林业局",47.98,{"v":0,"d":"0.00"},{"v":32.3,"d":"32.30"},15.68,{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":11,"n_cols":5,"rows_kept":11,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2019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,null,2410.41,0,2410.41]
[2130202,"林业防灾减灾",346.89,null,346.89]
[2130234,"森林培育",1863.52,null,1863.52]
[2130212,"湿地保护",200,null,200]
["说明：本单位无政府性基金预算安排支出"]