{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支预算总表1","单位收入总表2","单位支出总表3","财政拨款收支总表4","一般公共预算支出表5","一般公共预算基本支出表6","财政拨款“三公”经费支出表7","政府性基金预算支出表8","国有资本经营预算支出表9"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表1","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[35,0,35,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[308002]横峰县中型水库管理局",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":179.7032,"d":"179.70"},"社会保障和就业支出",{"v":16,"d":"16.00"}]
["    （一）一般公共预算收入",{"v":179.7032,"d":"179.70"},"卫生健康支出",{"v":4.9172,"d":"4.92"}]
["    （二）政府性基金预算收入",null,"农林水支出",178.84]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":12.3108,"d":"12.31"}]
["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":12.3648,"d":"12.36"}," "," "]
[null,null," "," "]
[null,null," "," "]
[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":192.068,"d":"192.07"},"本年支出合计",{"v":212.068,"d":"212.07"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":20,"d":"20.00"}]
[]
["收入总计",{"v":212.068,"d":"212.07"},"支出总计",{"v":212.068,"d":"212.07"}]

{"sheet":"单位收入总表2","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"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"]
["[308002]横峰县中型水库管理局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":212.068,"d":"212.07"},{"v":20,"d":"20.00"},{"v":179.7032,"d":"179.70"},{"v":179.7032,"d":"179.70"},{"$nulls":7},{"v":12.3648,"d":"12.36"}]
["208","社会保障和就业支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　05","　行政事业单位养老支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["210","卫生健康支出",{"v":4.9172,"d":"4.92"},null,{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　11","　行政事业单位医疗",{"v":4.9172,"d":"4.92"},null,{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　　2101102","　　事业单位医疗",{"v":4.9172,"d":"4.92"},null,{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["213","农林水支出",178.84,{"v":20,"d":"20.00"},{"v":146.4752,"d":"146.48"},{"v":146.4752,"d":"146.48"},{"$nulls":7},{"v":12.3648,"d":"12.36"}]
["　03","　水利",178.84,{"v":20,"d":"20.00"},{"v":146.4752,"d":"146.48"},{"v":146.4752,"d":"146.48"},{"$nulls":7},{"v":12.3648,"d":"12.36"}]
["　　2130301","　　行政运行",{"v":116.4752,"d":"116.48"},null,{"v":116.4752,"d":"116.48"},{"v":116.4752,"d":"116.48"}]
["　　2130306","　　水利工程运行与维护",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["　　2130311","　　水资源节约管理与保护",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2130399","　　其他水利支出",{"v":32.3648,"d":"32.36"},null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":7},{"v":12.3648,"d":"12.36"}]
["221","住房保障支出",{"v":12.3108,"d":"12.31"},null,{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　02","　住房改革支出",{"v":12.3108,"d":"12.31"},null,{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　　2210201","　　住房公积金",{"v":12.3108,"d":"12.31"},null,{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]

{"sheet":"单位支出总表3","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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[308002]横峰县中型水库管理局",{"$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":212.068,"d":"212.07"},{"v":149.7032,"d":"149.70"},{"v":62.3648,"d":"62.36"}]
["208","社会保障和就业支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　05","　行政事业单位养老支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["210","卫生健康支出",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　11","　行政事业单位医疗",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　　2101102","　　事业单位医疗",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["213","农林水支出",178.84,{"v":116.4752,"d":"116.48"},{"v":62.3648,"d":"62.36"}]
["　03","　水利",178.84,{"v":116.4752,"d":"116.48"},{"v":62.3648,"d":"62.36"}]
["　　2130301","　　行政运行",{"v":116.4752,"d":"116.48"},{"v":116.4752,"d":"116.48"}]
["　　2130306","　　水利工程运行与维护",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　　2130311","　　水资源节约管理与保护",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130399","　　其他水利支出",{"v":32.3648,"d":"32.36"},null,{"v":32.3648,"d":"32.36"}]
["221","住房保障支出",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　02","　住房改革支出",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　　2210201","　　住房公积金",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]

{"sheet":"财政拨款收支总表4","index":3,"n_rows":26,"n_cols":7,"rows_kept":26,"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"]
["[308002]横峰县中型水库管理局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":179.7032,"d":"179.70"},"一、本年支出",{"v":179.7032,"d":"179.70"},{"v":179.7032,"d":"179.70"}," "," "]
["  一般公共预算拨款收入",{"v":179.7032,"d":"179.70"},"社会保障和就业支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}," "]
["  国有资本经营预算收入",null,"农林水支出",{"v":146.4752,"d":"146.48"},{"v":146.4752,"d":"146.48"}," "]
[null,null,"住房保障支出",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":179.7032,"d":"179.70"},"支出总计",{"v":179.7032,"d":"179.70"},{"v":179.7032,"d":"179.70"}," "," "]

{"sheet":"一般公共预算支出表5","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"]
["[308002]横峰县中型水库管理局",{"$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":179.7032,"d":"179.70"},{"v":149.7032,"d":"149.70"},{"v":30,"d":"30.00"}]
["208","社会保障和就业支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　05","　行政事业单位养老支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["210","卫生健康支出",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　11","　行政事业单位医疗",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　　2101102","　　事业单位医疗",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["213","农林水支出",{"v":146.4752,"d":"146.48"},{"v":116.4752,"d":"116.48"},{"v":30,"d":"30.00"}]
["　03","　水利",{"v":146.4752,"d":"146.48"},{"v":116.4752,"d":"116.48"},{"v":30,"d":"30.00"}]
["　　2130301","　　行政运行",{"v":116.4752,"d":"116.48"},{"v":116.4752,"d":"116.48"}]
["　　2130311","　　水资源节约管理与保护",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130399","　　其他水利支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["221","住房保障支出",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　02","　住房改革支出",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["　　2210201","　　住房公积金",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]

{"sheet":"一般公共预算基本支出表6","index":5,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[308002]横峰县中型水库管理局",{"$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":149.7032,"d":"149.70"},{"v":135.7032,"d":"135.70"},14]
["301","工资福利支出",{"v":135.7032,"d":"135.70"}]
["　30101","　基本工资",{"v":45.1908,"d":"45.19"},{"v":45.1908,"d":"45.19"}]
["　30103","　奖金",{"v":20.3,"d":"20.30"},{"v":20.3,"d":"20.30"}]
["　30107","　绩效工资",{"v":36.456,"d":"36.46"},{"v":36.456,"d":"36.46"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
["　30110","　职工基本医疗保险缴费",{"v":4.9172,"d":"4.92"},{"v":4.9172,"d":"4.92"}]
["　30112","　其他社会保障缴费",{"v":0.5284,"d":"0.53"},{"v":0.5284,"d":"0.53"}]
["　30113","　住房公积金",{"v":12.3108,"d":"12.31"},{"v":12.3108,"d":"12.31"}]
["302","商品和服务支出",6.65]
["　30201","　办公费",{"v":0.642,"d":"0.64"},null,0.642]
["　30202","　印刷费",{"v":0.8,"d":"0.80"},null,0.8]
["　30208","　取暖费",{"v":0.208,"d":"0.21"},null,0.208]
["　30217","　公务接待费",{"v":2,"d":"2.00"},null,2]
["　30228","　工会经费",{"v":3,"d":"3.00"},null,3]
["310","资本性支出",7.35]
["　31002","　办公设备购置",7.35,null,7.35]

{"sheet":"财政拨款“三公”经费支出表7","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[308002]横峰县中型水库管理局",{"$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 "}]
["308002","横峰县水资源保护中心",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"sheet":"政府性基金预算支出表8","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":"国有资本经营预算支出表9","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:[308002]横峰县中型水库管理局",{"$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]