{"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","一般公共预算三公表","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:[603002]新余市渝水区中小企业服务局",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":140.6895,"d":"140.69"},"社会保障和就业支出",{"v":11.5934,"d":"11.59"}]
["    （一）一般公共预算收入",{"v":140.6895,"d":"140.69"},"资源勘探工业信息等支出",{"v":122.381951,"d":"122.38"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":6.7142,"d":"6.71"}]
["    （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":140.6895,"d":"140.69"},"本年支出合计",{"v":140.689551,"d":"140.69"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":5.1e-05,"d":"0.00"}]
[]
["收入总计",{"v":140.689551,"d":"140.69"},"支出总计",{"v":140.689551,"d":"140.69"}]

{"sheet":"部门收入总表","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"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"]}
[]
["部门收入总表"]
["[603002]新余市渝水区中小企业服务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":140.689551,"d":"140.69"},{"v":5.1e-05,"d":"0.00"},{"v":140.6895,"d":"140.69"},{"v":140.6895,"d":"140.69"}]
["208","社会保障和就业支出",{"v":11.5934,"d":"11.59"},null,{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　05","　行政事业单位养老支出",{"v":11.5934,"d":"11.59"},null,{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　　2080501","　　行政单位离退休",{"v":2.3841,"d":"2.38"},null,{"v":2.3841,"d":"2.38"},{"v":2.3841,"d":"2.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.2093,"d":"9.21"},null,{"v":9.2093,"d":"9.21"},{"v":9.2093,"d":"9.21"}]
["215","资源勘探工业信息等支出",{"v":122.381951,"d":"122.38"},{"v":5.1e-05,"d":"0.00"},{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["　08","　支持中小企业发展和管理支出",{"v":122.381951,"d":"122.38"},{"v":5.1e-05,"d":"0.00"},{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["　　2150801","　　行政运行",{"v":122.381951,"d":"122.38"},{"v":5.1e-05,"d":"0.00"},{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["221","住房保障支出",{"v":6.7142,"d":"6.71"},null,{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　02","　住房改革支出",{"v":6.7142,"d":"6.71"},null,{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　　2210201","　　住房公积金",{"v":6.7142,"d":"6.71"},null,{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]

{"sheet":"部门支出总表","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]}
[]
["部门支出总表"]
["填报单位[603002]新余市渝水区中小企业服务局",{"$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":140.689551,"d":"140.69"},{"v":140.6895,"d":"140.69"},{"v":5.1e-05,"d":"0.00"}]
["208","社会保障和就业支出",{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　05","　行政事业单位养老支出",{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　　2080501","　　行政单位离退休",{"v":2.3841,"d":"2.38"},{"v":2.3841,"d":"2.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.2093,"d":"9.21"},{"v":9.2093,"d":"9.21"}]
["215","资源勘探工业信息等支出",{"v":122.381951,"d":"122.38"},{"v":122.3819,"d":"122.38"},{"v":5.1e-05,"d":"0.00"}]
["　08","　支持中小企业发展和管理支出",{"v":122.381951,"d":"122.38"},{"v":122.3819,"d":"122.38"},{"v":5.1e-05,"d":"0.00"}]
["　　2150801","　　行政运行",{"v":122.381951,"d":"122.38"},{"v":122.3819,"d":"122.38"},{"v":5.1e-05,"d":"0.00"}]
["221","住房保障支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　02","　住房改革支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　　2210201","　　住房公积金",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]

{"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"]
["[603002]新余市渝水区中小企业服务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":140.6895,"d":"140.69"},"一、本年支出",{"v":140.6895,"d":"140.69"},{"v":140.6895,"d":"140.69"}," "," "]
["  一般公共预算拨款收入",{"v":140.6895,"d":"140.69"},"社会保障和就业支出",11.5934,{"v":11.5934,"d":"11.59"}," "]
["  政府性基金预算拨款收入",null,"资源勘探工业信息等支出",{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":5.1e-05,"d":"0.00"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":140.6895,"d":"140.69"},"支出总计",{"v":140.6895,"d":"140.69"},{"v":140.6895,"d":"140.69"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]
["[603002]新余市渝水区中小企业服务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":140.6895,"d":"140.69"},{"v":140.6895,"d":"140.69"}]
["208","社会保障和就业支出",{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　05","　行政事业单位养老支出",{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["　　2080501","　　行政单位离退休",{"v":2.3841,"d":"2.38"},{"v":2.3841,"d":"2.38"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":9.2093,"d":"9.21"},{"v":9.2093,"d":"9.21"}]
["215","资源勘探工业信息等支出",{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["　08","　支持中小企业发展和管理支出",{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["　　2150801","　　行政运行",{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["221","住房保障支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　02","　住房改革支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["　　2210201","　　住房公积金",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"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"]
["[603002]新余市渝水区中小企业服务局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":140.6895,"d":"140.69"},{"v":131.3341,"d":"131.33"},{"v":9.3554,"d":"9.36"}]
["301","工资福利支出",{"v":127.8756,"d":"127.88"},{"v":127.8756,"d":"127.88"}]
["　30101","　基本工资",{"v":32.8656,"d":"32.87"},{"v":32.8656,"d":"32.87"}]
["　30102","　津贴补贴",{"v":10.1488,"d":"10.15"},{"v":10.1488,"d":"10.15"}]
["　30103","　奖金",{"v":40.7573,"d":"40.76"},{"v":40.7573,"d":"40.76"}]
["　30106","　伙食补助费",{"v":5.6,"d":"5.60"},{"v":5.6,"d":"5.60"}]
["　30107","　绩效工资",13.77,13.77]
["　30108","　机关事业单位基本养老保险缴费",{"v":9.2093,"d":"9.21"},{"v":9.2093,"d":"9.21"}]
["　30110","　职工基本医疗保险缴费",{"v":3.9139,"d":"3.91"},{"v":3.9139,"d":"3.91"}]
["　30111","　公务员医疗补助缴费",{"v":3.8357,"d":"3.84"},{"v":3.8357,"d":"3.84"}]
["　30112","　其他社会保障缴费",{"v":1.0608,"d":"1.06"},{"v":1.0608,"d":"1.06"}]
["　30113","　住房公积金",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]
["302","商品和服务支出",{"v":8.1554,"d":"8.16"},null,{"v":8.1554,"d":"8.16"}]
["　30201","　办公费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30205","　水费",0.35,null,0.35]
["　30206","　电费",0.75,null,0.75]
["　30207","　邮电费",{"v":0.204,"d":"0.20"},null,{"v":0.204,"d":"0.20"}]
["　30209","　物业管理费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30211","　差旅费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30213","　维修（护）费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30217","　公务接待费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30228","　工会经费",{"v":0.6714,"d":"0.67"},null,{"v":0.6714,"d":"0.67"}]
["　30231","　公务用车运行维护费",0.48,null,0.48]
["　30299","　其他商品和服务支出",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
["303","对个人和家庭的补助",{"v":3.4585,"d":"3.46"},{"v":3.4585,"d":"3.46"}]
["　30302","　退休费",{"v":1.3896,"d":"1.39"},{"v":1.3896,"d":"1.39"}]
["　30305","　生活补助",{"v":1.0104,"d":"1.01"},{"v":1.0104,"d":"1.01"}]
["　30309","　奖励金",{"v":0.064,"d":"0.06"},{"v":0.064,"d":"0.06"}]
["　30399","　其他对个人和家庭的补助",{"v":0.9945,"d":"0.99"},{"v":0.9945,"d":"0.99"}]
["310","资本性支出",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["　31002","　办公设备购置",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[603002]新余市渝水区中小企业服务局",{"$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 "}]
[null,"合计",1.08,null,{"v":0.6,"d":"0.60"},0.48]
["603002","新余市渝水区中小企业服务局",1.08,null,{"v":0.6,"d":"0.60"},0.48]

{"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,"2022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:[603002]新余市渝水区中小企业服务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":10,"n_cols":3,"rows_kept":10,"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":140.689551,"d":"140.69"}]
["社会保障和就业支出",{"v":11.5934,"d":"11.59"}]
["资源勘探工业信息等支出",{"v":122.381951,"d":"122.38"}]
["住房保障支出",{"v":6.7142,"d":"6.71"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"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":140.6895,"d":"140.69"},{"v":140.6895,"d":"140.69"}]
["社会保障和就业支出",{"v":11.5934,"d":"11.59"},{"v":11.5934,"d":"11.59"}]
["资源勘探工业信息等支出",{"v":122.3819,"d":"122.38"},{"v":122.3819,"d":"122.38"}]
["住房保障支出",{"v":6.7142,"d":"6.71"},{"v":6.7142,"d":"6.71"}]