{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"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:[404004]新余市渝水区就业创业服务中心",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":169.0782,"d":"169.08"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    （一）一般公共预算收入",{"v":169.0782,"d":"169.08"},{"$error":"#REF!"},{"$error":"#REF!"}]
["    （二）政府性基金预算收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["    （三）国有资本经营预算收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["二、教育收费资金收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["三、事业收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["四、事业单位经营收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["五、附属单位上缴收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["六、上级补助收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
["七、其他收入",null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["本年收入合计",{"v":169.0782,"d":"169.08"},"本年支出合计",{"$error":"#REF!"}]
["八、使用非财政拨款结余",null,"结转下年",{"$error":"#REF!"}]
["九、上年结转（结余）",{"v":795.171189,"d":"795.17"}]
[]
["收入总计",{"v":964.249389,"d":"964.25"},"支出总计",{"v":964.249389,"d":"964.25"}]

{"sheet":"部门收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
["[404004]新余市渝水区就业创业服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":964.249389,"d":"964.25"},{"v":795.171189,"d":"795.17"},{"v":169.0782,"d":"169.08"},{"v":169.0782,"d":"169.08"}]
["208","社会保障和就业支出",{"v":243.367498,"d":"243.37"},{"v":82.851798,"d":"82.85"},{"v":160.5157,"d":"160.52"},{"v":160.5157,"d":"160.52"}]
["　01","　人力资源和社会保障管理事务",{"v":146.8862,"d":"146.89"},null,{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　　2080106","　　就业管理事务",{"v":146.8862,"d":"146.89"},null,{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　05","　行政事业单位养老支出",{"v":13.6295,"d":"13.63"},null,{"v":13.6295,"d":"13.63"},{"v":13.6295,"d":"13.63"}]
["　　2080502","　　事业单位离退休",{"v":1.8895,"d":"1.89"},null,{"v":1.8895,"d":"1.89"},{"v":1.8895,"d":"1.89"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.74,null,11.74,11.74]
["　07","　就业补助",{"v":82.851798,"d":"82.85"},{"v":82.851798,"d":"82.85"}]
["　　2080799","　　其他就业补助支出",{"v":82.851798,"d":"82.85"},{"v":82.851798,"d":"82.85"}]
["213","农林水支出",{"v":712.319391,"d":"712.32"},{"v":712.319391,"d":"712.32"}]
["　08","　普惠金融发展支出",{"v":712.319391,"d":"712.32"},{"v":712.319391,"d":"712.32"}]
["　　2130804","　　创业担保贷款贴息及奖补",{"v":712.319391,"d":"712.32"},{"v":712.319391,"d":"712.32"}]
["221","住房保障支出",{"v":8.5625,"d":"8.56"},null,{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　02","　住房改革支出",{"v":8.5625,"d":"8.56"},null,{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　　2210201","　　住房公积金",{"v":8.5625,"d":"8.56"},null,{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]

{"sheet":"部门支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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[404004]新余市渝水区就业创业服务中心",{"$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":964.249389,"d":"964.25"},{"v":169.0782,"d":"169.08"},{"v":795.171189,"d":"795.17"}]
["208","社会保障和就业支出",{"v":243.367498,"d":"243.37"},{"v":160.5157,"d":"160.52"},{"v":82.851798,"d":"82.85"}]
["　01","　人力资源和社会保障管理事务",{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　　2080106","　　就业管理事务",{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　05","　行政事业单位养老支出",{"v":13.6295,"d":"13.63"},{"v":13.6295,"d":"13.63"}]
["　　2080502","　　事业单位离退休",{"v":1.8895,"d":"1.89"},{"v":1.8895,"d":"1.89"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.74,11.74]
["　07","　就业补助",{"v":82.851798,"d":"82.85"},null,{"v":82.851798,"d":"82.85"}]
["　　2080799","　　其他就业补助支出",{"v":82.851798,"d":"82.85"},null,{"v":82.851798,"d":"82.85"}]
["213","农林水支出",{"v":712.319391,"d":"712.32"},null,{"v":712.319391,"d":"712.32"}]
["　08","　普惠金融发展支出",{"v":712.319391,"d":"712.32"},null,{"v":712.319391,"d":"712.32"}]
["　　2130804","　　创业担保贷款贴息及奖补",{"v":712.319391,"d":"712.32"},null,{"v":712.319391,"d":"712.32"}]
["221","住房保障支出",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　02","　住房改革支出",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　　2210201","　　住房公积金",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]

{"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"]
["[404004]新余市渝水区就业创业服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":169.0782,"d":"169.08"},"一、本年支出",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  一般公共预算拨款收入",{"v":169.0782,"d":"169.08"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  政府性基金预算拨款收入",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  国有资本经营预算收入",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["二、上年结转",{"v":795.171189,"d":"795.17"},"二、结转下年",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  一般公共预算拨款结转",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["  政府性基金预算拨款结转",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":3},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":3},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["收入总计",{"v":169.0782,"d":"169.08"},"支出总计",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":16,"n_cols":5,"rows_kept":16,"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"]
["[404004]新余市渝水区就业创业服务中心",{"$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":169.0782,"d":"169.08"},{"v":169.0782,"d":"169.08"}]
["208","社会保障和就业支出",{"v":160.5157,"d":"160.52"},{"v":160.5157,"d":"160.52"}]
["　01","　人力资源和社会保障管理事务",{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　　2080106","　　就业管理事务",{"v":146.8862,"d":"146.89"},{"v":146.8862,"d":"146.89"}]
["　05","　行政事业单位养老支出",{"v":13.6295,"d":"13.63"},{"v":13.6295,"d":"13.63"}]
["　　2080502","　　事业单位离退休",{"v":1.8895,"d":"1.89"},{"v":1.8895,"d":"1.89"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",11.74,11.74]
["221","住房保障支出",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　02","　住房改革支出",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["　　2210201","　　住房公积金",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[404004]新余市渝水区就业创业服务中心",{"$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":169.0782,"d":"169.08"},{"v":157.106,"d":"157.11"},{"v":11.9722,"d":"11.97"}]
["301","工资福利支出",{"v":155.1365,"d":"155.14"},{"v":155.1365,"d":"155.14"}]
["　30101","　基本工资",{"v":41.8164,"d":"41.82"},{"v":41.8164,"d":"41.82"}]
["　30102","　津贴补贴",5.42,5.42]
["　30103","　奖金",{"v":45.1135,"d":"45.11"},{"v":45.1135,"d":"45.11"}]
["　30106","　伙食补助费",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["　30107","　绩效工资",{"v":25.158,"d":"25.16"},{"v":25.158,"d":"25.16"}]
["　30108","　机关事业单位基本养老保险缴费",11.74,11.74]
["　30110","　职工基本医疗保险缴费",{"v":4.9895,"d":"4.99"},{"v":4.9895,"d":"4.99"}]
["　30111","　公务员医疗补助缴费",{"v":4.069,"d":"4.07"},{"v":4.069,"d":"4.07"}]
["　30112","　其他社会保障缴费",{"v":1.2676,"d":"1.27"},{"v":1.2676,"d":"1.27"}]
["　30113","　住房公积金",{"v":8.5625,"d":"8.56"},{"v":8.5625,"d":"8.56"}]
["302","商品和服务支出",{"v":11.9722,"d":"11.97"},null,{"v":11.9722,"d":"11.97"}]
["　30201","　办公费",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["　30207","　邮电费",{"v":0.216,"d":"0.22"},null,{"v":0.216,"d":"0.22"}]
["　30217","　公务接待费",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　30228","　工会经费",{"v":0.8562,"d":"0.86"},null,{"v":0.8562,"d":"0.86"}]
["　30231","　公务用车运行维护费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["303","对个人和家庭的补助",{"v":1.9695,"d":"1.97"},{"v":1.9695,"d":"1.97"}]
["　30302","　退休费",{"v":1.116,"d":"1.12"},{"v":1.116,"d":"1.12"}]
["　30309","　奖励金",0.08,0.08]
["　30399","　其他对个人和家庭的补助",{"v":0.7735,"d":"0.77"},{"v":0.7735,"d":"0.77"}]

{"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[404004]新余市渝水区就业创业服务中心",{"$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",{"v":4.7,"d":"4.70"},null,{"v":3.8,"d":"3.80"},{"v":0.9,"d":"0.90"}]
["404004","新余市渝水区就业创业服务中心",{"v":4.7,"d":"4.70"},null,{"v":3.8,"d":"3.80"},{"v":0.9,"d":"0.90"}]

{"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:[404004]新余市渝水区就业创业服务中心",{"$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]