{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["一收支预算总表","二部门收入总表","三部门支出总表","四财政拨款收支总表","五一般公共预算支出表","六一般公共预算基本支出表","七一般公共预算三公经费支出表","八政府性基金预算支出表","九国有资本经营预算支出表"],"not_rendered":{"external_links":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[33,0,33,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位",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":79.884926,"d":"79.88"},"合计",130.88]
["    （一）一般公共预算收入",{"v":79.884926,"d":"79.88"},"一般公共服务支出"," "]
["    （二）政府性基金预算收入",null,"公共安全支出"," "]
["    （三）国有资本经营预算收入",null,"教育支出"," "]
["二、教育收费资金收入",null,"科学技术支出",117.41]
["三、事业收入",null,"文化体育与传媒支出"," "]
["四、事业单位经营收入",null,"社会保障和就业支出",5.93]
["五、附属单位上缴收入",null,"医疗卫生与计划生育支出",5.17]
["六、上级补助收入",null,"节能环保支出"," "]
["七、其他收入",{"v":40,"d":"40.00"},"城乡社区支出"," "]
[null,null,"农林水支出"," "]
[null,null,"交通运输支出"," "]
[null,null,"资源勘探信息等支出"," "]
[null,null,"商业服务业等支出"," "]
[null,null,"金融支出"," "]
[null,null,"国土海洋气象等支出"," "]
[null,null,"住房保障支出",2.37]
[null,null,"粮油物资储备支出"," "]
[null,null,"其他支出"," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":119.884926,"d":"119.88"},"本年支出合计",130.88]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",{"v":11,"d":"11.00"}]
[]
["收入总计",{"v":130.884926,"d":"130.88"},"支出总计",130.88]

{"sheet":"二部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["填报单位",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":130.884926,"d":"130.88"},{"v":11,"d":"11.00"},{"v":79.884926,"d":"79.88"},{"v":79.884926,"d":"79.88"},{"$nulls":7},{"v":40,"d":"40.00"}]
["206","科学技术支出",{"v":117.4124,"d":"117.41"},{"v":11,"d":"11.00"},{"v":66.4124,"d":"66.41"},{"v":66.4124,"d":"66.41"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　07","　科学技术普及",{"v":117.4124,"d":"117.41"},{"v":11,"d":"11.00"},{"v":66.4124,"d":"66.41"},{"v":66.4124,"d":"66.41"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2060701","　　机构运行",{"v":22.1124,"d":"22.11"},null,{"v":22.1124,"d":"22.11"},{"v":22.1124,"d":"22.11"}]
["　　2060702","　　科普活动",{"v":91,"d":"91.00"},{"v":11,"d":"11.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"$nulls":7},{"v":40,"d":"40.00"}]
["　　2060799","　　其他科学技术普及支出",{"v":4.3,"d":"4.30"},null,{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"}]
["208","社会保障和就业支出",{"v":5.933184,"d":"5.93"},null,{"v":5.933184,"d":"5.93"},{"v":5.933184,"d":"5.93"}]
["　05","　行政事业单位养老支出",{"v":5.001984,"d":"5.00"},null,{"v":5.001984,"d":"5.00"},{"v":5.001984,"d":"5.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.334656,"d":"3.33"},null,{"v":3.334656,"d":"3.33"},{"v":3.334656,"d":"3.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.667328,"d":"1.67"},null,{"v":1.667328,"d":"1.67"},{"v":1.667328,"d":"1.67"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":5.172414,"d":"5.17"},null,{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　11","　行政事业单位医疗",{"v":5.172414,"d":"5.17"},null,{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　　2101101","　　行政单位医疗",{"v":5.172414,"d":"5.17"},null,{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["221","住房保障支出",{"v":2.366928,"d":"2.37"},null,{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　02","　住房改革支出",{"v":2.366928,"d":"2.37"},null,{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　　2210201","　　住房公积金",{"v":2.366928,"d":"2.37"},null,{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]

{"sheet":"三部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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",{"$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":130.884926,"d":"130.88"},{"v":37.384926,"d":"37.38"},{"v":93.5,"d":"93.50"}]
["206","科学技术支出",{"v":117.4124,"d":"117.41"},{"v":23.9124,"d":"23.91"},{"v":93.5,"d":"93.50"}]
["　07","　科学技术普及",{"v":117.4124,"d":"117.41"},{"v":23.9124,"d":"23.91"},{"v":93.5,"d":"93.50"}]
["　　2060701","　　机构运行",{"v":22.1124,"d":"22.11"},{"v":22.1124,"d":"22.11"}]
["　　2060702","　　科普活动",{"v":91,"d":"91.00"},null,{"v":91,"d":"91.00"}]
["　　2060799","　　其他科学技术普及支出",{"v":4.3,"d":"4.30"},{"v":1.8,"d":"1.80"},{"v":2.5,"d":"2.50"}]
["208","社会保障和就业支出",{"v":5.933184,"d":"5.93"},{"v":5.933184,"d":"5.93"}]
["　05","　行政事业单位养老支出",{"v":5.001984,"d":"5.00"},{"v":5.001984,"d":"5.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.334656,"d":"3.33"},{"v":3.334656,"d":"3.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.667328,"d":"1.67"},{"v":1.667328,"d":"1.67"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　11","　行政事业单位医疗",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　　2101101","　　行政单位医疗",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["221","住房保障支出",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　02","　住房改革支出",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　　2210201","　　住房公积金",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]

{"sheet":"四财政拨款收支总表","index":3,"n_rows":22,"n_cols":7,"rows_kept":22,"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"]
["填报单位",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":79.884926,"d":"79.88"},"一、本年支出",{"v":79.884926,"d":"79.88"},{"v":79.884926,"d":"79.88"}]
["  一般公共预算拨款收入",{"v":79.884926,"d":"79.88"},"科学技术支出","66.41",{"v":66.4124,"d":"66.41"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":5.933184,"d":"5.93"},{"v":5.933184,"d":"5.93"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}," "]
[null,null,"住房保障支出",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":11,"d":"11.00"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":79.884926,"d":"79.88"},"支出总计",79.88,79.88]

{"sheet":"五一般公共预算支出表","index":4,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
[{"$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]
[null,"合计",{"v":79.884926,"d":"79.88"},{"v":37.384926,"d":"37.38"},{"v":42.5,"d":"42.50"}]
["206","科学技术支出",{"v":66.4124,"d":"66.41"},{"v":23.9124,"d":"23.91"},{"v":42.5,"d":"42.50"}]
["　07","　科学技术普及",{"v":66.4124,"d":"66.41"},{"v":23.9124,"d":"23.91"},{"v":42.5,"d":"42.50"}]
["　　2060701","　　机构运行",{"v":22.1124,"d":"22.11"},{"v":22.1124,"d":"22.11"}]
["　　2060702","　　科普活动",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　　2060799","　　其他科学技术普及支出",{"v":4.3,"d":"4.30"},{"v":1.8,"d":"1.80"},{"v":2.5,"d":"2.50"}]
["208","社会保障和就业支出",{"v":5.933184,"d":"5.93"},{"v":5.933184,"d":"5.93"}]
["　05","　行政事业单位养老支出",{"v":5.001984,"d":"5.00"},{"v":5.001984,"d":"5.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":3.334656,"d":"3.33"},{"v":3.334656,"d":"3.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":1.667328,"d":"1.67"},{"v":1.667328,"d":"1.67"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　11","　行政事业单位医疗",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　　2101101","　　行政单位医疗",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["221","住房保障支出",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　02","　住房改革支出",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["　　2210201","　　住房公积金",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]

{"sheet":"六一般公共预算基本支出表","index":5,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["单位名称",{"$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":37.384926,"d":"37.38"},{"v":33.196926,"d":"33.20"},{"v":4.188,"d":"4.19"}]
["301","工资福利支出",{"v":32.265726,"d":"32.27"},{"v":32.265726,"d":"32.27"}]
["　30101","　基本工资",{"v":13.4064,"d":"13.41"},{"v":13.4064,"d":"13.41"}]
["　30102","　津贴补贴",{"v":6.318,"d":"6.32"},{"v":6.318,"d":"6.32"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":3.334656,"d":"3.33"},{"v":3.334656,"d":"3.33"}]
["　30109","　职业年金缴费",{"v":1.667328,"d":"1.67"},{"v":1.667328,"d":"1.67"}]
["　30110","　职工基本医疗保险缴费",{"v":5.172414,"d":"5.17"},{"v":5.172414,"d":"5.17"}]
["　30113","　住房公积金",{"v":2.366928,"d":"2.37"},{"v":2.366928,"d":"2.37"}]
["302","商品和服务支出",{"v":4.188,"d":"4.19"},null,{"v":4.188,"d":"4.19"}]
["　30201","　办公费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30202","　印刷费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30211","　差旅费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30213","　维修（护）费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30215","　会议费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30216","　培训费",0.16,null,0.16]
["　30217","　公务接待费",0.44,null,0.44]
["　30229","　福利费",{"v":0.108,"d":"0.11"},null,{"v":0.108,"d":"0.11"}]
["　30239","　其他交通费用",2.28,null,2.28]
["303","对个人和家庭的补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　30305","　生活补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,4,0,6],[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"]
["填报部门",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
[null,"合计",2.64,null,0.44,{"v":2.2,"d":"2.20"}]
["732001","江西省大余县科学技术协会",2.64,null,0.44,{"v":2.2,"d":"2.20"}]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,5],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:",{"$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":"九国有资本经营预算支出表","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",{"$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]