{"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","财政拨款三公表","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:[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",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":1164.7493,"d":"1,164.75"},"一般公共服务支出",{"v":904.8613,"d":"904.86"}]
["    （一）一般公共预算收入",{"v":1164.7493,"d":"1,164.75"},"社会保障和就业支出",{"v":52.628,"d":"52.63"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":14.436,"d":"14.44"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":147,"d":"147.00"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":35.424,"d":"35.42"}]
["三、事业收入",null,"其他支出",{"v":10010.4,"d":"10,010.40"}]
["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":10000,"d":"10,000.00"}," "," "]
[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":11164.7493,"d":"11,164.75"},"本年支出合计",{"v":11164.7493,"d":"11,164.75"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":11164.7493,"d":"11,164.75"},"支出总计",{"v":11164.7493,"d":"11,164.75"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":11164.7493,"d":"11,164.75"},null,{"v":1164.7493,"d":"1,164.75"},{"v":1164.7493,"d":"1,164.75"},{"$nulls":7},{"v":10000,"d":"10,000.00"}]
["201","一般公共服务支出",{"v":904.8613,"d":"904.86"},null,{"v":904.8613,"d":"904.86"},{"v":904.8613,"d":"904.86"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":904.8613,"d":"904.86"},null,{"v":904.8613,"d":"904.86"},{"v":904.8613,"d":"904.86"}]
["　　2010301","　　行政运行",{"v":728.0613,"d":"728.06"},null,{"v":728.0613,"d":"728.06"},{"v":728.0613,"d":"728.06"}]
["　　2010350","　　事业运行",{"v":176.8,"d":"176.80"},null,{"v":176.8,"d":"176.80"},{"v":176.8,"d":"176.80"}]
["208","社会保障和就业支出",{"v":52.628,"d":"52.63"},null,{"v":52.628,"d":"52.63"},{"v":52.628,"d":"52.63"}]
["　05","　行政事业单位养老支出",{"v":39.038,"d":"39.04"},null,{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":39.038,"d":"39.04"},null,{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　99","　其他社会保障和就业支出",13.59,null,13.59,13.59]
["　　2089999","　　其他社会保障和就业支出",13.59,null,13.59,13.59]
["210","卫生健康支出",{"v":14.436,"d":"14.44"},null,{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　11","　行政事业单位医疗",{"v":14.436,"d":"14.44"},null,{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　　2101102","　　事业单位医疗",{"v":14.436,"d":"14.44"},null,{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["212","城乡社区支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"},{"v":147,"d":"147.00"}]
["　01","　城乡社区管理事务",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"},{"v":147,"d":"147.00"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"},{"v":147,"d":"147.00"}]
["221","住房保障支出",{"v":35.424,"d":"35.42"},null,{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　02","　住房改革支出",{"v":35.424,"d":"35.42"},null,{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　　2210201","　　住房公积金",{"v":35.424,"d":"35.42"},null,{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["229","其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"$nulls":7},{"v":10000,"d":"10,000.00"}]
["　99","　其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"$nulls":7},{"v":10000,"d":"10,000.00"}]
["　　2299999","　　其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"$nulls":7},{"v":10000,"d":"10,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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]
["","合计",{"v":11164.7493,"d":"11,164.75"},{"v":830.5493,"d":"830.55"},{"v":10334.2,"d":"10,334.20"}]
["201","一般公共服务支出",{"v":904.8613,"d":"904.86"},{"v":728.0613,"d":"728.06"},{"v":176.8,"d":"176.80"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":904.8613,"d":"904.86"},{"v":728.0613,"d":"728.06"},{"v":176.8,"d":"176.80"}]
["　　2010301","　　行政运行",{"v":728.0613,"d":"728.06"},{"v":728.0613,"d":"728.06"}]
["　　2010350","　　事业运行",{"v":176.8,"d":"176.80"},null,{"v":176.8,"d":"176.80"}]
["208","社会保障和就业支出",{"v":52.628,"d":"52.63"},{"v":52.628,"d":"52.63"}]
["　05","　行政事业单位养老支出",{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　99","　其他社会保障和就业支出",13.59,13.59]
["　　2089999","　　其他社会保障和就业支出",13.59,13.59]
["210","卫生健康支出",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　11","　行政事业单位医疗",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　　2101102","　　事业单位医疗",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["212","城乡社区支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["　01","　城乡社区管理事务",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["221","住房保障支出",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　02","　住房改革支出",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　　2210201","　　住房公积金",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["229","其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10010.4,"d":"10,010.40"}]
["　99","　其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10010.4,"d":"10,010.40"}]
["　　2299999","　　其他支出",{"v":10010.4,"d":"10,010.40"},null,{"v":10010.4,"d":"10,010.40"}]

{"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1164.7493,"d":"1,164.75"},"一、本年支出",{"v":1164.7493,"d":"1,164.75"},{"v":1164.7493,"d":"1,164.75"}," "," "]
["  一般公共预算拨款收入",{"v":1164.7493,"d":"1,164.75"},"一般公共服务支出",{"v":904.8613,"d":"904.86"},{"v":904.8613,"d":"904.86"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":52.628,"d":"52.63"},{"v":52.628,"d":"52.63"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}," "]
[null,null,"城乡社区支出",{"v":147,"d":"147.00"},{"v":147,"d":"147.00"}," "]
[null,null,"住房保障支出",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}," "]
[null,null,"其他支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1164.7493,"d":"1,164.75"},"支出总计",{"v":1164.7493,"d":"1,164.75"},{"v":1164.7493,"d":"1,164.75"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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]
["","合计",{"v":1164.7493,"d":"1,164.75"},{"v":830.5493,"d":"830.55"},{"v":334.2,"d":"334.20"}]
["201","一般公共服务支出",{"v":904.8613,"d":"904.86"},{"v":728.0613,"d":"728.06"},{"v":176.8,"d":"176.80"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":904.8613,"d":"904.86"},{"v":728.0613,"d":"728.06"},{"v":176.8,"d":"176.80"}]
["　　2010301","　　行政运行",{"v":728.0613,"d":"728.06"},{"v":728.0613,"d":"728.06"}]
["　　2010350","　　事业运行",{"v":176.8,"d":"176.80"},null,{"v":176.8,"d":"176.80"}]
["208","社会保障和就业支出",{"v":52.628,"d":"52.63"},{"v":52.628,"d":"52.63"}]
["　05","　行政事业单位养老支出",{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":39.038,"d":"39.04"},{"v":39.038,"d":"39.04"}]
["　99","　其他社会保障和就业支出",13.59,13.59]
["　　2089999","　　其他社会保障和就业支出",13.59,13.59]
["210","卫生健康支出",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　11","　行政事业单位医疗",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["　　2101102","　　事业单位医疗",{"v":14.436,"d":"14.44"},{"v":14.436,"d":"14.44"}]
["212","城乡社区支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["　01","　城乡社区管理事务",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["　　2120199","　　其他城乡社区管理事务支出",{"v":147,"d":"147.00"},null,{"v":147,"d":"147.00"}]
["221","住房保障支出",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　02","　住房改革支出",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["　　2210201","　　住房公积金",{"v":35.424,"d":"35.42"},{"v":35.424,"d":"35.42"}]
["229","其他支出",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"}]
["　99","　其他支出",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"}]
["　　2299999","　　其他支出",{"v":10.4,"d":"10.40"},null,{"v":10.4,"d":"10.40"}]

{"sheet":"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"]
["[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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]
["","合计",{"v":830.5493,"d":"830.55"},794.8973,35.652]
["301","工资福利支出",{"v":794.6573,"d":"794.66"}]
["　30101","　基本工资",{"v":109.1052,"d":"109.11"},109.1052]
["　30102","　津贴补贴",{"v":60.468,"d":"60.47"},60.468]
["　30103","　奖金",{"v":9.0921,"d":"9.09"},9.0921]
["　30106","　伙食补助费",{"v":9.504,"d":"9.50"},9.504]
["　30107","　绩效工资",{"v":504,"d":"504.00"},504]
["　30108","　机关事业单位基本养老保险缴费",{"v":39.038,"d":"39.04"},39.038]
["　30110","　职工基本医疗保险缴费",{"v":14.436,"d":"14.44"},14.436]
["　30112","　其他社会保障缴费",13.59,13.59]
["　30113","　住房公积金",{"v":35.424,"d":"35.42"},35.424]
["302","商品和服务支出",{"v":32.652,"d":"32.65"}]
["　30201","　办公费",{"v":16,"d":"16.00"},null,16]
["　30217","　公务接待费",{"v":5,"d":"5.00"},null,5]
["　30229","　福利费",{"v":0.672,"d":"0.67"},null,0.672]
["　30239","　其他交通费用",10.98,null,10.98]
["303","对个人和家庭的补助",0.24]
["　30309","　奖励金",0.24,0.24]
["310","资本性支出",{"v":3,"d":"3.00"}]
["　31002","　办公设备购置",{"v":3,"d":"3.00"},null,3]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["301","江西兴国经济开发区管理委员会",{"v":30.4,"d":"30.40"},null,{"v":30.4,"d":"30.40"}]

{"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,"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","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:[301]江西兴国经济开发区管理委员会 , [301001]江西兴国经济开发区管理委员会",{"$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]

{"sheet":"支出总表（引用）","index":9,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[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":11164.7493,"d":"11,164.75"}]
["一般公共服务支出",{"v":904.8613,"d":"904.86"}]
["社会保障和就业支出",{"v":52.628,"d":"52.63"}]
["卫生健康支出",{"v":14.436,"d":"14.44"}]
["城乡社区支出",{"v":147,"d":"147.00"}]
["住房保障支出",{"v":35.424,"d":"35.42"}]
["其他支出",{"v":10010.4,"d":"10,010.40"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[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":1164.7493,"d":"1,164.75"},1164.7493]
["一般公共服务支出",{"v":904.8613,"d":"904.86"},904.8613]
["社会保障和就业支出",{"v":52.628,"d":"52.63"},52.628]
["卫生健康支出",{"v":14.436,"d":"14.44"},14.436]
["城乡社区支出",{"v":147,"d":"147.00"},147]
["住房保障支出",{"v":35.424,"d":"35.42"},35.424]
["其他支出",{"v":10.4,"d":"10.40"},10.4]