{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["目录","部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","部门预算一般公共预算财政拨款支出表","部门预算一般公共预算财政拨款基本支出表","部门预算政府性基金预算财政拨款支出表","部门预算国有资本经营预算财政拨款支出表","部门预算财政拨款\"三公\"经费支出表"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,1]]}
["目录"]
[]
[1,"部门预算收支总表"]
[2,"部门预算收入总表"]
[3,"部门预算支出总表"]
[4,"部门预算财政拨款收支总表"]
[5,"部门预算一般公共预算财政拨款支出表"]
[6,"部门预算一般公共预算财政拨款基本支出表"]
[7,"部门预算政府性基金预算财政拨款支出表"]
[8,"部门预算国有资本经营预算财政拨款支出表"]
[9,"部门预算财政拨款“三公”经费支出表"]

{"sheet":"部门预算收支总表","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]]}
["部门预算收支总表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[115]创业中心","预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","收入","资金来源","支出",{"$f":"\"\"","v":""}]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[{"$f":"ROW()","v":6},"一、财政拨款收入",{"v":3509,"d":"3509.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
[7,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",3401.09]
[12,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",63.78]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",27.41]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",16.72]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[35,"        本年收入合计",{"v":3509,"d":"3509.00"},"        本年支出合计",{"v":3509,"d":"3509.00"}]
[36,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[37,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[38,"            合计",{"v":3509,"d":"3509.00"},"            合计",{"v":3509,"d":"3509.00"}]

{"sheet":"部门预算收入总表","index":2,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]]}
["部门预算收入总表",{"$f":"\"\"","v":""},"","","","","","","","",""]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"年度：",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","科目",{"$f":"\"\"","v":""},"本年收入合计","财政拨款收入","上级补助收入","事业收入",{"$f":"\"\"","v":""},"经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},"小计","事业费限额","小计","其中：财政专户收入",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[{"$f":"ROW()","v":6},"","合计",{"v":3509,"d":"3509.00"},{"v":3509,"d":"3509.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"206","科学技术支出",3401.09,3401.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20601","科学技术管理事务",3301.09,3301.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2060101","行政运行",777.85,777.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2060102","一般行政管理事务",2523.24,2523.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20699","其他科学技术支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2069999","其他科学技术支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"208","社会保障和就业支出",63.78,63.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"20805","行政事业单位离退休",63.78,63.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"2080502","事业单位离退休",{"v":10.3,"d":"10.30"},{"v":10.3,"d":"10.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2080505","机关事业单位基本养老保险缴费支出★",{"v":38.2,"d":"38.20"},{"v":38.2,"d":"38.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2080506","机关事业单位职业年金缴费支出★",15.28,15.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"210","卫生健康支出",27.41,27.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"21011","行政事业单位医疗",27.41,27.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2101101","行政单位医疗",2.32,2.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2101102","事业单位医疗",25.09,25.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"221","住房保障支出",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"22102","住房改革支出",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2210201","住房公积金",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算支出总表","index":3,"n_rows":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]]}
["部门预算支出总表",{"$f":"\"\"","v":""},"","","","","","",""]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"年度：","预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","科目",{"$f":"\"\"","v":""},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},"事业费限额","其他",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[{"$f":"ROW()","v":6},"","合计",{"v":3509,"d":"3509.00"},885.76,2623.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"206","科学技术支出",3401.09,777.85,2623.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"20601","科学技术管理事务",3301.09,777.85,2523.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"2060101","行政运行",777.85,777.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"2060102","一般行政管理事务",2523.24,{"v":0,"d":"0.00"},2523.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"20699","其他科学技术支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2069999","其他科学技术支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"208","社会保障和就业支出",63.78,63.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"20805","行政事业单位离退休",63.78,63.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"2080502","事业单位离退休",{"v":10.3,"d":"10.30"},{"v":10.3,"d":"10.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"2080505","机关事业单位基本养老保险缴费支出★",{"v":38.2,"d":"38.20"},{"v":38.2,"d":"38.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"2080506","机关事业单位职业年金缴费支出★",15.28,15.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"210","卫生健康支出",27.41,27.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"21011","行政事业单位医疗",27.41,27.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"2101101","行政单位医疗",2.32,2.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"2101102","事业单位医疗",25.09,25.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"221","住房保障支出",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"22102","住房改革支出",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"2210201","住房公积金",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算财政拨款收支总表","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]]}
["部门预算财政拨款收支总表",{"$f":"\"\"","v":""},"","","","","",""]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","收入",{"$f":"\"\"","v":""},"支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[{"$f":"ROW()","v":6},"一、一般公共预算财政拨款",{"v":3509,"d":"3509.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"二、政府性基金预算财政拨款",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[11,"","","六、科学技术支出",3401.09,3401.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"","","七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",63.78,63.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",27.41,27.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[16,"","","十一、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"","","十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",16.72,16.72,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[35,"        本年收入合计",{"v":3509,"d":"3509.00"},"        本年支出合计",{"v":3509,"d":"3509.00"},{"v":3509,"d":"3509.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[36,"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[37,"            合计",{"v":3509,"d":"3509.00"},"            合计",{"v":3509,"d":"3509.00"},{"v":3509,"d":"3509.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算一般公共预算财政拨款支出表","index":5,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算一般公共预算财政拨款支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"v":3509,"d":"3509.00"},885.76,2623.24]
[7,"206","科学技术支出",3401.09,777.85,2623.24]
[8,"20601","科学技术管理事务",3301.09,777.85,2523.24]
[9,"2060101","行政运行",777.85,777.85,{"v":0,"d":"0.00"}]
[10,"2060102","一般行政管理事务",2523.24,{"v":0,"d":"0.00"},2523.24]
[11,"20699","其他科学技术支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[12,"2069999","其他科学技术支出",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[13,"208","社会保障和就业支出",63.78,63.78,{"v":0,"d":"0.00"}]
[14,"20805","行政事业单位离退休",63.78,63.78,{"v":0,"d":"0.00"}]
[15,"2080502","事业单位离退休",{"v":10.3,"d":"10.30"},{"v":10.3,"d":"10.30"},{"v":0,"d":"0.00"}]
[16,"2080505","机关事业单位基本养老保险缴费支出★",{"v":38.2,"d":"38.20"},{"v":38.2,"d":"38.20"},{"v":0,"d":"0.00"}]
[17,"2080506","机关事业单位职业年金缴费支出★",15.28,15.28,{"v":0,"d":"0.00"}]
[18,"210","卫生健康支出",27.41,27.41,{"v":0,"d":"0.00"}]
[19,"21011","行政事业单位医疗",27.41,27.41,{"v":0,"d":"0.00"}]
[20,"2101101","行政单位医疗",2.32,2.32,{"v":0,"d":"0.00"}]
[21,"2101102","事业单位医疗",25.09,25.09,{"v":0,"d":"0.00"}]
[22,"221","住房保障支出",16.72,16.72,{"v":0,"d":"0.00"}]
[23,"22102","住房改革支出",16.72,16.72,{"v":0,"d":"0.00"}]
[24,"2210201","住房公积金",16.72,16.72,{"v":0,"d":"0.00"}]

{"sheet":"部门预算一般公共预算财政拨款基本支出表","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]]}
["部门预算一般公共预算财政拨款基本支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",885.76,336.31,549.45]
[7,"301","工资福利支出",324.82,324.82,{"v":0,"d":"0.00"}]
[8,"30101","基本工资",65.39,65.39,{"v":0,"d":"0.00"}]
[9,"30102","津贴补贴★",70.35,70.35,{"v":0,"d":"0.00"}]
[10,"30103","奖金",0.69,0.69,{"v":0,"d":"0.00"}]
[11,"30107","绩效工资",81.56,81.56,{"v":0,"d":"0.00"}]
[12,"30108","机关事业单位基本养老保险缴费★",{"v":38.2,"d":"38.20"},{"v":38.2,"d":"38.20"},{"v":0,"d":"0.00"}]
[13,"30109","职业年金缴费★",15.28,15.28,{"v":0,"d":"0.00"}]
[14,"30110","城镇职工基本医疗保险缴费",26.25,26.25,{"v":0,"d":"0.00"}]
[15,"30112","其他社会保障缴费★",2.94,2.94,{"v":0,"d":"0.00"}]
[16,"30113","住房公积金",16.72,16.72,{"v":0,"d":"0.00"}]
[17,"30199","其他工资福利支出",7.44,7.44,{"v":0,"d":"0.00"}]
[18,"302","商品和服务支出",549.45,{"v":0,"d":"0.00"},549.45]
[19,"30201","办公费",3.15,{"v":0,"d":"0.00"},3.15]
[20,"30205","水费",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
[21,"30206","电费",{"v":385,"d":"385.00"},{"v":0,"d":"0.00"},{"v":385,"d":"385.00"}]
[22,"30207","邮电费",{"v":2.3,"d":"2.30"},{"v":0,"d":"0.00"},{"v":2.3,"d":"2.30"}]
[23,"30208","取暖费",{"v":83,"d":"83.00"},{"v":0,"d":"0.00"},{"v":83,"d":"83.00"}]
[24,"30211","差旅费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
[25,"30213","维修(护)费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[26,"30215","会议费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[27,"30216","培训费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
[28,"30217","公务接待费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[29,"30228","工会经费",2.79,{"v":0,"d":"0.00"},2.79]
[30,"30231","公务用车运行维护费★",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
[31,"30299","其他商品和服务支出",0.21,{"v":0,"d":"0.00"},0.21]
[32,"303","对个人和家庭的补助",11.49,11.49,{"v":0,"d":"0.00"}]
[33,"30302","退休费",{"v":10.3,"d":"10.30"},{"v":10.3,"d":"10.30"},{"v":0,"d":"0.00"}]
[34,"30307","医疗费补助",1.16,1.16,{"v":0,"d":"0.00"}]
[35,"30309","奖励金",0.03,0.03,{"v":0,"d":"0.00"}]

{"sheet":"部门预算政府性基金预算财政拨款支出表","index":7,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[16,1,16,5]]}
["部门预算政府基金预算财政拨款支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":10}
[null,"此表无数据"]

{"sheet":"部门预算国有资本经营预算财政拨款支出表","index":8,"n_rows":21,"n_cols":6,"rows_kept":21,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[20,0,20,5]]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[115]创业中心",null,"预算年度：2019",null,"预算年度：2019","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次"]
{"$rows_empty":15}
["此表无数据"]

{"sheet":"部门预算财政拨款\"三公\"经费支出表","index":9,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]]}
["部门预算财政拨款“三公”经费支出表",{"$f":"\"\"","v":""},"","","","",""]
["部门编码及名称：[115]创业中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","项  目","资金来源",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["栏次",{"$f":"\"\"","v":""},"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[{"$f":"ROW()","v":6},"合计","","","","",""]
[7,"“三公”经费小计",{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"    其中：教学科研人员因公出国（境）费","","","","",""]
[10,"          其他因公出国（境）费","","","","",""]
[11,"二、公务用车购置及运维费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"    其中：公务用车购置费","","","","",""]
[13,"          公务用车运行维护费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[14,"三、公务接待费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]