{"text_format":"3","workbook":"xls","n_sheets":8,"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"],"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:[617001]新余市渝水区市场监督管理局",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":1962.9492,"d":"1,962.95"},"一般公共服务支出",{"v":1730.7554,"d":"1,730.76"}]
["    （一）一般公共预算收入",{"v":1962.9492,"d":"1,962.95"},"社会保障和就业支出",{"v":160.4361,"d":"160.44"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":95.7477,"d":"95.75"}]
["    （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":1962.9492,"d":"1,962.95"},"本年支出合计",{"v":1986.9392,"d":"1,986.94"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",23.99]
[]
["收入总计",{"v":1986.9392,"d":"1,986.94"},"支出总计",{"v":1986.9392,"d":"1,986.94"}]

{"sheet":"部门收入总表","index":1,"n_rows":18,"n_cols":15,"rows_kept":18,"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"]
["[617001]新余市渝水区市场监督管理局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":1986.9392,"d":"1,986.94"},23.99,{"v":1962.9492,"d":"1,962.95"},{"v":1962.9492,"d":"1,962.95"}]
["201","一般公共服务支出",{"v":1730.7554,"d":"1,730.76"},23.99,{"v":1706.7654,"d":"1,706.77"},{"v":1706.7654,"d":"1,706.77"}]
["　38","　市场监督管理事务",{"v":1730.7554,"d":"1,730.76"},23.99,{"v":1706.7654,"d":"1,706.77"},{"v":1706.7654,"d":"1,706.77"}]
["　　2013801","　　行政运行",{"v":1705.7654,"d":"1,705.77"},null,{"v":1705.7654,"d":"1,705.77"},{"v":1705.7654,"d":"1,705.77"}]
["　　2013899","　　其他市场监督管理事务",24.99,23.99,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["208","社会保障和就业支出",{"v":160.4361,"d":"160.44"},null,{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　05","　行政事业单位养老支出",{"v":160.4361,"d":"160.44"},null,{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　　2080501","　　行政单位离退休",{"v":30.2089,"d":"30.21"},null,{"v":30.2089,"d":"30.21"},{"v":30.2089,"d":"30.21"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":130.2272,"d":"130.23"},null,{"v":130.2272,"d":"130.23"},{"v":130.2272,"d":"130.23"}]
["221","住房保障支出",{"v":95.7477,"d":"95.75"},null,{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　02","　住房改革支出",{"v":95.7477,"d":"95.75"},null,{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　　2210201","　　住房公积金",{"v":95.7477,"d":"95.75"},null,{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]

{"sheet":"部门支出总表","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"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[617001]新余市渝水区市场监督管理局",{"$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":1986.9392,"d":"1,986.94"},{"v":1985.9392,"d":"1,985.94"},{"v":1,"d":"1.00"}]
["201","一般公共服务支出",{"v":1730.7554,"d":"1,730.76"},{"v":1729.7554,"d":"1,729.76"},{"v":1,"d":"1.00"}]
["　38","　市场监督管理事务",{"v":1730.7554,"d":"1,730.76"},{"v":1729.7554,"d":"1,729.76"},{"v":1,"d":"1.00"}]
["　　2013801","　　行政运行",{"v":1705.7654,"d":"1,705.77"},{"v":1705.7654,"d":"1,705.77"}]
["　　2013899","　　其他市场监督管理事务",24.99,23.99,{"v":1,"d":"1.00"}]
["208","社会保障和就业支出",{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　05","　行政事业单位养老支出",{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　　2080501","　　行政单位离退休",{"v":30.2089,"d":"30.21"},{"v":30.2089,"d":"30.21"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":130.2272,"d":"130.23"},{"v":130.2272,"d":"130.23"}]
["221","住房保障支出",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　02","　住房改革支出",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　　2210201","　　住房公积金",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]

{"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"]
["[617001]新余市渝水区市场监督管理局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1962.9492,"d":"1,962.95"},"一、本年支出",{"v":1962.9492,"d":"1,962.95"},{"v":1962.9492,"d":"1,962.95"}," "," "]
["  一般公共预算拨款收入",{"v":1962.9492,"d":"1,962.95"},"一般公共服务支出",1706.7654,{"v":1706.7654,"d":"1,706.77"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",23.99,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1962.9492,"d":"1,962.95"},"支出总计",{"v":1962.9492,"d":"1,962.95"},{"v":1962.9492,"d":"1,962.95"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[617001]新余市渝水区市场监督管理局",{"$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":1962.9492,"d":"1,962.95"},{"v":1961.9492,"d":"1,961.95"},{"v":1,"d":"1.00"}]
["201","一般公共服务支出",{"v":1706.7654,"d":"1,706.77"},{"v":1705.7654,"d":"1,705.77"},{"v":1,"d":"1.00"}]
["　38","　市场监督管理事务",{"v":1706.7654,"d":"1,706.77"},{"v":1705.7654,"d":"1,705.77"},{"v":1,"d":"1.00"}]
["　　2013801","　　行政运行",{"v":1705.7654,"d":"1,705.77"},{"v":1705.7654,"d":"1,705.77"}]
["　　2013899","　　其他市场监督管理事务",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["208","社会保障和就业支出",{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　05","　行政事业单位养老支出",{"v":160.4361,"d":"160.44"},{"v":160.4361,"d":"160.44"}]
["　　2080501","　　行政单位离退休",{"v":30.2089,"d":"30.21"},{"v":30.2089,"d":"30.21"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":130.2272,"d":"130.23"},{"v":130.2272,"d":"130.23"}]
["221","住房保障支出",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　02","　住房改革支出",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["　　2210201","　　住房公积金",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"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"]
["[617001]新余市渝水区市场监督管理局",{"$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":1961.9492,"d":"1,961.95"},{"v":1724.6785,"d":"1,724.68"},{"v":237.2707,"d":"237.27"}]
["301","工资福利支出",{"v":1693.3576,"d":"1,693.36"},{"v":1693.3576,"d":"1,693.36"}]
["　30101","　基本工资",{"v":458.7864,"d":"458.79"},{"v":458.7864,"d":"458.79"}]
["　30102","　津贴补贴",{"v":288.3356,"d":"288.34"},{"v":288.3356,"d":"288.34"}]
["　30103","　奖金",{"v":469.6602,"d":"469.66"},{"v":469.6602,"d":"469.66"}]
["　30106","　伙食补助费",{"v":80.5,"d":"80.50"},{"v":80.5,"d":"80.50"}]
["　30107","　绩效工资",{"v":62.736,"d":"62.74"},{"v":62.736,"d":"62.74"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":130.2272,"d":"130.23"},{"v":130.2272,"d":"130.23"}]
["　30110","　职工基本医疗保险缴费",{"v":55.3466,"d":"55.35"},{"v":55.3466,"d":"55.35"}]
["　30111","　公务员医疗补助缴费",{"v":40.9684,"d":"40.97"},{"v":40.9684,"d":"40.97"}]
["　30112","　其他社会保障缴费",{"v":11.0495,"d":"11.05"},{"v":11.0495,"d":"11.05"}]
["　30113","　住房公积金",{"v":95.7477,"d":"95.75"},{"v":95.7477,"d":"95.75"}]
["302","商品和服务支出",{"v":220.7707,"d":"220.77"},null,{"v":220.7707,"d":"220.77"}]
["　30201","　办公费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30202","　印刷费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["　30205","　水费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30206","　电费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30207","　邮电费",{"v":2.412,"d":"2.41"},null,{"v":2.412,"d":"2.41"}]
["　30209","　物业管理费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30211","　差旅费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30213","　维修（护）费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30215","　会议费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30216","　培训费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30217","　公务接待费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　30228","　工会经费",{"v":9.5747,"d":"9.57"},null,{"v":9.5747,"d":"9.57"}]
["　30231","　公务用车运行维护费",{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
["　30239","　其他交通费用",{"v":56.784,"d":"56.78"},null,{"v":56.784,"d":"56.78"}]
["　30299","　其他商品和服务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["303","对个人和家庭的补助",{"v":31.3209,"d":"31.32"},{"v":31.3209,"d":"31.32"}]
["　30301","　离休费",{"v":10.1148,"d":"10.11"},{"v":10.1148,"d":"10.11"}]
["　30302","　退休费",{"v":9.1728,"d":"9.17"},{"v":9.1728,"d":"9.17"}]
["　30305","　生活补助",{"v":2.0208,"d":"2.02"},{"v":2.0208,"d":"2.02"}]
["　30309","　奖励金",{"v":3.272,"d":"3.27"},{"v":3.272,"d":"3.27"}]
["　30399","　其他对个人和家庭的补助",{"v":6.7405,"d":"6.74"},{"v":6.7405,"d":"6.74"}]
["310","资本性支出",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"}]
["　31002","　办公设备购置",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"}]

{"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],[3,0,4,0],[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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[617001]新余市渝水区市场监督管理局",{"$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",{"v":54,"d":"54.00"},null,{"v":12,"d":"12.00"},{"v":42,"d":"42.00"}]
["617001","新余市渝水区市场监督管理局",{"v":54,"d":"54.00"},null,{"v":12,"d":"12.00"},{"v":42,"d":"42.00"}]

{"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]