{"text_format":"3","workbook":"xls","n_sheets":19,"sheets":["封面","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","政府性基金","三公表","支出总表（引用）","财拨总表（引用）","部门整体支出绩效目标表","非公经济人士教育培训项目","基层商协会组织项目","民营企业调研项目","企业家协会（总商会）登记项目","执委会会议项目","资助贫困家庭大学生活动项目","走访老委会项目"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",null,null,"单位：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",{"v":435174,"d":"435,174.00"},"一般公共服务支出",{"v":411744,"d":"411,744.00"}]
["    一般公共预算拨款收入",{"v":435174,"d":"435,174.00"},"社会保障和就业支出",{"v":7010,"d":"7,010.00"}]
["    专项收入",null,"住房保障支出",{"v":16420,"d":"16,420.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":435174,"d":"435,174.00"},"本年支出合计",{"v":435174,"d":"435,174.00"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":435174,"d":"435,174.00"},"支出总计",{"v":435174,"d":"435,174.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":19,"n_cols":15,"rows_kept":19,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,8],[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:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$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","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":435174,"d":"435,174.00"},null,{"v":435174,"d":"435,174.00"},{"v":435174,"d":"435,174.00"}]
["201","一般公共服务支出",{"v":411744,"d":"411,744.00"},null,{"v":411744,"d":"411,744.00"},{"v":411744,"d":"411,744.00"}]
["　28","　民主党派及工商联事务",{"v":411744,"d":"411,744.00"},null,{"v":411744,"d":"411,744.00"},{"v":411744,"d":"411,744.00"}]
["　　2012801","　　行政运行",{"v":277744,"d":"277,744.00"},null,{"v":277744,"d":"277,744.00"},{"v":277744,"d":"277,744.00"}]
["　　2012804","　　参政议政",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":114000,"d":"114,000.00"},null,{"v":114000,"d":"114,000.00"},{"v":114000,"d":"114,000.00"}]
["208","社会保障和就业支出",{"v":7010,"d":"7,010.00"},null,{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　05","　行政事业单位养老支出",{"v":7010,"d":"7,010.00"},null,{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　　2080501","　　行政单位离退休",{"v":6410,"d":"6,410.00"},null,{"v":6410,"d":"6,410.00"},{"v":6410,"d":"6,410.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":600,"d":"600.00"},null,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["221","住房保障支出",{"v":16420,"d":"16,420.00"},null,{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　02","　住房改革支出",{"v":16420,"d":"16,420.00"},null,{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　　2210201","　　住房公积金",{"v":16420,"d":"16,420.00"},null,{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":435174,"d":"435,174.00"},{"v":287174,"d":"287,174.00"},{"v":148000,"d":"148,000.00"}]
["201","一般公共服务支出",{"v":411744,"d":"411,744.00"},{"v":263744,"d":"263,744.00"},{"v":148000,"d":"148,000.00"}]
["　28","　民主党派及工商联事务",{"v":411744,"d":"411,744.00"},{"v":263744,"d":"263,744.00"},{"v":148000,"d":"148,000.00"}]
["　　2012801","　　行政运行",{"v":277744,"d":"277,744.00"},{"v":263744,"d":"263,744.00"},{"v":14000,"d":"14,000.00"}]
["　　2012804","　　参政议政",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":114000,"d":"114,000.00"},null,{"v":114000,"d":"114,000.00"}]
["208","社会保障和就业支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　05","　行政事业单位养老支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　　2080501","　　行政单位离退休",{"v":6410,"d":"6,410.00"},{"v":6410,"d":"6,410.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["221","住房保障支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　02","　住房改革支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　　2210201","　　住房公积金",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":4},"单位：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"]
["一、财政拨款收入",{"v":435174,"d":"435,174.00"},"一、本年支出",{"v":435174,"d":"435,174.00"},{"v":435174,"d":"435,174.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":435174,"d":"435,174.00"},"一般公共服务支出",{"v":411744,"d":"411,744.00"},{"v":411744,"d":"411,744.00"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":435174,"d":"435,174.00"},"支出总计",{"v":435174,"d":"435,174.00"},{"v":435174,"d":"435,174.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":19,"n_cols":5,"rows_kept":19,"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"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021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":435174,"d":"435,174.00"},{"v":287174,"d":"287,174.00"},{"v":148000,"d":"148,000.00"}]
["201","一般公共服务支出",{"v":411744,"d":"411,744.00"},{"v":263744,"d":"263,744.00"},{"v":148000,"d":"148,000.00"}]
["　28","　民主党派及工商联事务",{"v":411744,"d":"411,744.00"},{"v":263744,"d":"263,744.00"},{"v":148000,"d":"148,000.00"}]
["　　2012801","　　行政运行",{"v":277744,"d":"277,744.00"},{"v":263744,"d":"263,744.00"},{"v":14000,"d":"14,000.00"}]
["　　2012804","　　参政议政",{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":114000,"d":"114,000.00"},null,{"v":114000,"d":"114,000.00"}]
["208","社会保障和就业支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　05","　行政事业单位养老支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["　　2080501","　　行政单位离退休",{"v":6410,"d":"6,410.00"},{"v":6410,"d":"6,410.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["221","住房保障支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　02","　住房改革支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
["　　2210201","　　住房公积金",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"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"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2021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":287174,"d":"287,174.00"},{"v":212460,"d":"212,460.00"},{"v":74714,"d":"74,714.00"}]
[null,"工资福利支出",{"v":205906,"d":"205,906.00"},{"v":205906,"d":"205,906.00"}]
["30101","　基本工资",{"v":79308,"d":"79,308.00"},{"v":79308,"d":"79,308.00"}]
["3010201","　规范性补贴",{"v":54600,"d":"54,600.00"},{"v":54600,"d":"54,600.00"}]
["3010204","　医疗工龄补贴",{"v":2568,"d":"2,568.00"},{"v":2568,"d":"2,568.00"}]
["3010205","　降温费和烤火费",{"v":2080,"d":"2,080.00"},{"v":2080,"d":"2,080.00"}]
["3010299","　其他津贴补贴",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["3010301","　年终一次性奖金",{"v":6609,"d":"6,609.00"},{"v":6609,"d":"6,609.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":22481,"d":"22,481.00"},{"v":22481,"d":"22,481.00"}]
["30110","　职工基本医疗保险缴费",{"v":10959,"d":"10,959.00"},{"v":10959,"d":"10,959.00"}]
["30111","　公务员医疗补助缴费",{"v":9135,"d":"9,135.00"},{"v":9135,"d":"9,135.00"}]
["3011201","　失业保险",{"v":365,"d":"365.00"},{"v":365,"d":"365.00"}]
["3011202","　工伤保险",{"v":421,"d":"421.00"},{"v":421,"d":"421.00"}]
["3011203","　大病医疗保险",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
["30113","　住房公积金",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]
[null,"商品和服务支出",{"v":74714,"d":"74,714.00"},null,{"v":74714,"d":"74,714.00"}]
["30201","　办公费",{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
["30202","　印刷费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30207","　邮电费",{"v":3600,"d":"3,600.00"},null,{"v":3600,"d":"3,600.00"}]
["3020701","　领导干部电话费补助",{"v":1080,"d":"1,080.00"},null,{"v":1080,"d":"1,080.00"}]
["30211","　差旅费",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["30213","　维修（护）费",{"v":2000,"d":"2,000.00"},null,{"v":2000,"d":"2,000.00"}]
["30215","　会议费",{"v":3000,"d":"3,000.00"},null,{"v":3000,"d":"3,000.00"}]
["30216","　培训费",{"v":5000,"d":"5,000.00"},null,{"v":5000,"d":"5,000.00"}]
["30217","　公务接待费",{"v":4000,"d":"4,000.00"},null,{"v":4000,"d":"4,000.00"}]
["30228","　工会经费",{"v":1642,"d":"1,642.00"},null,{"v":1642,"d":"1,642.00"}]
["30231","　公务用车运行维护费",{"v":1272,"d":"1,272.00"},null,{"v":1272,"d":"1,272.00"}]
["30239","　其他交通费用",{"v":12720,"d":"12,720.00"},null,{"v":12720,"d":"12,720.00"}]
["3029999","　其他_其他商品和服务支出",{"v":3400,"d":"3,400.00"},null,{"v":3400,"d":"3,400.00"}]
[null,"对个人和家庭的补助",{"v":6554,"d":"6,554.00"},{"v":6554,"d":"6,554.00"}]
["30302","　退休费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
["3030901","　独生子女费",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"}]
["3039901","　离退休人员活动经费",{"v":2210,"d":"2,210.00"},{"v":2210,"d":"2,210.00"}]
["3039902","　书报费",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2021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":"三公表","index":8,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:303工商联 , 303901新余市渝水区工商业联合会",{"$nulls":5},"单位：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 "}]
["","合计",{"v":5272,"d":"5,272.00"},null,{"v":4000,"d":"4,000.00"},{"v":1272,"d":"1,272.00"}]
["303","工商联",{"v":5272,"d":"5,272.00"},null,{"v":4000,"d":"4,000.00"},{"v":1272,"d":"1,272.00"}]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[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":435174,"d":"435,174.00"}]
["一般公共服务支出",{"v":411744,"d":"411,744.00"}]
["社会保障和就业支出",{"v":7010,"d":"7,010.00"}]
["住房保障支出",{"v":16420,"d":"16,420.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,0,1,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"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"]
[]
["**",1,2,3]
["",{"v":435174,"d":"435,174.00"},{"v":435174,"d":"435,174.00"}]
["一般公共服务支出",{"v":411744,"d":"411,744.00"},{"v":411744,"d":"411,744.00"}]
["社会保障和就业支出",{"v":7010,"d":"7,010.00"},{"v":7010,"d":"7,010.00"}]
["住房保障支出",{"v":16420,"d":"16,420.00"},{"v":16420,"d":"16,420.00"}]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[3,0,3,12],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,12],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,12],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,12],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,12],[8,0,8,12],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,12],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,12],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,12],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,12],[13,0,13,12],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,12],[15,0,19,2],[15,3,16,4],[15,5,15,7],[15,8,15,12],[16,5,16,7],[16,8,16,12],[17,3,17,4],[17,5,17,7],[17,8,17,12],[18,3,18,4],[18,5,18,7],[18,8,18,12],[19,3,19,4],[19,5,19,7],[19,8,19,12],[20,0,23,2],[20,3,20,4],[20,5,20,7],[20,8,20,12],[21,3,21,4],[21,5,21,7],[21,8,21,12],[22,3,22,4],[22,5,22,7],[22,8,22,12],[23,3,23,4],[23,5,23,7],[23,8,23,12],[24,0,24,2],[24,3,24,4],[24,5,24,7],[24,8,24,12]],"flags":["formulas_cached_only"]}
["2021年部门整体支出绩效目标表"]
["部门名称","工商联"]
["联系人","宋芳",{"$nulls":4},"联系电话","07906738312"]
["部门基本信息"]
["部门所属领域",null,null,"统一战线",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"办公室",null,null,"编制控制数",null,"4"]
["在职人员总数",null,null,"5",null,null,"其中：行政编制人数",null,"4"]
["事业编制人数",null,null,"",null,null,"编外人数",null,"1"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"43",null,null,"其中：上级财政拨款",null,""]
["本级财政安排",null,null,"43",null,null,"其他资金",null,""]
["支出预算合计",null,null,"43",null,null,"其中：人员经费",null,"22.8"]
["公用经费",null,null,"5.8",null,null,"项目经费",null,"14.4"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"新增会员企业数量（家）",null,null,">=10"]
["产出指标",null,null,"数量指标",null,"会员提交政协提案数（个）",null,null,">=5"]
["产出指标",null,null,"质量指标",null,"会员登记成功率（%）",null,null,"=100"]
["产出指标",null,null,"时效指标",null,"发展会员及时性",null,null,"及时"]
["产出指标",null,null,"成本指标",null,"",null,null,""]
["效益指标",null,null,"经济效益指标",null,"",null,null,""]
["效益指标",null,null,"社会效益指标",null,"政府与企业的紧密度",null,null,"提高"]
["效益指标",null,null,"生态效益指标",null,"",null,null,""]
["效益指标",null,null,"可持续影响指标",null,"",null,null,""]
["满意度指标",null,null,"满意度指标 ",null,"企业满意度（%）",null,null,">=98"]

{"sheet":"非公经济人士教育培训项目","index":12,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,16,0],[12,1,13,1],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,1,15,1],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"非公经济人士教育培训"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"4"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年培训民营经济人士200人次以上，场次4场以上。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","民营经济人士教育培训（人次）",{"$nulls":3},">=200"]
["产出指标","数量指标","民营经济人士培训次数（场次）",{"$nulls":3},">=4"]
["产出指标","质量指标","民营经济人士教育培训通过率（%）",{"$nulls":3},">=100"]
["产出指标","质量指标","人均培训时长（小时)",{"$nulls":3},">=4"]
["产出指标","时效指标","民营经济人士教育培训及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","民营经济人士培训覆盖率（%）",{"$nulls":3},">=95"]
["满意度指标","满意度指标","培训人员满意度（%）",{"$nulls":3},"=100"]

{"sheet":"基层商协会组织项目","index":13,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[12,1,13,1],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"基层商协会组织"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"1"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年，帮助至少2家商协会完善制度。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","帮助商协会数（家）",{"$nulls":3},">=2"]
["产出指标","数量指标","商协会完善制度数（项）",{"$nulls":3},">=2"]
["产出指标","质量指标","商协会制度完善率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","协助基层商协会完善制度及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","商协会管理规范性",{"$nulls":3},"提高"]
["满意度指标","满意度指标","商协会满意度（%）",{"$nulls":3},"=100"]

{"sheet":"民营企业调研项目","index":14,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"民营企业调研费"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"2.4"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年调研民营企业，不少于5家。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","调研民营企业数量（家）",{"$nulls":3},">=5"]
["产出指标","质量指标","调研民营企业成功率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","调研民营企业及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","调研民营企业成果数（个）",{"$nulls":3},">=5"]
["满意度指标","满意度指标","企业满意度（%）",{"$nulls":3},">=95"]

{"sheet":"企业家协会（总商会）登记项目","index":15,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"企业家协会（总商会）登记"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"1"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"渝水区总商会完成注册登记"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","总商会登记数（家）",{"$nulls":3},"=1"]
["产出指标","质量指标","登记成功率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","登记及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","总商会知名度",{"$nulls":3},"提高"]
["满意度指标","满意度指标","会员满意度（%）",{"$nulls":3},"=100"]

{"sheet":"执委会会议项目","index":16,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"执委会会议"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-07-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"1"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年召开至少一次工商联执委会会议"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","召开执委会会议（次）",{"$nulls":3},"=1"]
["产出指标","质量指标","召开执委会会议成功率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","召开执委会会议及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","执委会影响力",{"$nulls":3},"提高"]
["满意度指标","满意度指标","参会人员满意度（%）",{"$nulls":3},">=98"]

{"sheet":"资助贫困家庭大学生活动项目","index":17,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"资助贫困家庭大学生活动"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-02-28"]
["项目资金\n（万元）",null," 年度资金总额",null,"3"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年召开资助贫困家庭大学生会议一次"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","资助贫困家庭大学生会议次数（次）",{"$nulls":3},"=1"]
["产出指标","质量指标","召开会议成功率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","召开会议及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","贫困大学生家庭负担",{"$nulls":3},"减轻"]
["满意度指标","满意度指标","受资助贫困家庭大学生满意度（%）",{"$nulls":3},"=100"]

{"sheet":"走访老委会项目","index":18,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标申报表（生成表）"]
["（ 2021年度）"]
["项目名称",null,"走访老委会经费"]
["主管部门及代码",null,"工商联",null,"实施单位",null,"区工商联"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2021-01-01"]
[{"$nulls":6},"2021-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"2"]
[null,null,"其中：财政拨款",null,""]
[null,null,"其他资金",null,""]
["总\n体\n目\n标","年度绩效目标"]
[null,"2021年走访企业不少于10家。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","走访企业数（家）",{"$nulls":3},">=10"]
["产出指标","质量指标","走访成功率（%）",{"$nulls":3},"=100"]
["产出指标","时效指标","走访及时性",{"$nulls":3},"及时"]
["效益指标","社会效益指标","政府与企业紧密度",{"$nulls":3},"提高"]
["满意度指标","满意度指标","走访对象满意度（%）",{"$nulls":3},"=100"]