{"text_format":"3","workbook":"xls","n_sheets":9,"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","国有资本经营"],"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:[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",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":93.4643,"d":"93.46"},"一般公共服务支出",{"v":82.937,"d":"82.94"}]
["    （一）一般公共预算收入",{"v":93.4643,"d":"93.46"},"社会保障和就业支出",{"v":6.3571,"d":"6.36"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":4.1702,"d":"4.17"}]
["    （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":93.4643,"d":"93.46"},"本年支出合计",{"v":93.4643,"d":"93.46"}]
["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":93.4643,"d":"93.46"},"支出总计",{"v":93.4643,"d":"93.46"}]

{"sheet":"部门收入总表","index":1,"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],[3,4,3,7],[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"]
["[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":93.4643,"d":"93.46"},null,{"v":93.4643,"d":"93.46"},{"v":93.4643,"d":"93.46"}]
["201","一般公共服务支出",{"v":82.937,"d":"82.94"},null,{"v":82.937,"d":"82.94"},{"v":82.937,"d":"82.94"}]
["　28","　民主党派及工商联事务",{"v":82.937,"d":"82.94"},null,{"v":82.937,"d":"82.94"},{"v":82.937,"d":"82.94"}]
["　　2012801","　　行政运行",{"v":71.937,"d":"71.94"},null,{"v":71.937,"d":"71.94"},{"v":71.937,"d":"71.94"}]
["　　2012804","　　参政议政",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",{"v":6.3571,"d":"6.36"},null,{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　05","　行政事业单位养老支出",{"v":6.3571,"d":"6.36"},null,{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　　2080501","　　行政单位离退休",{"v":0.641,"d":"0.64"},null,{"v":0.641,"d":"0.64"},{"v":0.641,"d":"0.64"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":5.7161,"d":"5.72"},null,{"v":5.7161,"d":"5.72"},{"v":5.7161,"d":"5.72"}]
["221","住房保障支出",{"v":4.1702,"d":"4.17"},null,{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　02","　住房改革支出",{"v":4.1702,"d":"4.17"},null,{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　　2210201","　　住房公积金",{"v":4.1702,"d":"4.17"},null,{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]

{"sheet":"部门支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"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[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$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]
[null,"合计",{"v":93.4643,"d":"93.46"},{"v":82.4643,"d":"82.46"},{"v":11,"d":"11.00"}]
["201","一般公共服务支出",{"v":82.937,"d":"82.94"},{"v":71.937,"d":"71.94"},{"v":11,"d":"11.00"}]
["　28","　民主党派及工商联事务",{"v":82.937,"d":"82.94"},{"v":71.937,"d":"71.94"},{"v":11,"d":"11.00"}]
["　　2012801","　　行政运行",{"v":71.937,"d":"71.94"},{"v":71.937,"d":"71.94"}]
["　　2012804","　　参政议政",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　05","　行政事业单位养老支出",{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　　2080501","　　行政单位离退休",{"v":0.641,"d":"0.64"},{"v":0.641,"d":"0.64"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":5.7161,"d":"5.72"},{"v":5.7161,"d":"5.72"}]
["221","住房保障支出",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　02","　住房改革支出",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　　2210201","　　住房公积金",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]

{"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"]
["[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":93.4643,"d":"93.46"},"一、本年支出",{"v":93.4643,"d":"93.46"},{"v":93.4643,"d":"93.46"}," "," "]
["  一般公共预算拨款收入",{"v":93.4643,"d":"93.46"},"一般公共服务支出",82.937,{"v":82.937,"d":"82.94"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":93.4643,"d":"93.46"},"支出总计",{"v":93.4643,"d":"93.46"},{"v":93.4643,"d":"93.46"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]
["[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$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":93.4643,"d":"93.46"},{"v":82.4643,"d":"82.46"},{"v":11,"d":"11.00"}]
["201","一般公共服务支出",{"v":82.937,"d":"82.94"},{"v":71.937,"d":"71.94"},{"v":11,"d":"11.00"}]
["　28","　民主党派及工商联事务",{"v":82.937,"d":"82.94"},{"v":71.937,"d":"71.94"},{"v":11,"d":"11.00"}]
["　　2012801","　　行政运行",{"v":71.937,"d":"71.94"},{"v":71.937,"d":"71.94"}]
["　　2012804","　　参政议政",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2012899","　　其他民主党派及工商联事务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["208","社会保障和就业支出",{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　05","　行政事业单位养老支出",{"v":6.3571,"d":"6.36"},{"v":6.3571,"d":"6.36"}]
["　　2080501","　　行政单位离退休",{"v":0.641,"d":"0.64"},{"v":0.641,"d":"0.64"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":5.7161,"d":"5.72"},{"v":5.7161,"d":"5.72"}]
["221","住房保障支出",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　02","　住房改革支出",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["　　2210201","　　住房公积金",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"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"]
["[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$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":82.4643,"d":"82.46"},{"v":73.3287,"d":"73.33"},{"v":9.1356,"d":"9.14"}]
["301","工资福利支出",{"v":72.6477,"d":"72.65"},{"v":72.6477,"d":"72.65"}]
["　30101","　基本工资",{"v":20.3004,"d":"20.30"},{"v":20.3004,"d":"20.30"}]
["　30102","　津贴补贴",{"v":14.9716,"d":"14.97"},{"v":14.9716,"d":"14.97"}]
["　30103","　奖金",{"v":19.4202,"d":"19.42"},{"v":19.4202,"d":"19.42"}]
["　30106","　伙食补助费",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":5.7161,"d":"5.72"},{"v":5.7161,"d":"5.72"}]
["　30110","　职工基本医疗保险缴费",{"v":2.4293,"d":"2.43"},{"v":2.4293,"d":"2.43"}]
["　30111","　公务员医疗补助缴费",{"v":1.6761,"d":"1.68"},{"v":1.6761,"d":"1.68"}]
["　30112","　其他社会保障缴费",{"v":0.4638,"d":"0.46"},{"v":0.4638,"d":"0.46"}]
["　30113","　住房公积金",{"v":4.1702,"d":"4.17"},{"v":4.1702,"d":"4.17"}]
["302","商品和服务支出",{"v":9.1356,"d":"9.14"},null,{"v":9.1356,"d":"9.14"}]
["　30201","　办公费",2.92,null,2.92]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30207","　邮电费",{"v":0.396,"d":"0.40"},null,{"v":0.396,"d":"0.40"}]
["　30211","　差旅费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30217","　公务接待费",0.38,null,0.38]
["　30228","　工会经费",{"v":0.417,"d":"0.42"},null,{"v":0.417,"d":"0.42"}]
["　30231","　公务用车运行维护费",{"v":0.4986,"d":"0.50"},null,{"v":0.4986,"d":"0.50"}]
["　30239","　其他交通费用",{"v":3.324,"d":"3.32"},null,{"v":3.324,"d":"3.32"}]
["303","对个人和家庭的补助",{"v":0.681,"d":"0.68"},{"v":0.681,"d":"0.68"}]
["　30302","　退休费",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["　30309","　奖励金",0.16,0.16]
["　30399","　其他对个人和家庭的补助",{"v":0.221,"d":"0.22"},{"v":0.221,"d":"0.22"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[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"]
["填报单位[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["303","新余市渝水区工商业联合会（部门）",{"v":0.8786,"d":"0.88"},null,0.38,{"v":0.4986,"d":"0.50"}]

{"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]

{"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:[303]新余市渝水区工商业联合会（部门） , [303001]新余市渝水区工商业联合会",{"$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]