{"text_format":"3","workbook":"xls","n_sheets":14,"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","三公表","政府性基金预算支出表","收入","支出-2","财拨","财拨(结转)","预算绩效目标表"],"not_rendered":{"external_links":1,"defined_names":27},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null," "]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"南昌市新建区供销合作社(本级)"]
[]
[]
[]
["单位负责人签章：",{"$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":133,"n_cols":41,"rows_kept":133,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：南昌市新建区供销合作社(本级)",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":11674001.45,"d":"11,674,001.45"},"合计",{"v":11674001.45,"d":"11,674,001.45"}]
["    一般公共预算拨款收入",{"v":11674001.45,"d":"11,674,001.45"},"社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"}]
["    专项收入",{"v":0,"d":"0.00"},"卫生健康支出",{"v":197458.55,"d":"197,458.55"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":163964.28,"d":"163,964.28"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":11674001.45,"d":"11,674,001.45"},"本年支出合计",{"v":11674001.45,"d":"11,674,001.45"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":11674001.45,"d":"11,674,001.45"},"支出总计",{"v":11674001.45,"d":"11,674,001.45"}]
{"$rows_empty":25}
[{"$nulls":28},"0"]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[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"]
["填报单位：南昌市新建区供销合作社(本级)",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["合计",null,{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["216","商业服务业等支出",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  商业流通事务",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2160201","    行政运行",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[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：南昌市新建区供销合作社(本级)",{"$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]
[null,"合计",{"v":11674001.45,"d":"11,674,001.45"},{"v":5224001.45,"d":"5,224,001.45"},{"v":6450000,"d":"6,450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"},{"v":201192.5,"d":"201,192.50"},{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",{"v":198708.64,"d":"198,708.64"},{"v":198708.64,"d":"198,708.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":198708.64,"d":"198,708.64"},{"v":198708.64,"d":"198,708.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  企业改革补助",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080699","    其他企业改革发展补助",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":2483.86,"d":"2,483.86"},{"v":2483.86,"d":"2,483.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":2483.86,"d":"2,483.86"},{"v":2483.86,"d":"2,483.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["216","商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  商业流通事务",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2160201","    行政运行",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：南昌市新建区供销合作社(本级)",{"$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":11674001.45,"d":"11,674,001.45"},"一、本年支出",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":11674001.45,"d":"11,674,001.45"},"社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"},{"v":6201192.5,"d":"6,201,192.50"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"卫生健康支出",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"},{"v":5111386.12,"d":"5,111,386.12"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"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",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":11674001.45,"d":"11,674,001.45"},"支出总计",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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":23,"n_cols":5,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：南昌市新建区供销合作社(本级)",{"$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]
[null,"合计",{"v":11674001.45,"d":"11,674,001.45"},{"v":5224001.45,"d":"5,224,001.45"},{"v":6450000,"d":"6,450,000.00"}]
["208","社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"},{"v":201192.5,"d":"201,192.50"},{"v":6000000,"d":"6,000,000.00"}]
["  05","  行政事业单位养老支出",{"v":198708.64,"d":"198,708.64"},{"v":198708.64,"d":"198,708.64"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":198708.64,"d":"198,708.64"},{"v":198708.64,"d":"198,708.64"},{"v":0,"d":"0.00"}]
["  06","  企业改革补助",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"}]
["    2080699","    其他企业改革发展补助",{"v":6000000,"d":"6,000,000.00"},{"v":0,"d":"0.00"},{"v":6000000,"d":"6,000,000.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":2483.86,"d":"2,483.86"},{"v":2483.86,"d":"2,483.86"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":2483.86,"d":"2,483.86"},{"v":2483.86,"d":"2,483.86"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"}]
["216","商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"}]
["  02","  商业流通事务",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"}]
["    2160201","    行政运行",{"v":5111386.12,"d":"5,111,386.12"},{"v":4661386.12,"d":"4,661,386.12"},{"v":450000,"d":"450,000.00"}]
["221","住房保障支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":41,"n_cols":5,"rows_kept":41,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：南昌市新建区供销合作社(本级)",{"$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]
[null,"合计",{"v":5224001.45,"d":"5,224,001.45"},{"v":4384764.33,"d":"4,384,764.33"},{"v":839237.12,"d":"839,237.12"}]
["301","工资福利支出",{"v":3816184.33,"d":"3,816,184.33"},{"v":3816184.33,"d":"3,816,184.33"},{"v":0,"d":"0.00"}]
["  301301029916","  政府性奖励",{"v":1978400,"d":"1,978,400.00"},{"v":1978400,"d":"1,978,400.00"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":699276,"d":"699,276.00"},{"v":699276,"d":"699,276.00"},{"v":0,"d":"0.00"}]
["  3013010201","  公务员统一津补贴(工资福利支出)",{"v":484380,"d":"484,380.00"},{"v":484380,"d":"484,380.00"},{"v":0,"d":"0.00"}]
["  301301029999","  其他津补贴",{"v":3240,"d":"3,240.00"},{"v":3240,"d":"3,240.00"},{"v":0,"d":"0.00"}]
["  3013010301","  年终一次性奖金(工资福利支出)",{"v":58273,"d":"58,273.00"},{"v":58273,"d":"58,273.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":198708.64,"d":"198,708.64"},{"v":198708.64,"d":"198,708.64"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":110523.52,"d":"110,523.52"},{"v":110523.52,"d":"110,523.52"},{"v":0,"d":"0.00"}]
["  30130111","  公务员医疗补助缴费",{"v":86935.03,"d":"86,935.03"},{"v":86935.03,"d":"86,935.03"},{"v":0,"d":"0.00"}]
["  3013011204","  工伤保险(工资福利支出)",{"v":2483.86,"d":"2,483.86"},{"v":2483.86,"d":"2,483.86"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]
["  30130199","  其他工资福利支出(工资福利支出)",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":839237.12,"d":"839,237.12"},{"v":0,"d":"0.00"},{"v":839237.12,"d":"839,237.12"}]
["  3013020101","  办公费(商品和服务支出)",{"v":410000,"d":"410,000.00"},{"v":0,"d":"0.00"},{"v":410000,"d":"410,000.00"}]
["  30130202","  印刷费(商品和服务支出)",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  30130205","  水费(商品和服务支出)",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["  30130206","  电费(商品和服务支出)",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["  3013020702","  邮电费(商品和服务支出)",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["  30130208","  取暖费(商品和服务支出)",{"v":11280,"d":"11,280.00"},{"v":0,"d":"0.00"},{"v":11280,"d":"11,280.00"}]
["  30130213","  维修(护)费(商品和服务支出)",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  30130215","  会议费(商品和服务支出)",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  3013021602","  培训费(商品和服务支出)",{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"}]
["  30130226","  劳务费(商品和服务支出)",{"v":53000,"d":"53,000.00"},{"v":0,"d":"0.00"},{"v":53000,"d":"53,000.00"}]
["  30130228","  工会经费(商品和服务支出)",{"v":23673.12,"d":"23,673.12"},{"v":0,"d":"0.00"},{"v":23673.12,"d":"23,673.12"}]
["  3013022901","  在职福利费(商品和服务支出)",{"v":1824,"d":"1,824.00"},{"v":0,"d":"0.00"},{"v":1824,"d":"1,824.00"}]
["  3013022902","  离退休福利费(商品和服务支出)",{"v":3360,"d":"3,360.00"},{"v":0,"d":"0.00"},{"v":3360,"d":"3,360.00"}]
["  30130239","  其他交通费用(商品和服务支出)",{"v":121200,"d":"121,200.00"},{"v":0,"d":"0.00"},{"v":121200,"d":"121,200.00"}]
["  3013029903","  退休人员活动经费(商品和服务支出)",{"v":2300,"d":"2,300.00"},{"v":0,"d":"0.00"},{"v":2300,"d":"2,300.00"}]
["  3013029905","  降温费(商品和服务支出)",{"v":37600,"d":"37,600.00"},{"v":0,"d":"0.00"},{"v":37600,"d":"37,600.00"}]
["  3013029999","  其他商品和服务支出(商品和服务支出)",{"v":71000,"d":"71,000.00"},{"v":0,"d":"0.00"},{"v":71000,"d":"71,000.00"}]
["303","对个人和家庭的补助",{"v":568580,"d":"568,580.00"},{"v":568580,"d":"568,580.00"},{"v":0,"d":"0.00"}]
["  3013030201","  退休费",{"v":546206,"d":"546,206.00"},{"v":546206,"d":"546,206.00"},{"v":0,"d":"0.00"}]
["  3013030501","  遗属人员生活补助",{"v":7974,"d":"7,974.00"},{"v":7974,"d":"7,974.00"},{"v":0,"d":"0.00"}]
["  3013039902","  独生子女保健费",{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$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 "}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$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":"收入","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[]
["收入预算总表"]
["填报单位：南昌市新建区供销合作社(本级)",{"$nulls":14},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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","上年结转（结余）"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["合计",null,{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"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"}]
["216","商业服务业等支出",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"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"}]
["  02","  商业流通事务",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"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"}]
["    2160201","    行政运行",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"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"},{"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":"支出-2","index":10,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计"]
[]
["**",1]
["合计",{"v":11674001.45,"d":"11,674,001.45"}]
["社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"}]
["卫生健康支出",{"v":197458.55,"d":"197,458.55"}]
["商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"}]
["住房保障支出",{"v":163964.28,"d":"163,964.28"}]

{"sheet":"财拨","index":11,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[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]
["合计",{"v":11674001.45,"d":"11,674,001.45"},{"v":11674001.45,"d":"11,674,001.45"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":6201192.5,"d":"6,201,192.50"},{"v":6201192.5,"d":"6,201,192.50"},{"v":0,"d":"0.00"}]
["卫生健康支出",{"v":197458.55,"d":"197,458.55"},{"v":197458.55,"d":"197,458.55"},{"v":0,"d":"0.00"}]
["商业服务业等支出",{"v":5111386.12,"d":"5,111,386.12"},{"v":5111386.12,"d":"5,111,386.12"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":163964.28,"d":"163,964.28"},{"v":163964.28,"d":"163,964.28"},{"v":0,"d":"0.00"}]

{"sheet":"财拨(结转)","index":12,"n_rows":6,"n_cols":4,"rows_kept":6,"merged":[[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]

{"sheet":"预算绩效目标表","index":13,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,1],[1,0,1,6],[3,0,4,0],[3,2,3,3],[3,5,3,6],[5,0,21,0],[5,3,5,4],[6,1,14,1],[6,2,8,2],[9,2,11,2],[13,2,14,2],[15,1,20,1],[16,2,17,2],[19,2,20,2],[22,0,22,4]],"flags":["formulas_cached_only"]}
["附件10："]
["预算绩效目标表"]
["填报单位：","南昌市新建区供销合作社"]
["项目基本情况","项目单位","南昌市新建区供销合作社",null,"项目名称"]
[null,"申报金额(万元）",null,"项目负责人",null,"联系电话"]
["项目绩效目标","一级指标","二级指标","三级指标",null,"指标值","得分"]
[null,"产出指标(50分)","数量指标(20分)","7个乡镇供销社惠农服务工作完成率"]
[{"$nulls":3},"3个乡镇供销社服务功能完善提升工作完成率"]
[{"$nulls":3},"完成工作完成率"]
[null,null,"质量指标(15分)","建设项目验收合格率"]
[{"$nulls":3},"招标流程合规率"]
[{"$nulls":3},"项目申报材料合规率"]
[null,null,"时效指标(5分)","项目在2019年内完成"]
[null,null,"成本指标(10分)","项目成本节约率"]
[{"$nulls":3},"个子项目成本控制在预算范围内"]
[null,"效益指标(40分)","经济效益(10分)","服务中心营业收入增长"]
[null,null,"社会效益(10分)","各乡镇供销社服务居民辐射半径≥3公里"]
[{"$nulls":3},"个乡镇供销社服务周边群众人数≥4000人"]
[null,null,"环境效益10分)","服务中心标识美观、统一"]
[null,null,"可持续效益(10分)","乡镇供销社服务功能持续完善"]
[{"$nulls":3},"服务中心建设无安全隐患"]
[null,"满意度指标(10分)","服务对象满意度","附近居民满意度"]
["总分"]