{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","国有资本经营","支出总表（引用）","财拨总表（引用）"],"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:[615001]新余市渝水区商务局",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":491.135,"d":"491.14"},"一般公共服务支出",{"v":527.430508,"d":"527.43"}]
["    （一）一般公共预算收入",{"v":491.135,"d":"491.14"},"科学技术支出",22.92]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":34.5222,"d":"34.52"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":24.035,"d":"24.04"}]
["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":491.135,"d":"491.14"},"本年支出合计",{"v":608.907708,"d":"608.91"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":117.772708,"d":"117.77"}]
[]
["收入总计",{"v":608.907708,"d":"608.91"},"支出总计",{"v":608.907708,"d":"608.91"}]

{"sheet":"单位收入总表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"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"]}
[]
["单位收入总表"]
["[615001]新余市渝水区商务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":608.907708,"d":"608.91"},{"v":117.772708,"d":"117.77"},{"v":491.135,"d":"491.14"},{"v":491.135,"d":"491.14"}]
["201","一般公共服务支出",{"v":527.430508,"d":"527.43"},{"v":94.852708,"d":"94.85"},{"v":432.5778,"d":"432.58"},{"v":432.5778,"d":"432.58"}]
["　05","　统计信息事务",10.08,10.08]
["　　2010505","　　专项统计业务",10.08,10.08]
["　13","　商贸事务",{"v":517.350508,"d":"517.35"},{"v":84.772708,"d":"84.77"},{"v":432.5778,"d":"432.58"},{"v":432.5778,"d":"432.58"}]
["　　2011308","　　招商引资",{"v":517.350508,"d":"517.35"},{"v":84.772708,"d":"84.77"},{"v":432.5778,"d":"432.58"},{"v":432.5778,"d":"432.58"}]
["206","科学技术支出",22.92,22.92]
["　04","　技术研究与开发",22.92,22.92]
["　　2060404","　　科技成果转化与扩散",22.92,22.92]
["208","社会保障和就业支出",{"v":34.5222,"d":"34.52"},null,{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　05","　行政事业单位养老支出",{"v":34.5222,"d":"34.52"},null,{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　　2080501","　　行政单位离退休",{"v":1.5773,"d":"1.58"},null,{"v":1.5773,"d":"1.58"},{"v":1.5773,"d":"1.58"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.9449,"d":"32.94"},null,{"v":32.9449,"d":"32.94"},{"v":32.9449,"d":"32.94"}]
["221","住房保障支出",{"v":24.035,"d":"24.04"},null,{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　02","　住房改革支出",{"v":24.035,"d":"24.04"},null,{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　　2210201","　　住房公积金",{"v":24.035,"d":"24.04"},null,{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]

{"sheet":"单位支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]}
[]
["单位支出总表"]
["填报单位[615001]新余市渝水区商务局",{"$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":608.907708,"d":"608.91"},{"v":489.135,"d":"489.14"},{"v":119.772708,"d":"119.77"}]
["201","一般公共服务支出",{"v":527.430508,"d":"527.43"},{"v":407.6578,"d":"407.66"},{"v":119.772708,"d":"119.77"}]
["　05","　统计信息事务",10.08,10.08]
["　　2010505","　　专项统计业务",10.08,10.08]
["　13","　商贸事务",{"v":517.350508,"d":"517.35"},{"v":397.5778,"d":"397.58"},{"v":119.772708,"d":"119.77"}]
["　　2011308","　　招商引资",{"v":517.350508,"d":"517.35"},{"v":397.5778,"d":"397.58"},{"v":119.772708,"d":"119.77"}]
["206","科学技术支出",22.92,22.92]
["　04","　技术研究与开发",22.92,22.92]
["　　2060404","　　科技成果转化与扩散",22.92,22.92]
["208","社会保障和就业支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　05","　行政事业单位养老支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　　2080501","　　行政单位离退休",{"v":1.5773,"d":"1.58"},{"v":1.5773,"d":"1.58"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.9449,"d":"32.94"},{"v":32.9449,"d":"32.94"}]
["221","住房保障支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　02","　住房改革支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　　2210201","　　住房公积金",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]

{"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"]
["[615001]新余市渝水区商务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":491.135,"d":"491.14"},"一、本年支出",{"v":491.135,"d":"491.14"},{"v":491.135,"d":"491.14"}," "," "]
["  一般公共预算拨款收入",{"v":491.135,"d":"491.14"},"一般公共服务支出",432.5778,{"v":432.5778,"d":"432.58"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":117.772708,"d":"117.77"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":491.135,"d":"491.14"},"支出总计",{"v":491.135,"d":"491.14"},{"v":491.135,"d":"491.14"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"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"]
["[615001]新余市渝水区商务局",{"$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":491.135,"d":"491.14"},{"v":456.135,"d":"456.14"},{"v":35,"d":"35.00"}]
["201","一般公共服务支出",{"v":432.5778,"d":"432.58"},{"v":397.5778,"d":"397.58"},{"v":35,"d":"35.00"}]
["　13","　商贸事务",{"v":432.5778,"d":"432.58"},{"v":397.5778,"d":"397.58"},{"v":35,"d":"35.00"}]
["　　2011308","　　招商引资",{"v":432.5778,"d":"432.58"},{"v":397.5778,"d":"397.58"},{"v":35,"d":"35.00"}]
["208","社会保障和就业支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　05","　行政事业单位养老支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["　　2080501","　　行政单位离退休",{"v":1.5773,"d":"1.58"},{"v":1.5773,"d":"1.58"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":32.9449,"d":"32.94"},{"v":32.9449,"d":"32.94"}]
["221","住房保障支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　02","　住房改革支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["　　2210201","　　住房公积金",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[615001]新余市渝水区商务局",{"$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":456.135,"d":"456.14"},{"v":408.8293,"d":"408.83"},{"v":47.3057,"d":"47.31"}]
["301","工资福利支出",{"v":406.916,"d":"406.92"},{"v":406.916,"d":"406.92"}]
["　30101","　基本工资",{"v":114.0516,"d":"114.05"},{"v":114.0516,"d":"114.05"}]
["　30102","　津贴补贴",{"v":48.2964,"d":"48.30"},{"v":48.2964,"d":"48.30"}]
["　30103","　奖金",{"v":100.2598,"d":"100.26"},{"v":100.2598,"d":"100.26"}]
["　30106","　伙食补助费",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["　30107","　绩效工资",{"v":41.064,"d":"41.06"},{"v":41.064,"d":"41.06"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":32.9449,"d":"32.94"},{"v":32.9449,"d":"32.94"}]
["　30110","　职工基本医疗保险缴费",{"v":14.0016,"d":"14.00"},{"v":14.0016,"d":"14.00"}]
["　30111","　公务员医疗补助缴费",{"v":8.2772,"d":"8.28"},{"v":8.2772,"d":"8.28"}]
["　30112","　其他社会保障缴费",{"v":2.9855,"d":"2.99"},{"v":2.9855,"d":"2.99"}]
["　30113","　住房公积金",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]
["302","商品和服务支出",{"v":47.3057,"d":"47.31"},null,{"v":47.3057,"d":"47.31"}]
["　30207","　邮电费",{"v":0.636,"d":"0.64"},null,{"v":0.636,"d":"0.64"}]
["　30217","　公务接待费",{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"}]
["　30228","　工会经费",{"v":2.4035,"d":"2.40"},null,{"v":2.4035,"d":"2.40"}]
["　30231","　公务用车运行维护费",{"v":2.8782,"d":"2.88"},null,{"v":2.8782,"d":"2.88"}]
["　30239","　其他交通费用",{"v":8.388,"d":"8.39"},null,{"v":8.388,"d":"8.39"}]
["303","对个人和家庭的补助",{"v":1.9133,"d":"1.91"},{"v":1.9133,"d":"1.91"}]
["　30302","　退休费",{"v":0.7848,"d":"0.78"},{"v":0.7848,"d":"0.78"}]
["　30309","　奖励金",{"v":0.576,"d":"0.58"},{"v":0.576,"d":"0.58"}]
["　30399","　其他对个人和家庭的补助",{"v":0.5525,"d":"0.55"},{"v":0.5525,"d":"0.55"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[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"]}
[]
["“三公”经费支出表"]
["填报单位[615001]新余市渝水区商务局",{"$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":35.8782,"d":"35.88"},null,{"v":33,"d":"33.00"},{"v":2.8782,"d":"2.88"}]
["615001","新余市渝水区商务局",{"v":35.8782,"d":"35.88"},null,{"v":33,"d":"33.00"},{"v":2.8782,"d":"2.88"}]

{"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:[615001]新余市渝水区商务局",{"$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]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":608.907708,"d":"608.91"}]
["一般公共服务支出",{"v":527.430508,"d":"527.43"}]
["科学技术支出",22.92]
["社会保障和就业支出",{"v":34.5222,"d":"34.52"}]
["住房保障支出",{"v":24.035,"d":"24.04"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":491.135,"d":"491.14"},{"v":491.135,"d":"491.14"}]
["一般公共服务支出",{"v":432.5778,"d":"432.58"},{"v":432.5778,"d":"432.58"}]
["社会保障和就业支出",{"v":34.5222,"d":"34.52"},{"v":34.5222,"d":"34.52"}]
["住房保障支出",{"v":24.035,"d":"24.04"},{"v":24.035,"d":"24.04"}]