{"text_format":"3","workbook":"xls","n_sheets":11,"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","财政拨款三公表","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:[615]新余市渝水区商务局（部门） , [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":709.1038,"d":"709.10"},"一般公共服务支出",{"v":813.426742,"d":"813.43"}]
["    （一）一般公共预算收入",{"v":709.1038,"d":"709.10"},"文化旅游体育与传媒支出",{"v":80.2501,"d":"80.25"}]
["    （二）政府性基金预算收入",null,"社会保障和就业支出",{"v":88.5297,"d":"88.53"}]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":3,"d":"3.00"}]
["二、教育收费资金收入",null,"商业服务业等支出",{"v":650,"d":"650.00"}]
["三、事业收入",null,"住房保障支出",{"v":25.601,"d":"25.60"}]
["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":709.1038,"d":"709.10"},"本年支出合计",{"v":1660.807542,"d":"1,660.81"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":951.703742,"d":"951.70"}]
[]
["收入总计",{"v":1660.807542,"d":"1,660.81"},"支出总计",{"v":1660.807542,"d":"1,660.81"}]

{"sheet":"部门收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"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"]
["[615]新余市渝水区商务局（部门） , [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":1660.807542,"d":"1,660.81"},{"v":951.703742,"d":"951.70"},{"v":709.1038,"d":"709.10"},{"v":709.1038,"d":"709.10"}]
["201","一般公共服务支出",{"v":813.426742,"d":"813.43"},{"v":218.453642,"d":"218.45"},{"v":594.9731,"d":"594.97"},{"v":594.9731,"d":"594.97"}]
["　13","　商贸事务",{"v":813.426742,"d":"813.43"},{"v":218.453642,"d":"218.45"},{"v":594.9731,"d":"594.97"},{"v":594.9731,"d":"594.97"}]
["　　2011308","　　招商引资",{"v":813.426742,"d":"813.43"},{"v":218.453642,"d":"218.45"},{"v":594.9731,"d":"594.97"},{"v":594.9731,"d":"594.97"}]
["207","文化旅游体育与传媒支出",{"v":80.2501,"d":"80.25"},{"v":80.2501,"d":"80.25"}]
["　01","　文化和旅游",{"v":80.2501,"d":"80.25"},{"v":80.2501,"d":"80.25"}]
["　　2070113","　　旅游宣传",{"v":80.2501,"d":"80.25"},{"v":80.2501,"d":"80.25"}]
["208","社会保障和就业支出",{"v":88.5297,"d":"88.53"},null,{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　05","　行政事业单位养老支出",{"v":88.5297,"d":"88.53"},null,{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　　2080501","　　行政单位离退休",{"v":2.2904,"d":"2.29"},null,{"v":2.2904,"d":"2.29"},{"v":2.2904,"d":"2.29"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":57.4929,"d":"57.49"},null,{"v":57.4929,"d":"57.49"},{"v":57.4929,"d":"57.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":28.7464,"d":"28.75"},null,{"v":28.7464,"d":"28.75"},{"v":28.7464,"d":"28.75"}]
["213","农林水支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["216","商业服务业等支出",{"v":650,"d":"650.00"},{"v":650,"d":"650.00"}]
["　06","　涉外发展服务支出",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
["　　2160699","　　其他涉外发展服务支出",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"}]
["　99","　其他商业服务业等支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["　　2169999","　　其他商业服务业等支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
["221","住房保障支出",{"v":25.601,"d":"25.60"},null,{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　02","　住房改革支出",{"v":25.601,"d":"25.60"},null,{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　　2210201","　　住房公积金",{"v":25.601,"d":"25.60"},null,{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]

{"sheet":"部门支出总表","index":2,"n_rows":29,"n_cols":5,"rows_kept":29,"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[615]新余市渝水区商务局（部门） , [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":1660.807542,"d":"1,660.81"},{"v":582.1038,"d":"582.10"},{"v":1078.703742,"d":"1,078.70"}]
["201","一般公共服务支出",{"v":813.426742,"d":"813.43"},{"v":467.9731,"d":"467.97"},{"v":345.453642,"d":"345.45"}]
["　13","　商贸事务",{"v":813.426742,"d":"813.43"},{"v":467.9731,"d":"467.97"},{"v":345.453642,"d":"345.45"}]
["　　2011308","　　招商引资",{"v":813.426742,"d":"813.43"},{"v":467.9731,"d":"467.97"},{"v":345.453642,"d":"345.45"}]
["207","文化旅游体育与传媒支出",{"v":80.2501,"d":"80.25"},null,{"v":80.2501,"d":"80.25"}]
["　01","　文化和旅游",{"v":80.2501,"d":"80.25"},null,{"v":80.2501,"d":"80.25"}]
["　　2070113","　　旅游宣传",{"v":80.2501,"d":"80.25"},null,{"v":80.2501,"d":"80.25"}]
["208","社会保障和就业支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　05","　行政事业单位养老支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　　2080501","　　行政单位离退休",{"v":2.2904,"d":"2.29"},{"v":2.2904,"d":"2.29"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":57.4929,"d":"57.49"},{"v":57.4929,"d":"57.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":28.7464,"d":"28.75"},{"v":28.7464,"d":"28.75"}]
["213","农林水支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2130599","　　其他巩固脱贫攻坚成果衔接乡村振兴支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["216","商业服务业等支出",{"v":650,"d":"650.00"},null,{"v":650,"d":"650.00"}]
["　06","　涉外发展服务支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　　2160699","　　其他涉外发展服务支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　99","　其他商业服务业等支出",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["　　2169999","　　其他商业服务业等支出",{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"}]
["221","住房保障支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　02","　住房改革支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　　2210201","　　住房公积金",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]

{"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"]
["[615]新余市渝水区商务局（部门） , [615001]新余市渝水区商务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":709.1038,"d":"709.10"},"一、本年支出",{"v":709.1038,"d":"709.10"},{"v":709.1038,"d":"709.10"}," "," "]
["  一般公共预算拨款收入",{"v":709.1038,"d":"709.10"},"一般公共服务支出",{"v":594.9731,"d":"594.97"},{"v":594.9731,"d":"594.97"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":709.1038,"d":"709.10"},"支出总计",{"v":709.1038,"d":"709.10"},{"v":709.1038,"d":"709.10"}," "," "]

{"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"]
["[615]新余市渝水区商务局（部门） , [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,"2023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":709.1038,"d":"709.10"},{"v":582.1038,"d":"582.10"},{"v":127,"d":"127.00"}]
["201","一般公共服务支出",{"v":594.9731,"d":"594.97"},{"v":467.9731,"d":"467.97"},{"v":127,"d":"127.00"}]
["　13","　商贸事务",{"v":594.9731,"d":"594.97"},{"v":467.9731,"d":"467.97"},{"v":127,"d":"127.00"}]
["　　2011308","　　招商引资",{"v":594.9731,"d":"594.97"},{"v":467.9731,"d":"467.97"},{"v":127,"d":"127.00"}]
["208","社会保障和就业支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　05","　行政事业单位养老支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["　　2080501","　　行政单位离退休",{"v":2.2904,"d":"2.29"},{"v":2.2904,"d":"2.29"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":57.4929,"d":"57.49"},{"v":57.4929,"d":"57.49"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":28.7464,"d":"28.75"},{"v":28.7464,"d":"28.75"}]
["221","住房保障支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　02","　住房改革支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　　2210201","　　住房公积金",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]

{"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"]
["[615]新余市渝水区商务局（部门） , [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,"2023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":582.1038,"d":"582.10"},{"v":529.7015,"d":"529.70"},{"v":52.4023,"d":"52.40"}]
["301","工资福利支出",{"v":527.4111,"d":"527.41"},{"v":527.4111,"d":"527.41"}]
["　30101","　基本工资",{"v":124.6128,"d":"124.61"},{"v":124.6128,"d":"124.61"}]
["　30102","　津贴补贴",{"v":39.8652,"d":"39.87"},{"v":39.8652,"d":"39.87"}]
["　30103","　奖金",{"v":149.9444,"d":"149.94"},{"v":149.9444,"d":"149.94"}]
["　30106","　伙食补助费",{"v":21.7,"d":"21.70"},{"v":21.7,"d":"21.70"}]
["　30107","　绩效工资",{"v":48.864,"d":"48.86"},{"v":48.864,"d":"48.86"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":57.4929,"d":"57.49"},{"v":57.4929,"d":"57.49"}]
["　30109","　职业年金缴费",{"v":28.7464,"d":"28.75"},{"v":28.7464,"d":"28.75"}]
["　30110","　职工基本医疗保险缴费",{"v":14.9444,"d":"14.94"},{"v":14.9444,"d":"14.94"}]
["　30111","　公务员医疗补助缴费",{"v":9.1709,"d":"9.17"},{"v":9.1709,"d":"9.17"}]
["　30112","　其他社会保障缴费",{"v":3.0771,"d":"3.08"},{"v":3.0771,"d":"3.08"}]
["　30113","　住房公积金",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]
["　30199","　其他工资福利支出",{"v":3.392,"d":"3.39"},{"v":3.392,"d":"3.39"}]
["302","商品和服务支出",{"v":52.4023,"d":"52.40"},null,{"v":52.4023,"d":"52.40"}]
["　30201","　办公费",{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"}]
["　30207","　邮电费",{"v":0.972,"d":"0.97"},null,{"v":0.972,"d":"0.97"}]
["　30217","　公务接待费",{"v":32.8,"d":"32.80"},null,{"v":32.8,"d":"32.80"}]
["　30228","　工会经费",{"v":2.5601,"d":"2.56"},null,{"v":2.5601,"d":"2.56"}]
["　30239","　其他交通费用",{"v":14.7702,"d":"14.77"},null,{"v":14.7702,"d":"14.77"}]
["303","对个人和家庭的补助",{"v":2.2904,"d":"2.29"},{"v":2.2904,"d":"2.29"}]
["　30302","　退休费",{"v":1.0824,"d":"1.08"},{"v":1.0824,"d":"1.08"}]
["　30309","　奖励金",0.48,0.48]
["　30399","　其他对个人和家庭的补助",{"v":0.728,"d":"0.73"},{"v":0.728,"d":"0.73"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[615]新余市渝水区商务局（部门） , [615001]新余市渝水区商务局",{"$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":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["615","新余市渝水区商务局（部门）",{"v":32.8,"d":"32.80"},null,{"v":32.8,"d":"32.80"}]

{"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,"2023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:[615]新余市渝水区商务局（部门） , [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,"2023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":13,"n_cols":3,"rows_kept":13,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[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":1660.807542,"d":"1,660.81"}]
["一般公共服务支出",{"v":813.426742,"d":"813.43"}]
["文化旅游体育与传媒支出",{"v":80.2501,"d":"80.25"}]
["社会保障和就业支出",{"v":88.5297,"d":"88.53"}]
["农林水支出",{"v":3,"d":"3.00"}]
["商业服务业等支出",{"v":650,"d":"650.00"}]
["住房保障支出",{"v":25.601,"d":"25.60"}]

{"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],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[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":709.1038,"d":"709.10"},{"v":709.1038,"d":"709.10"}]
["一般公共服务支出",{"v":594.9731,"d":"594.97"},{"v":594.9731,"d":"594.97"}]
["社会保障和就业支出",{"v":88.5297,"d":"88.53"},{"v":88.5297,"d":"88.53"}]
["住房保障支出",{"v":25.601,"d":"25.60"},{"v":25.601,"d":"25.60"}]