{"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":746.2313,"d":"746.23"},"一般公共服务支出",{"v":1071.729162,"d":"1,071.73"}]
["    （一）一般公共预算收入",{"v":746.2313,"d":"746.23"},"社会保障和就业支出",{"v":127.6294,"d":"127.63"}]
["    （二）政府性基金预算收入",null,"商业服务业等支出",80.04]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":26.8216,"d":"26.82"}]
["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":746.2313,"d":"746.23"},"本年支出合计",{"v":1306.220162,"d":"1,306.22"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":559.988862,"d":"559.99"}]
[]
["收入总计",{"v":1306.220162,"d":"1,306.22"},"支出总计",{"v":1306.220162,"d":"1,306.22"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[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]
["","合计",{"v":1306.220162,"d":"1,306.22"},{"v":559.988862,"d":"559.99"},{"v":746.2313,"d":"746.23"},{"v":746.2313,"d":"746.23"}]
["201","一般公共服务支出",{"v":1071.729162,"d":"1,071.73"},{"v":479.948862,"d":"479.95"},{"v":591.7803,"d":"591.78"},{"v":591.7803,"d":"591.78"}]
["　05","　统计信息事务",289.96,289.96]
["　　2010599","　　其他统计信息事务支出",289.96,289.96]
["　13","　商贸事务",{"v":781.769162,"d":"781.77"},{"v":189.988862,"d":"189.99"},{"v":591.7803,"d":"591.78"},{"v":591.7803,"d":"591.78"}]
["　　2011308","　　招商引资",{"v":781.769162,"d":"781.77"},{"v":189.988862,"d":"189.99"},{"v":591.7803,"d":"591.78"},{"v":591.7803,"d":"591.78"}]
["208","社会保障和就业支出",{"v":127.6294,"d":"127.63"},null,{"v":127.6294,"d":"127.63"},{"v":127.6294,"d":"127.63"}]
["　05","　行政事业单位养老支出",{"v":127.6294,"d":"127.63"},null,{"v":127.6294,"d":"127.63"},{"v":127.6294,"d":"127.63"}]
["　　2080501","　　行政单位离退休",{"v":37.4176,"d":"37.42"},null,{"v":37.4176,"d":"37.42"},{"v":37.4176,"d":"37.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.1412,"d":"60.14"},null,{"v":60.1412,"d":"60.14"},{"v":60.1412,"d":"60.14"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.0706,"d":"30.07"},null,{"v":30.0706,"d":"30.07"},{"v":30.0706,"d":"30.07"}]
["216","商业服务业等支出",80.04,80.04]
["　02","　商业流通事务",13.54,13.54]
["　　2160299","　　其他商业流通事务支出",13.54,13.54]
["　99","　其他商业服务业等支出",{"v":66.5,"d":"66.50"},{"v":66.5,"d":"66.50"}]
["　　2169999","　　其他商业服务业等支出",{"v":66.5,"d":"66.50"},{"v":66.5,"d":"66.50"}]
["221","住房保障支出",{"v":26.8216,"d":"26.82"},null,{"v":26.8216,"d":"26.82"},{"v":26.8216,"d":"26.82"}]
["　02","　住房改革支出",{"v":26.8216,"d":"26.82"},null,{"v":26.8216,"d":"26.82"},{"v":26.8216,"d":"26.82"}]
["　　2210201","　　住房公积金",{"v":26.8216,"d":"26.82"},null,{"v":26.8216,"d":"26.82"},{"v":26.8216,"d":"26.82"}]

{"sheet":"部门支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[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]
["","合计",{"v":1306.220162,"d":"1,306.22"},{"v":619.2313,"d":"619.23"},{"v":686.988862,"d":"686.99"}]
["201","一般公共服务支出",{"v":1071.729162,"d":"1,071.73"},{"v":468.3509,"d":"468.35"},{"v":603.378262,"d":"603.38"}]
["　05","　统计信息事务",289.96,null,289.96]
["　　2010599","　　其他统计信息事务支出",289.96,null,289.96]
["　13","　商贸事务",{"v":781.769162,"d":"781.77"},{"v":468.3509,"d":"468.35"},{"v":313.418262,"d":"313.42"}]
["　　2011308","　　招商引资",{"v":781.769162,"d":"781.77"},{"v":468.3509,"d":"468.35"},{"v":313.418262,"d":"313.42"}]
["208","社会保障和就业支出",{"v":127.6294,"d":"127.63"},{"v":124.906,"d":"124.91"},{"v":2.7234,"d":"2.72"}]
["　05","　行政事业单位养老支出",{"v":127.6294,"d":"127.63"},{"v":124.906,"d":"124.91"},{"v":2.7234,"d":"2.72"}]
["　　2080501","　　行政单位离退休",{"v":37.4176,"d":"37.42"},{"v":37.4176,"d":"37.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.1412,"d":"60.14"},{"v":58.3256,"d":"58.33"},{"v":1.8156,"d":"1.82"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.0706,"d":"30.07"},{"v":29.1628,"d":"29.16"},{"v":0.9078,"d":"0.91"}]
["216","商业服务业等支出",80.04,null,80.04]
["　02","　商业流通事务",13.54,null,13.54]
["　　2160299","　　其他商业流通事务支出",13.54,null,13.54]
["　99","　其他商业服务业等支出",{"v":66.5,"d":"66.50"},null,{"v":66.5,"d":"66.50"}]
["　　2169999","　　其他商业服务业等支出",{"v":66.5,"d":"66.50"},null,{"v":66.5,"d":"66.50"}]
["221","住房保障支出",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]
["　02","　住房改革支出",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]
["　　2210201","　　住房公积金",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":746.2313,"d":"746.23"},"一、本年支出",{"v":746.2313,"d":"746.23"},{"v":746.2313,"d":"746.23"}," "," "]
["  一般公共预算拨款收入",{"v":746.2313,"d":"746.23"},"一般公共服务支出",{"v":591.7803,"d":"591.78"},{"v":591.7803,"d":"591.78"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":127.6294,"d":"127.63"},{"v":127.6294,"d":"127.63"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":26.8216,"d":"26.82"},{"v":26.8216,"d":"26.82"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":746.2313,"d":"746.23"},"支出总计",{"v":746.2313,"d":"746.23"},{"v":746.2313,"d":"746.23"}," "," "]

{"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,"2025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":746.2313,"d":"746.23"},{"v":619.2313,"d":"619.23"},{"v":127,"d":"127.00"}]
["201","一般公共服务支出",{"v":591.7803,"d":"591.78"},{"v":468.3509,"d":"468.35"},{"v":123.4294,"d":"123.43"}]
["　13","　商贸事务",{"v":591.7803,"d":"591.78"},{"v":468.3509,"d":"468.35"},{"v":123.4294,"d":"123.43"}]
["　　2011308","　　招商引资",{"v":591.7803,"d":"591.78"},{"v":468.3509,"d":"468.35"},{"v":123.4294,"d":"123.43"}]
["208","社会保障和就业支出",{"v":127.6294,"d":"127.63"},{"v":124.906,"d":"124.91"},{"v":2.7234,"d":"2.72"}]
["　05","　行政事业单位养老支出",{"v":127.6294,"d":"127.63"},{"v":124.906,"d":"124.91"},{"v":2.7234,"d":"2.72"}]
["　　2080501","　　行政单位离退休",{"v":37.4176,"d":"37.42"},{"v":37.4176,"d":"37.42"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.1412,"d":"60.14"},{"v":58.3256,"d":"58.33"},{"v":1.8156,"d":"1.82"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.0706,"d":"30.07"},{"v":29.1628,"d":"29.16"},{"v":0.9078,"d":"0.91"}]
["221","住房保障支出",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]
["　02","　住房改革支出",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]
["　　2210201","　　住房公积金",{"v":26.8216,"d":"26.82"},{"v":25.9744,"d":"25.97"},{"v":0.8472,"d":"0.85"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"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,"2025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":619.2313,"d":"619.23"},{"v":569.0234,"d":"569.02"},{"v":50.2079,"d":"50.21"}]
["301","工资福利支出",{"v":531.6058,"d":"531.61"},{"v":531.6058,"d":"531.61"}]
["　30101","　基本工资",{"v":127.4616,"d":"127.46"},{"v":127.4616,"d":"127.46"}]
["　30102","　津贴补贴",{"v":45.282,"d":"45.28"},{"v":45.282,"d":"45.28"}]
["　30103","　奖金",{"v":65.0087,"d":"65.01"},{"v":65.0087,"d":"65.01"}]
["　30106","　伙食补助费",{"v":18.6,"d":"18.60"},{"v":18.6,"d":"18.60"}]
["　30107","　绩效工资",{"v":130.7071,"d":"130.71"},{"v":130.7071,"d":"130.71"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":58.3256,"d":"58.33"},{"v":58.3256,"d":"58.33"}]
["　30109","　职业年金缴费",{"v":29.1628,"d":"29.16"},{"v":29.1628,"d":"29.16"}]
["　30110","　职工基本医疗保险缴费",{"v":15.1743,"d":"15.17"},{"v":15.1743,"d":"15.17"}]
["　30111","　公务员医疗补助缴费",{"v":9.606,"d":"9.61"},{"v":9.606,"d":"9.61"}]
["　30112","　其他社会保障缴费",{"v":3.0793,"d":"3.08"},{"v":3.0793,"d":"3.08"}]
["　30113","　住房公积金",{"v":25.9744,"d":"25.97"},{"v":25.9744,"d":"25.97"}]
["　30199","　其他工资福利支出",{"v":3.224,"d":"3.22"},{"v":3.224,"d":"3.22"}]
["302","商品和服务支出",{"v":50.2079,"d":"50.21"},null,{"v":50.2079,"d":"50.21"}]
["　30201","　办公费",12.69,null,12.69]
["　30202","　印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30207","　邮电费",{"v":0.816,"d":"0.82"},null,{"v":0.816,"d":"0.82"}]
["　30213","　维修（护）费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30216","　培训费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30228","　工会经费",{"v":2.5974,"d":"2.60"},null,{"v":2.5974,"d":"2.60"}]
["　30239","　其他交通费用",{"v":16.1045,"d":"16.10"},null,{"v":16.1045,"d":"16.10"}]
["　30299","　其他商品和服务支出",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["303","对个人和家庭的补助",{"v":37.4176,"d":"37.42"},{"v":37.4176,"d":"37.42"}]
["　30302","　退休费",{"v":34.5168,"d":"34.52"},{"v":34.5168,"d":"34.52"}]
["　30307","　医疗费补助",{"v":1.2288,"d":"1.23"},{"v":1.2288,"d":"1.23"}]
["　30309","　奖励金",0.84,0.84]
["　30399","　其他对个人和家庭的补助",{"v":0.832,"d":"0.83"},{"v":0.832,"d":"0.83"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[615]新余市渝水区商务局（部门） , [615001]新余市渝水区商务局",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","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 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["615","新余市渝水区商务局（部门）",32.49,3.99,3.99,null,{"v":28.5,"d":"28.50"}]

{"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,"2025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,"2025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":1306.220162,"d":"1,306.22"}]
["一般公共服务支出",{"v":1071.729162,"d":"1,071.73"}]
["社会保障和就业支出",{"v":127.6294,"d":"127.63"}]
["商业服务业等支出",80.04]
["住房保障支出",{"v":26.8216,"d":"26.82"}]

{"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":746.2313,"d":"746.23"},{"v":746.2313,"d":"746.23"}]
["一般公共服务支出",{"v":591.7803,"d":"591.78"},{"v":591.7803,"d":"591.78"}]
["社会保障和就业支出",{"v":127.6294,"d":"127.63"},{"v":127.6294,"d":"127.63"}]
["住房保障支出",{"v":26.8216,"d":"26.82"},{"v":26.8216,"d":"26.82"}]