{"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","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:[319001]玉山县审计局",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",610.73,"一般公共服务支出",{"v":607.039277,"d":"607.04"}]
["    （一）一般公共预算收入",550.73,"住房保障支出",{"v":3.21224,"d":"3.21"}]
["    （二）政府性基金预算收入",null,"国有资本经营预算支出",{"v":70,"d":"70.00"}]
["    （三）国有资本经营预算收入",{"v":60,"d":"60.00"}," "," "]
["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",610.73,"本年支出合计",{"v":680.251517,"d":"680.25"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":69.521517,"d":"69.52"}]
[]
["收入总计",{"v":680.251517,"d":"680.25"},"支出总计",{"v":680.251517,"d":"680.25"}]

{"sheet":"单位收入总表","index":1,"n_rows":18,"n_cols":15,"rows_kept":18,"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"]}
[]
["单位收入总表"]
["[319001]玉山县审计局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":680.251517,"d":"680.25"},{"v":69.521517,"d":"69.52"},610.73,550.73,null,{"v":60,"d":"60.00"}]
["201","一般公共服务支出",{"v":667.039277,"d":"667.04"},{"v":56.309277,"d":"56.31"},610.73,550.73,null,{"v":60,"d":"60.00"}]
["　08","　审计事务",{"v":667.039277,"d":"667.04"},{"v":56.309277,"d":"56.31"},610.73,550.73,null,{"v":60,"d":"60.00"}]
["　　2010801","　　行政运行",{"v":507.039277,"d":"507.04"},{"v":56.309277,"d":"56.31"},450.73,450.73]
["　　2010803","　　机关服务",{"v":60,"d":"60.00"},null,{"v":60,"d":"60.00"},null,null,{"v":60,"d":"60.00"}]
["　　2010804","　　审计业务",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["221","住房保障支出",{"v":3.21224,"d":"3.21"},{"v":3.21224,"d":"3.21"}]
["　02","　住房改革支出",{"v":3.21224,"d":"3.21"},{"v":3.21224,"d":"3.21"}]
["　　2210201","　　住房公积金",{"v":3.21224,"d":"3.21"},{"v":3.21224,"d":"3.21"}]
["223","国有资本经营预算支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　99","　其他国有资本经营预算支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2239999","　　其他国有资本经营预算支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":14,"n_cols":5,"rows_kept":14,"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"]}
[]
["单位支出总表"]
["填报单位[319001]玉山县审计局",{"$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":628.959277,"d":"628.96"},510.73,{"v":118.229277,"d":"118.23"}]
["201","一般公共服务支出",{"v":568.959277,"d":"568.96"},450.73,{"v":118.229277,"d":"118.23"}]
["　08","　审计事务",{"v":568.959277,"d":"568.96"},450.73,{"v":118.229277,"d":"118.23"}]
["　　2010801","　　行政运行",{"v":468.959277,"d":"468.96"},450.73,{"v":18.229277,"d":"18.23"}]
["　　2010804","　　审计业务",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["223","国有资本经营预算支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　　2230199","　　其他解决历史遗留问题及改革成本支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]

{"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"]
["[319001]玉山县审计局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",610.73,"一、本年支出",610.73,550.73," ",{"v":60,"d":"60.00"}]
["  一般公共预算拨款收入",550.73,"一般公共服务支出",550.73,550.73," "]
["  政府性基金预算拨款收入",null,"国有资本经营预算支出",{"v":60,"d":"60.00"}," "," "]
["  国有资本经营预算收入",{"v":60,"d":"60.00"}," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":69.521517,"d":"69.52"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",610.73,"支出总计",610.73,550.73," ",{"v":60,"d":"60.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":11,"n_cols":5,"rows_kept":11,"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"]
["[319001]玉山县审计局",{"$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",550.73,450.73,{"v":100,"d":"100.00"}]
["201","一般公共服务支出",550.73,450.73,{"v":100,"d":"100.00"}]
["　08","　审计事务",550.73,450.73,{"v":100,"d":"100.00"}]
["　　2010801","　　行政运行",450.73,450.73]
["　　2010804","　　审计业务",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"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"]
["[319001]玉山县审计局",{"$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",450.73,{"v":250.886,"d":"250.89"},{"v":199.844,"d":"199.84"}]
["301","工资福利支出",{"v":234.018,"d":"234.02"}]
["　30101","　基本工资",{"v":99.4968,"d":"99.50"},{"v":99.4968,"d":"99.50"}]
["　30102","　津贴补贴",{"v":30.786,"d":"30.79"},{"v":30.786,"d":"30.79"}]
["　30103","　奖金",{"v":4.0668,"d":"4.07"},{"v":4.0668,"d":"4.07"}]
["　30107","　绩效工资",{"v":31.785,"d":"31.79"},{"v":31.785,"d":"31.79"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":26.5816,"d":"26.58"},{"v":26.5816,"d":"26.58"}]
["　30110","　职工基本医疗保险缴费",{"v":11.2972,"d":"11.30"},{"v":11.2972,"d":"11.30"}]
["　30112","　其他社会保障缴费",{"v":3.7174,"d":"3.72"},{"v":3.7174,"d":"3.72"}]
["　30113","　住房公积金",{"v":19.9512,"d":"19.95"},{"v":19.9512,"d":"19.95"}]
["　30199","　其他工资福利支出",{"v":6.336,"d":"6.34"},{"v":6.336,"d":"6.34"}]
["302","商品和服务支出",{"v":188.444,"d":"188.44"},null,{"v":188.444,"d":"188.44"}]
["　30201","　办公费",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["　30202","　印刷费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30203","　咨询费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30205","　水费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30206","　电费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30207","　邮电费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30208","　取暖费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30211","　差旅费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30213","　维修（护）费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30214","　租赁费",{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
["　30217","　公务接待费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30226","　劳务费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30228","　工会经费",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["　30229","　福利费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30239","　其他交通费用",7.32,null,7.32]
["　30299","　其他商品和服务支出",{"v":46.624,"d":"46.62"},null,{"v":46.624,"d":"46.62"}]
["303","对个人和家庭的补助",{"v":16.868,"d":"16.87"}]
["　30307","　医疗费补助",{"v":4.436,"d":"4.44"},{"v":4.436,"d":"4.44"}]
["　30399","　其他对个人和家庭的补助",{"v":12.432,"d":"12.43"},{"v":12.432,"d":"12.43"}]
["310","资本性支出",{"v":11.4,"d":"11.40"},null,{"v":11.4,"d":"11.40"}]
["　31002","　办公设备购置",{"v":11.4,"d":"11.40"},null,{"v":11.4,"d":"11.40"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[319001]玉山县审计局",{"$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 "}]
["319001","玉山县审计局",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"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":10,"n_cols":5,"rows_kept":10,"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:[319001]玉山县审计局",{"$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":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["223","国有资本经营预算支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]
["　　2230199","　　其他解决历史遗留问题及改革成本支出",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"}]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"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":680.251517,"d":"680.25"}]
["一般公共服务支出",{"v":607.039277,"d":"607.04"}]
["住房保障支出",{"v":3.21224,"d":"3.21"}]
["国有资本经营预算支出",{"v":70,"d":"70.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"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",610.73,550.73,null,60]
["一般公共服务支出",550.73,550.73]
["国有资本经营预算支出",{"v":60,"d":"60.00"},null,null,60]