{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"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:[366001]玉山县商务局",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",302.49,"资源勘探工业信息等支出",{"v":200,"d":"200.00"}]
["    （一）一般公共预算收入",302.49,"商业服务业等支出",444.55]
["    （二）政府性基金预算收入",null," "," "]
["    （三）国有资本经营预算收入",null," "," "]
["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",342.06," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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",644.55,"本年支出合计",644.55]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",644.55,"支出总计",644.55]

{"sheet":"单位收入总表","index":1,"n_rows":13,"n_cols":15,"rows_kept":13,"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"]
["[366001]玉山县商务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",644.55,null,302.49,302.49,{"$nulls":7},342.06]
["215","资源勘探工业信息等支出",{"v":200,"d":"200.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":7},{"v":100,"d":"100.00"}]
["　08","　支持中小企业发展和管理支出",{"v":200,"d":"200.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":7},{"v":100,"d":"100.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":200,"d":"200.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":7},{"v":100,"d":"100.00"}]
["216","商业服务业等支出",444.55,null,202.49,202.49,{"$nulls":7},242.06]
["　02","　商业流通事务",444.55,null,202.49,202.49,{"$nulls":7},242.06]
["　　2160201","　　行政运行",444.55,null,202.49,202.49,{"$nulls":7},242.06]

{"sheet":"单位支出总表","index":2,"n_rows":13,"n_cols":5,"rows_kept":13,"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[366001]玉山县商务局",{"$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",644.55,444.55,{"v":200,"d":"200.00"}]
["215","资源勘探工业信息等支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　08","　支持中小企业发展和管理支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["216","商业服务业等支出",444.55,444.55]
["　02","　商业流通事务",444.55,444.55]
["　　2160201","　　行政运行",444.55,444.55]

{"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"]
["[366001]玉山县商务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",302.49,"一、本年支出",302.49,302.49," "," "]
["  一般公共预算拨款收入",302.49,"资源勘探工业信息等支出",100,{"v":100,"d":"100.00"}," "]
["  政府性基金预算拨款收入",null,"商业服务业等支出",202.49,202.49," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",302.49,"支出总计",302.49,302.49," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":13,"n_cols":5,"rows_kept":13,"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"]
["[366001]玉山县商务局",{"$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",302.49,202.49,{"v":100,"d":"100.00"}]
["215","资源勘探工业信息等支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　08","　支持中小企业发展和管理支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["216","商业服务业等支出",202.49,202.49]
["　02","　商业流通事务",202.49,202.49]
["　　2160201","　　行政运行",202.49,202.49]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
["[366001]玉山县商务局",{"$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",202.49,176.31,26.18]
["301","工资福利支出",158.92,158.92]
["　30101","　基本工资",73.86,73.86]
["　30102","　津贴补贴",{"v":46.9,"d":"46.90"},{"v":46.9,"d":"46.90"}]
["　30103","　奖金",5.45,5.45]
["　30107","　绩效工资",7.34,7.34]
["　30108","　机关事业单位基本养老保险缴费",21.36,21.36]
["　30110","　职工基本医疗保险缴费",4.01,4.01]
["302","商品和服务支出",24.66,null,24.66]
["　30201","　办公费",3.38,null,3.38]
["　30202","　印刷费",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　30205","　水费",0.23,null,0.23]
["　30206","　电费",1.14,null,1.14]
["　30207","　邮电费",1.33,null,1.33]
["　30211","　差旅费",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　30216","　培训费",{"v":1.9,"d":"1.90"},null,{"v":1.9,"d":"1.90"}]
["　30239","　其他交通费用",12.88,null,12.88]
["303","对个人和家庭的补助",17.39,17.39]
["　30301","　离休费",15.48,15.48]
["　30302","　退休费",0.07,0.07]
["　30304","　抚恤金",1.84,1.84]
["310","资本性支出",1.52,null,1.52]
["　31002","　办公设备购置",1.52,null,1.52]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[3,0,4,0],[3,0,4,0],[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"]}
[]
["“三公”经费支出表"]
["填报单位[366001]玉山县商务局",{"$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":121,"d":"121.00"},null,{"v":121,"d":"121.00"}]
["366001","玉山县商务局",{"v":121,"d":"121.00"},null,{"v":121,"d":"121.00"}]

{"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,"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:[366001]玉山县商务局",{"$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]