{"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:[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",{"v":337,"d":"337.00"},"科学技术支出",{"v":46.7,"d":"46.70"}]
["    （一）一般公共预算收入",{"v":337,"d":"337.00"},"资源勘探工业信息等支出",{"v":142.5,"d":"142.50"}]
["    （二）政府性基金预算收入",null,"商业服务业等支出",{"v":336.838229,"d":"336.84"}]
["    （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",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":337,"d":"337.00"},"本年支出合计",{"v":526.038229,"d":"526.04"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":189.038229,"d":"189.04"}]
[]
["收入总计",{"v":526.038229,"d":"526.04"},"支出总计",{"v":526.038229,"d":"526.04"}]

{"sheet":"单位收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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",{"v":526.038229,"d":"526.04"},{"v":189.038229,"d":"189.04"},{"v":337,"d":"337.00"},{"v":337,"d":"337.00"}]
["206","科学技术支出",{"v":46.7,"d":"46.70"},{"v":46.7,"d":"46.70"}]
["　99","　其他科学技术支出",{"v":46.7,"d":"46.70"},{"v":46.7,"d":"46.70"}]
["　　2069999","　　其他科学技术支出",{"v":46.7,"d":"46.70"},{"v":46.7,"d":"46.70"}]
["215","资源勘探工业信息等支出",{"v":142.5,"d":"142.50"},{"v":42.5,"d":"42.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["　08","　支持中小企业发展和管理支出",{"v":142.5,"d":"142.50"},{"v":42.5,"d":"42.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":142.5,"d":"142.50"},{"v":42.5,"d":"42.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["216","商业服务业等支出",{"v":336.838229,"d":"336.84"},{"v":99.838229,"d":"99.84"},{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]
["　02","　商业流通事务",{"v":297.776729,"d":"297.78"},{"v":60.776729,"d":"60.78"},{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]
["　　2160201","　　行政运行",{"v":256.596329,"d":"256.60"},{"v":19.596329,"d":"19.60"},{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]
["　　2160299","　　其他商业流通事务支出",{"v":41.1804,"d":"41.18"},{"v":41.1804,"d":"41.18"}]
["　06","　涉外发展服务支出",{"v":12.6812,"d":"12.68"},{"v":12.6812,"d":"12.68"}]
["　　2160699","　　其他涉外发展服务支出",{"v":12.6812,"d":"12.68"},{"v":12.6812,"d":"12.68"}]
["　99","　其他商业服务业等支出",{"v":26.3803,"d":"26.38"},{"v":26.3803,"d":"26.38"}]
["　　2169999","　　其他商业服务业等支出",{"v":26.3803,"d":"26.38"},{"v":26.3803,"d":"26.38"}]

{"sheet":"单位支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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",{"v":526.038229,"d":"526.04"},{"v":341.596329,"d":"341.60"},{"v":184.4419,"d":"184.44"}]
["206","科学技术支出",{"v":46.7,"d":"46.70"},null,{"v":46.7,"d":"46.70"}]
["　99","　其他科学技术支出",{"v":46.7,"d":"46.70"},null,{"v":46.7,"d":"46.70"}]
["　　2069999","　　其他科学技术支出",{"v":46.7,"d":"46.70"},null,{"v":46.7,"d":"46.70"}]
["215","资源勘探工业信息等支出",{"v":142.5,"d":"142.50"},{"v":100,"d":"100.00"},{"v":42.5,"d":"42.50"}]
["　08","　支持中小企业发展和管理支出",{"v":142.5,"d":"142.50"},{"v":100,"d":"100.00"},{"v":42.5,"d":"42.50"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":142.5,"d":"142.50"},{"v":100,"d":"100.00"},{"v":42.5,"d":"42.50"}]
["216","商业服务业等支出",{"v":336.838229,"d":"336.84"},{"v":241.596329,"d":"241.60"},{"v":95.2419,"d":"95.24"}]
["　02","　商业流通事务",{"v":297.776729,"d":"297.78"},{"v":241.596329,"d":"241.60"},{"v":56.1804,"d":"56.18"}]
["　　2160201","　　行政运行",{"v":256.596329,"d":"256.60"},{"v":241.596329,"d":"241.60"},{"v":15,"d":"15.00"}]
["　　2160299","　　其他商业流通事务支出",{"v":41.1804,"d":"41.18"},null,{"v":41.1804,"d":"41.18"}]
["　06","　涉外发展服务支出",{"v":12.6812,"d":"12.68"},null,{"v":12.6812,"d":"12.68"}]
["　　2160699","　　其他涉外发展服务支出",{"v":12.6812,"d":"12.68"},null,{"v":12.6812,"d":"12.68"}]
["　99","　其他商业服务业等支出",{"v":26.3803,"d":"26.38"},null,{"v":26.3803,"d":"26.38"}]
["　　2169999","　　其他商业服务业等支出",{"v":26.3803,"d":"26.38"},null,{"v":26.3803,"d":"26.38"}]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":337,"d":"337.00"},"一、本年支出",{"v":337,"d":"337.00"},{"v":337,"d":"337.00"}," "," "]
["  一般公共预算拨款收入",{"v":337,"d":"337.00"},"资源勘探工业信息等支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}," "]
["  政府性基金预算拨款收入",null,"商业服务业等支出",{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":189.038229,"d":"189.04"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":337,"d":"337.00"},"支出总计",{"v":337,"d":"337.00"},{"v":337,"d":"337.00"}," "," "]

{"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,"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":337,"d":"337.00"},{"v":337,"d":"337.00"}]
["215","资源勘探工业信息等支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["　08","　支持中小企业发展和管理支出",{"v":100,"d":"100.00"},{"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"},{"v":100,"d":"100.00"}]
["216","商业服务业等支出",{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]
["　02","　商业流通事务",{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]
["　　2160201","　　行政运行",{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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,"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":337,"d":"337.00"},{"v":265.3,"d":"265.30"},{"v":71.7,"d":"71.70"}]
["301","工资福利支出",237.92]
["　30101","　基本工资",82.62,82.62]
["　30102","　津贴补贴",44.71,44.71]
["　30103","　奖金",{"v":5.9,"d":"5.90"},{"v":5.9,"d":"5.90"}]
["　30106","　伙食补助费",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　30107","　绩效工资",9.78,9.78]
["　30108","　机关事业单位基本养老保险缴费",22.88,22.88]
["　30110","　职工基本医疗保险缴费",{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
["　30112","　其他社会保障缴费",1.37,1.37]
["　30113","　住房公积金",17.16,17.16]
["　30199","　其他工资福利支出",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["302","商品和服务支出",70.23,null,70.23]
["　30201","　办公费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30202","　印刷费",1.74,null,1.74]
["　30207","　邮电费",2.11,null,2.11]
["　30211","　差旅费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30217","　公务接待费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30228","　工会经费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30239","　其他交通费用",17.38,null,17.38]
["　30299","　其他商品和服务支出",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["303","对个人和家庭的补助",27.38]
["　30301","　离休费",15.47,15.47]
["　30302","　退休费",0.07,0.07]
["　30305","　生活补助",1.84,1.84]
["　30399","　其他对个人和家庭的补助",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["310","资本性支出",1.47,null,1.47]
["　31002","　办公设备购置",1.47,null,1.47]

{"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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[366001]玉山县商务局",{"$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 "}]
["366001","玉山县商务局",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]

{"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":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,"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":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":526.038229,"d":"526.04"}]
["科学技术支出",{"v":46.7,"d":"46.70"}]
["资源勘探工业信息等支出",{"v":142.5,"d":"142.50"}]
["商业服务业等支出",{"v":336.838229,"d":"336.84"}]

{"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",{"v":337,"d":"337.00"},{"v":337,"d":"337.00"}]
["资源勘探工业信息等支出",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
["商业服务业等支出",{"v":237,"d":"237.00"},{"v":237,"d":"237.00"}]