{"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":483.393,"d":"483.39"},"资源勘探工业信息等支出",{"v":180,"d":"180.00"}]
["    （一）一般公共预算收入",{"v":483.393,"d":"483.39"},"商业服务业等支出",{"v":424.188318,"d":"424.19"}]
["    （二）政府性基金预算收入",null,"住房保障支出",24.03]
["    （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":483.393,"d":"483.39"},"本年支出合计",{"v":628.218318,"d":"628.22"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":144.825318,"d":"144.83"}]
[]
["收入总计",{"v":628.218318,"d":"628.22"},"支出总计",{"v":628.218318,"d":"628.22"}]

{"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]
["","合计",{"v":628.218318,"d":"628.22"},{"v":144.825318,"d":"144.83"},{"v":483.393,"d":"483.39"},{"v":483.393,"d":"483.39"}]
["215","资源勘探工业信息等支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["　08","　支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["216","商业服务业等支出",{"v":424.188318,"d":"424.19"},{"v":144.825318,"d":"144.83"},{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["　02","　商业流通事务",{"v":286.986892,"d":"286.99"},{"v":7.623892,"d":"7.62"},{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["　　2160201","　　行政运行",{"v":286.8778,"d":"286.88"},{"v":7.5148,"d":"7.51"},{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["　　2160250","　　事业运行",{"v":0.109092,"d":"0.11"},{"v":0.109092,"d":"0.11"}]
["　06","　涉外发展服务支出",36.13,36.13]
["　　2160699","　　其他涉外发展服务支出",36.13,36.13]
["　99","　其他商业服务业等支出",{"v":101.071426,"d":"101.07"},{"v":101.071426,"d":"101.07"}]
["　　2169999","　　其他商业服务业等支出",{"v":101.071426,"d":"101.07"},{"v":101.071426,"d":"101.07"}]
["221","住房保障支出",24.03,null,24.03,24.03]
["　02","　住房改革支出",24.03,null,24.03,24.03]
["　　2210201","　　住房公积金",24.03,null,24.03,24.03]

{"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]
["","合计",{"v":628.218318,"d":"628.22"},{"v":310.9078,"d":"310.91"},{"v":317.310518,"d":"317.31"}]
["215","资源勘探工业信息等支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["　08","　支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["216","商业服务业等支出",{"v":424.188318,"d":"424.19"},{"v":286.8778,"d":"286.88"},{"v":137.310518,"d":"137.31"}]
["　02","　商业流通事务",{"v":286.986892,"d":"286.99"},{"v":286.8778,"d":"286.88"},{"v":0.109092,"d":"0.11"}]
["　　2160201","　　行政运行",{"v":286.8778,"d":"286.88"},{"v":286.8778,"d":"286.88"}]
["　　2160250","　　事业运行",{"v":0.109092,"d":"0.11"},null,{"v":0.109092,"d":"0.11"}]
["　06","　涉外发展服务支出",36.13,null,36.13]
["　　2160699","　　其他涉外发展服务支出",36.13,null,36.13]
["　99","　其他商业服务业等支出",{"v":101.071426,"d":"101.07"},null,{"v":101.071426,"d":"101.07"}]
["　　2169999","　　其他商业服务业等支出",{"v":101.071426,"d":"101.07"},null,{"v":101.071426,"d":"101.07"}]
["221","住房保障支出",24.03,24.03]
["　02","　住房改革支出",24.03,24.03]
["　　2210201","　　住房公积金",24.03,24.03]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":483.393,"d":"483.39"},"一、本年支出",{"v":483.393,"d":"483.39"},{"v":483.393,"d":"483.39"}," "," "]
["  一般公共预算拨款收入",{"v":483.393,"d":"483.39"},"资源勘探工业信息等支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}," "]
["  政府性基金预算拨款收入",null,"商业服务业等支出",{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}," "]
["  国有资本经营预算收入",null,"住房保障支出",24.03,24.03," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":483.393,"d":"483.39"},"支出总计",{"v":483.393,"d":"483.39"},{"v":483.393,"d":"483.39"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":16,"n_cols":5,"rows_kept":16,"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,"2024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":483.393,"d":"483.39"},{"v":303.393,"d":"303.39"},{"v":180,"d":"180.00"}]
["215","资源勘探工业信息等支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["　08","　支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["　　2150899","　　其他支持中小企业发展和管理支出",{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"}]
["216","商业服务业等支出",{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["　02","　商业流通事务",{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["　　2160201","　　行政运行",{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["221","住房保障支出",24.03,24.03]
["　02","　住房改革支出",24.03,24.03]
["　　2210201","　　住房公积金",24.03,24.03]

{"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"]
["[366001]玉山县商务局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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":303.393,"d":"303.39"},{"v":278.563,"d":"278.56"},24.83]
["301","工资福利支出",273.07,273.07]
["　30101","　基本工资",{"v":79.6,"d":"79.60"},{"v":79.6,"d":"79.60"}]
["　30102","　津贴补贴",42.82,42.82]
["　30103","　奖金",44.29,44.29]
["　30107","　绩效工资",7.34,7.34]
["　30108","　机关事业单位基本养老保险缴费",24.03,24.03]
["　30110","　职工基本医疗保险缴费",10.03,10.03]
["　30113","　住房公积金",24.03,24.03]
["　30199","　其他工资福利支出",40.93,40.93]
["302","商品和服务支出",22.23,null,22.23]
["　30201","　办公费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30207","　邮电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30211","　差旅费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30228","　工会经费",1.89,null,1.89]
["　30239","　其他交通费用",9.84,null,9.84]
["　30299","　其他商品和服务支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["303","对个人和家庭的补助",{"v":5.493,"d":"5.49"},{"v":5.493,"d":"5.49"}]
["　30301","　离休费",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["　30302","　退休费",{"v":0.063,"d":"0.06"},{"v":0.063,"d":"0.06"}]
["　30305","　生活补助",1.83,1.83]
["310","资本性支出",{"v":2.6,"d":"2.60"},null,{"v":2.6,"d":"2.60"}]
["　31002","　办公设备购置",{"v":2.6,"d":"2.60"},null,{"v":2.6,"d":"2.60"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[366001]玉山县商务局",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["366001","玉山县商务局",{"v":51,"d":"51.00"},{"$nulls":3},{"v":51,"d":"51.00"}]

{"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,"2024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,"2024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":628.218318,"d":"628.22"}]
["资源勘探工业信息等支出",{"v":180,"d":"180.00"}]
["商业服务业等支出",{"v":424.188318,"d":"424.19"}]
["住房保障支出",24.03]

{"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":483.393,"d":"483.39"},{"v":483.393,"d":"483.39"}]
["资源勘探工业信息等支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
["商业服务业等支出",{"v":279.363,"d":"279.36"},{"v":279.363,"d":"279.36"}]
["住房保障支出",24.03,24.03]