{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","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","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,0,3,12],[4,0,4,12],[5,0,5,12],[6,0,6,12],[7,0,7,12],[8,0,8,12]],"flags":["formulas_cached_only"]}
["2019年部门预算表"]
["部门名称：兴国县商务局"]
["编制日期：2019年3月15日"]
["编制单位：兴国县商务局"]
["单位负责人签章：陈正卫     财务负责人签章：沈小明      制表人签章：谢丽云"]

{"sheet":"收支预算总表","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：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",{"v":1479.43,"d":"1,479.43"},"合计",{"v":1495.43,"d":"1,495.43"}]
["    一般公共预算拨款收入",{"v":1479.43,"d":"1,479.43"},"一般公共服务支出",{"v":1379.32,"d":"1,379.32"}]
["    专项收入",null,"社会保障和就业支出",52.26]
["    政府性基金预算拨款收入",null,"医疗卫生与计划生育支出",35.15]
["    预算内投资收入",null,"商业服务业等支出"]
["二、事业收入",null,"住房保障支出",{"v":28.7,"d":"28.70"}]
["三、事业单位经营收入"]
["四、其他收入",{"v":6,"d":"6.00"}]
["五、附属单位上缴收入"]
["六、上级补助收入",{"v":10,"d":"10.00"}]
[]
[]
[]
[]
[]
["本年收入合计",{"v":1495.43,"d":"1,495.43"},"本年支出合计",{"v":1495.43,"d":"1,495.43"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
["    财政拨款结转（结余）"]
["    其他资金结转（结余）"]
["收入总计",{"v":1495.43,"d":"1,495.43"},"支出总计",{"v":1495.43,"d":"1,495.43"}]

{"sheet":"部门收入总表","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"merged":[[1,0,1,14],[3,3,3,7],[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"]
["填报单位：县商务局",{"$nulls":13},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":1495.43,"d":"1,495.43"},{"v":1495.43,"d":"1,495.43"},{"v":1479.43,"d":"1,479.43"},{"$nulls":5},{"v":6,"d":"6.00"},null,{"v":10,"d":"10.00"}]
["10127","县商务局",{"v":1495.43,"d":"1,495.43"},{"v":1495.43,"d":"1,495.43"},{"v":1479.43,"d":"1,479.43"}]
["  1012701","  县商务局机关",{"v":1204.79,"d":"1,204.79"},{"v":1204.79,"d":"1,204.79"},{"v":1198.79,"d":"1,198.79"},{"$nulls":5},{"v":6,"d":"6.00"}]
["  1012702","  招商服务中心",179.93,179.93,179.93]
["  1012704","  商务综合行政执法大队",110.71,110.71,100.71,{"$nulls":7},{"v":10,"d":"10.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":31,"n_cols":8,"rows_kept":31,"merged":[[1,0,1,7],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：县商务局",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":1495.43,"d":"1,495.43"},495.43,{"v":1000,"d":"1,000.00"}]
["201","一般公共服务支出",{"v":1379.32,"d":"1,379.32"},379.32,{"v":1000,"d":"1,000.00"}]
["  13","  商贸事务",{"v":1379.32,"d":"1,379.32"},379.32,{"v":1000,"d":"1,000.00"}]
["    2011301","    行政运行（商贸事务）",{"v":1158.68,"d":"1,158.68"},158.68,{"v":1000,"d":"1,000.00"}]
["    2011350","    事业运行（商贸事务）",220.64,220.64]
["208","社会保障和就业支出",52.26,52.26]
["  05","  行政事业单位离退休",52.26,52.26]
["    2080501","    归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出",50.41,50.41]
["    2080506","    机关事业单位职业年金缴费支出",1.85,1.85]
["  07","  就业补助"]
["    2080705","    公益性岗位补贴",null,{"v":0,"d":"0.00"}]
["  08","  抚恤",null,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",null,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",35.15,35.15]
["  11","  行政事业单位医疗",35.15,35.15]
["    2101101","    行政单位医疗",{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
["    2101102","    事业单位医疗",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["    2101103","    公务员医疗补助",14.05,14.05]
["216","商业服务业等支出"]
["  02","  商业流通事务"]
["    2160299","    其他商业流通事务支出"]
["221","住房保障支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["  02","  住房改革支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["    2210201","    住房公积金",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]

{"sheet":"财拨收支总表","index":4,"n_rows":88,"n_cols":33,"rows_kept":88,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：县商务局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1495.43,"d":"1,495.43"},"一、本年支出",{"v":1495.43,"d":"1,495.43"},{"v":1495.43,"d":"1,495.43"}]
["    一般公共预算拨款收入",{"v":1495.43,"d":"1,495.43"},"一般公共服务支出",{"v":1379.32,"d":"1,379.32"},{"v":1379.32,"d":"1,379.32"}]
["    专项收入",null,"社会保障和就业支出",52.26,52.26]
["    政府性基金预算拨款收入",null,"医疗卫生与计划生育支出",35.15,35.15]
["    预算内投资收入",null,"住房保障支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
{"$rows_empty":9}
["收入总计",{"v":1495.43,"d":"1,495.43"},"支出总计",{"v":1495.43,"d":"1,495.43"},{"v":1495.43,"d":"1,495.43"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["填报单位：县商务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2018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":1495.43,"d":"1,495.43"},495.43,{"v":1000,"d":"1,000.00"}]
["201","一般公共服务支出",{"v":1379.32,"d":"1,379.32"},379.32,{"v":1000,"d":"1,000.00"}]
["  13","  商贸事务",{"v":1379.32,"d":"1,379.32"},379.32,{"v":1000,"d":"1,000.00"}]
["    2011301","    行政运行（商贸事务）",{"v":1158.68,"d":"1,158.68"},158.68,{"v":1000,"d":"1,000.00"}]
["    2011350","    事业运行（商贸事务）",220.64,220.64]
["208","社会保障和就业支出",52.26,52.26]
["  05","  行政事业单位离退休",52.26,52.26]
["    2080501","    归口管理的行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出",50.41,50.41]
["    2080506","    机关事业单位职业年金缴费支出",1.85,1.85]
["  07","  就业补助"]
["    2080705","    公益性岗位补贴",null,{"v":0,"d":"0.00"}]
["  08","  抚恤",null,{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",null,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",35.15,35.15]
["  11","  行政事业单位医疗",35.15,35.15]
["    2101101","    行政单位医疗",{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
["    2101102","    事业单位医疗",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["    2101103","    公务员医疗补助",14.05,14.05]
["221","住房保障支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["  02","  住房改革支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["    2210201","    住房公积金",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":64,"n_cols":5,"rows_kept":64,"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"]
["填报单位：县商务局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2018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",null,379.13,{"v":1116.3,"d":"1,116.30"}]
["301","工资福利支出",368.18,368.18]
["  01","  基本工资",{"v":154.4,"d":"154.40"},{"v":154.4,"d":"154.40"}]
["    30130101","    基本工资",{"v":154.4,"d":"154.40"},{"v":154.4,"d":"154.40"}]
["  02","  津贴补贴",{"v":84.8,"d":"84.80"},{"v":84.8,"d":"84.80"}]
["    301301020101","    人均78元补助工资(行政)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020201","    人均78元补助工资(事业)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020202","    人均100元生活补贴(事业)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020203","    人均170元其他工资(事业)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020204","    200元菜篮子费(事业)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",12.87,12.87]
["    30130103","    奖金",12.87,12.87]
["  08","  机关事业单位基本养老保险缴费",50.41,50.41]
["    30130108","    机关事业单位基本养老保险缴费",50.41,50.41]
["  09","  职业年金缴费",1.85,1.85]
["    30130109","    职业年金缴费",1.85,1.85]
["  10","  职工基本医疗保险缴费",{"v":21.1,"d":"21.10"},{"v":21.1,"d":"21.10"}]
["    30130110","    职工基本医疗保险缴费",{"v":21.1,"d":"21.10"},{"v":21.1,"d":"21.10"}]
["  11","  公务员医疗补助缴费",14.05,14.05]
["    30130111","    公务员医疗补助缴费",14.05,14.05]
["  13","  住房公积金",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["    30130113","    住房公积金",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]
["  99","  其他工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1116.3,"d":"1,116.30"},null,{"v":1116.3,"d":"1,116.30"}]
["  01","  办公费",7.66,null,7.66]
["    30130201","    办公费",7.66,null,7.66]
["  05","  水费",0.06,null,0.06]
["    30130205","    水费",0.06,null,0.06]
["  06","  电费",2.28,null,2.28]
["    30130206","    电费",2.28,null,2.28]
["  09","  物业管理费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["    30130209","    物业管理费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["  11","  差旅费",{"v":4.9,"d":"4.90"},null,{"v":4.9,"d":"4.90"}]
["    30130211","    差旅费",{"v":4.9,"d":"4.90"},null,{"v":4.9,"d":"4.90"}]
["  17","  公务接待费",1.95,null,1.95]
["    30130217","    公务接待费",1.95,null,1.95]
["  39","  其他交通费用",{"v":12.3,"d":"12.30"},null,{"v":12.3,"d":"12.30"}]
["    3013023901","    公务交通补贴",{"v":12.3,"d":"12.30"},null,{"v":12.3,"d":"12.30"}]
["  99","  其他商品和服务支出",{"v":1085.95,"d":"1,085.95"},null,{"v":1085.95,"d":"1,085.95"}]
["    3013029999","    其他商品和服务支出",{"v":1085.95,"d":"1,085.95"},null,{"v":1085.95,"d":"1,085.95"}]
["303","对个人和家庭的补助",10.95,10.95]
["  01","  离休费",{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"}]
["    3013030101","    基本离休费",{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"}]
["    301303010201","    人均78元补助工资（行政离休）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301303010202","    人均100元生活补贴（行政离休）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301303010203","    人均170元其他工资（行政离休）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301303010204","    200元菜篮子费（行政离休）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    301303010205","    新增部分（行政离休）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013030104","    离休人员护理费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    3013030109","    离休人员特需费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",3.45,3.45]
["    3013030501","    遗嘱补助",3.45,3.45]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位: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"]
["**","**",1,2,3,4,5]
[null,"合计",1.95,null,1.95]
["10127","县商务局",1.95,null,1.95]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018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":12,"n_cols":3,"rows_kept":12,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[null,null,"单位：万元"]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":1495.43,"d":"1,495.43"}]
["一般公共服务支出",{"v":1379.32,"d":"1,379.32"}]
["社会保障和就业支出",52.26]
["医疗卫生与计划生育支出",35.15]
["商业服务业等支出",{"v":0,"d":"0.00"}]
["住房保障支出",{"v":28.7,"d":"28.70"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3]],"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"]
[]
["**",1,2,3]
["合计",{"v":1495.43,"d":"1,495.43"},{"v":1495.43,"d":"1,495.43"}]
["一般公共服务支出",{"v":1379.32,"d":"1,379.32"},{"v":1379.32,"d":"1,379.32"}]
["社会保障和就业支出",52.26,52.26]
["医疗卫生与计划生育支出",35.15,35.15]
["住房保障支出",{"v":28.7,"d":"28.70"},{"v":28.7,"d":"28.70"}]