{"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:[302001]兴国县商务局",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":9975.23,"d":"9,975.23"},"一般公共服务支出",{"v":3028.38,"d":"3,028.38"}]
["    （一）一般公共预算收入",{"v":9975.23,"d":"9,975.23"},"社会保障和就业支出",48.02]
["    （二）政府性基金预算收入",null,"卫生健康支出",28.41]
["    （三）国有资本经营预算收入",null,"商业服务业等支出",{"v":7500,"d":"7,500.00"}]
["二、教育收费资金收入",null,"住房保障支出",40.09]
["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",669.67," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[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":10644.9,"d":"10,644.90"},"本年支出合计",{"v":10644.9,"d":"10,644.90"}]
["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",{"v":10644.9,"d":"10,644.90"},"支出总计",{"v":10644.9,"d":"10,644.90"}]

{"sheet":"单位收入总表","index":1,"n_rows":26,"n_cols":15,"rows_kept":26,"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"]
["[302001]兴国县商务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":10644.9,"d":"10,644.90"},null,{"v":9975.23,"d":"9,975.23"},{"v":9975.23,"d":"9,975.23"},{"$nulls":7},669.67]
["201","一般公共服务支出",{"v":3028.38,"d":"3,028.38"},null,{"v":2358.71,"d":"2,358.71"},{"v":2358.71,"d":"2,358.71"},{"$nulls":7},669.67]
["　13","　商贸事务",{"v":3028.38,"d":"3,028.38"},null,{"v":2358.71,"d":"2,358.71"},{"v":2358.71,"d":"2,358.71"},{"$nulls":7},669.67]
["　　2011301","　　行政运行",340.38,null,270.71,270.71,{"$nulls":7},69.67]
["　　2011308","　　招商引资",{"v":1699.5,"d":"1,699.50"},null,{"v":1699.5,"d":"1,699.50"},{"v":1699.5,"d":"1,699.50"}]
["　　2011399","　　其他商贸事务支出",{"v":988.5,"d":"988.50"},null,{"v":388.5,"d":"388.50"},{"v":388.5,"d":"388.50"},{"$nulls":7},{"v":600,"d":"600.00"}]
["208","社会保障和就业支出",48.02,null,48.02,48.02]
["　05","　行政事业单位养老支出",46.11,null,46.11,46.11]
["　　2080505","　　机关事业单位基本养老保险缴费支出",46.11,null,46.11,46.11]
["　99","　其他社会保障和就业支出",1.91,null,1.91,1.91]
["　　2089999","　　其他社会保障和就业支出",1.91,null,1.91,1.91]
["210","卫生健康支出",28.41,null,28.41,28.41]
["　11","　行政事业单位医疗",28.41,null,28.41,28.41]
["　　2101101","　　行政单位医疗",28.41,null,28.41,28.41]
["216","商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["　99","　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["　　2169999","　　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["221","住房保障支出",40.09,null,40.09,40.09]
["　02","　住房改革支出",40.09,null,40.09,40.09]
["　　2210201","　　住房公积金",40.09,null,40.09,40.09]

{"sheet":"单位支出总表","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"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[302001]兴国县商务局",{"$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":10644.9,"d":"10,644.90"},{"v":456.9,"d":"456.90"},{"v":10188,"d":"10,188.00"}]
["201","一般公共服务支出",{"v":3028.38,"d":"3,028.38"},340.38,{"v":2688,"d":"2,688.00"}]
["　13","　商贸事务",{"v":3028.38,"d":"3,028.38"},340.38,{"v":2688,"d":"2,688.00"}]
["　　2011301","　　行政运行",340.38,340.38]
["　　2011308","　　招商引资",{"v":1699.5,"d":"1,699.50"},null,{"v":1699.5,"d":"1,699.50"}]
["　　2011399","　　其他商贸事务支出",{"v":988.5,"d":"988.50"},null,{"v":988.5,"d":"988.50"}]
["208","社会保障和就业支出",48.02,48.02]
["　05","　行政事业单位养老支出",46.11,46.11]
["　　2080505","　　机关事业单位基本养老保险缴费支出",46.11,46.11]
["　99","　其他社会保障和就业支出",1.91,1.91]
["　　2089999","　　其他社会保障和就业支出",1.91,1.91]
["210","卫生健康支出",28.41,28.41]
["　11","　行政事业单位医疗",28.41,28.41]
["　　2101101","　　行政单位医疗",28.41,28.41]
["216","商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["　99","　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["　　2169999","　　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["221","住房保障支出",40.09,40.09]
["　02","　住房改革支出",40.09,40.09]
["　　2210201","　　住房公积金",40.09,40.09]

{"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"]
["[302001]兴国县商务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":9975.23,"d":"9,975.23"},"一、本年支出",{"v":9975.23,"d":"9,975.23"},{"v":9975.23,"d":"9,975.23"}," "," "]
["  一般公共预算拨款收入",{"v":9975.23,"d":"9,975.23"},"一般公共服务支出",{"v":2358.71,"d":"2,358.71"},{"v":2358.71,"d":"2,358.71"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",48.02,48.02," "]
["  国有资本经营预算收入",null,"卫生健康支出",28.41,28.41," "]
[null,null,"商业服务业等支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}," "]
[null,null,"住房保障支出",40.09,40.09," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":9975.23,"d":"9,975.23"},"支出总计",{"v":9975.23,"d":"9,975.23"},{"v":9975.23,"d":"9,975.23"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["[302001]兴国县商务局",{"$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":9975.23,"d":"9,975.23"},387.23,{"v":9588,"d":"9,588.00"}]
["201","一般公共服务支出",{"v":2358.71,"d":"2,358.71"},270.71,{"v":2088,"d":"2,088.00"}]
["　13","　商贸事务",{"v":2358.71,"d":"2,358.71"},270.71,{"v":2088,"d":"2,088.00"}]
["　　2011301","　　行政运行",270.71,270.71]
["　　2011308","　　招商引资",{"v":1699.5,"d":"1,699.50"},null,{"v":1699.5,"d":"1,699.50"}]
["　　2011399","　　其他商贸事务支出",{"v":388.5,"d":"388.50"},null,{"v":388.5,"d":"388.50"}]
["208","社会保障和就业支出",48.02,48.02]
["　05","　行政事业单位养老支出",46.11,46.11]
["　　2080505","　　机关事业单位基本养老保险缴费支出",46.11,46.11]
["　99","　其他社会保障和就业支出",1.91,1.91]
["　　2089999","　　其他社会保障和就业支出",1.91,1.91]
["210","卫生健康支出",28.41,28.41]
["　11","　行政事业单位医疗",28.41,28.41]
["　　2101101","　　行政单位医疗",28.41,28.41]
["216","商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["　99","　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["　　2169999","　　其他商业服务业等支出",{"v":7500,"d":"7,500.00"},null,{"v":7500,"d":"7,500.00"}]
["221","住房保障支出",40.09,40.09]
["　02","　住房改革支出",40.09,40.09]
["　　2210201","　　住房公积金",40.09,40.09]

{"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"]
["[302001]兴国县商务局",{"$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",387.23,350.87,36.36]
["301","工资福利支出",345.17,345.17]
["　30101","　基本工资",{"v":141.7,"d":"141.70"},{"v":141.7,"d":"141.70"}]
["　30102","　津贴补贴",{"v":65,"d":"65.00"},{"v":65,"d":"65.00"}]
["　30103","　奖金",11.81,11.81]
["　30106","　伙食补助费",10.14,10.14]
["　30108","　机关事业单位基本养老保险缴费",46.11,46.11]
["　30110","　职工基本医疗保险缴费",14.62,14.62]
["　30111","　公务员医疗补助缴费",13.79,13.79]
["　30112","　其他社会保障缴费",1.91,1.91]
["　30113","　住房公积金",40.09,40.09]
["302","商品和服务支出",28.37,null,28.37]
["　30201","　办公费",3.14,null,3.14]
["　30205","　水费",0.15,null,0.15]
["　30206","　电费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30208","　取暖费",1.32,null,1.32]
["　30217","　公务接待费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30229","　福利费",0.86,null,0.86]
["　30239","　其他交通费用",{"v":9.9,"d":"9.90"},null,{"v":9.9,"d":"9.90"}]
["303","对个人和家庭的补助",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["　30305","　生活补助",4.86,4.86]
["　30309","　奖励金",0.84,0.84]
["310","资本性支出",7.99,null,7.99]
["　31002","　办公设备购置",7.99,null,7.99]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[302001]兴国县商务局",{"$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 "}]
["302001","兴国县商务局",{"v":70.5,"d":"70.50"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":40.5,"d":"40.50"}]

{"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:[302001]兴国县商务局",{"$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":12,"n_cols":3,"rows_kept":12,"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":10644.9,"d":"10,644.90"}]
["一般公共服务支出",{"v":3028.38,"d":"3,028.38"}]
["社会保障和就业支出",48.02]
["卫生健康支出",28.41]
["商业服务业等支出",{"v":7500,"d":"7,500.00"}]
["住房保障支出",40.09]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":5,"rows_kept":11,"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":9975.23,"d":"9,975.23"},{"v":9975.23,"d":"9,975.23"}]
["一般公共服务支出",{"v":2358.71,"d":"2,358.71"},{"v":2358.71,"d":"2,358.71"}]
["社会保障和就业支出",48.02,48.02]
["卫生健康支出",28.41,28.41]
["商业服务业等支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
["住房保障支出",40.09,40.09]