{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet","index":0,"n_rows":36,"n_cols":29,"rows_kept":36,"merged":[[1,0,1,26],[2,0,2,1],[2,3,2,24],[2,25,2,26],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,15],[3,16,3,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[4,5,5,5],[4,6,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]]}
["预算10表"]
["部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表","部门预算项目支出及其他支出预算表"]
["江门市商务局(一级)","江门市商务局(一级)",{"$nulls":26},"单位：万元"]
["科目编码","单位代码","单位名称","项目名称","总计","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","预算拨款","专款专用资金","专款专用资金","专款专用资金","专款专用资金","国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余、结存","绩效目标"]
["科目编码","单位代码","单位名称","项目名称","总计","小计","一般公共预算","一般公共预算","一般公共预算","一般公共预算","一般公共预算","一般公共预算","一般公共预算","一般公共预算","一般公共预算","基金预算","小计","财政专项收入安排的拨款","其他专款专用资金","其他收入","国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余、结存","绩效目标"]
["科目编码","单位代码","单位名称","项目名称","总计","小计","经费拨款（补助）","行政性收费收入安排的拨款","罚没收入安排的拨款","专项收入安排的拨款","一般公共预算上级补助","交通六费替代性收入返还","国有资源（资产）有偿使用收入","政府住房基金收入","一般预算调入资金","基金预算","小计","财政专项收入安排的拨款","其他专款专用资金","其他收入","国有资本经营预算收入","事业收入","事业单位经营收入","其他收入","上级（主管）部门补助收入","附属单位上缴收入","用事业基金弥补收支差额","上年结余、结存","绩效目标"]
["**","**","**","**","1","6","7","8","9","10","10","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29"]
[{"$nulls":3},"合    计",{"v":3164.5,"d":"3164.50"},{"v":1355,"d":"1355.00"},{"v":1355,"d":"1355.00"},{"$nulls":14},{"v":1809.5,"d":"1809.50"},{"$nulls":6},{"$f":"SUM(AC9:AC37)","v":1331}]
["[201]一般公共服务支出",{"$nulls":3},{"v":3164.5,"d":"3164.50"},{"v":1355,"d":"1355.00"},{"v":1355,"d":"1355.00"},{"$nulls":14},{"v":1809.5,"d":"1809.50"}]
["[20113]商贸事务",{"$nulls":3},{"v":3164.5,"d":"3164.50"},{"v":1355,"d":"1355.00"},{"v":1355,"d":"1355.00"},{"$nulls":14},{"v":1809.5,"d":"1809.50"}]
["[2011301]行政运行",{"$nulls":3},{"v":102,"d":"102.00"},{"v":102,"d":"102.00"},{"v":102,"d":"102.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设管理经费--“单一窗口”工作经费",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":21},{"v":60,"d":"60.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设管理经费--口岸建设管理经费",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"$nulls":21},{"v":42,"d":"42.00"}]
["[2011302]一般行政管理事务",{"$nulls":3},{"v":252,"d":"252.00"},{"v":252,"d":"252.00"},{"v":252,"d":"252.00"}]
["","107001","江门市商务局","专项业务支出--其他专项业务支出",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"$nulls":21},{"v":30,"d":"30.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设管理经费--内外经贸发展管理经费",{"v":104,"d":"104.00"},{"v":104,"d":"104.00"},{"v":104,"d":"104.00"},{"$nulls":21},{"v":104,"d":"104.00"}]
["","107001","江门市商务局","专项业务支出--业务接待支出",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":21},{"v":25,"d":"25.00"}]
["","107001","江门市商务局","专项业务支出--物业管理费",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"$nulls":21},{"v":70,"d":"70.00"}]
["","107001","江门市商务局","专项业务支出--办公设备购置",{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"$nulls":21},{"v":23,"d":"23.00"}]
["[2011308]招商引资",{"$nulls":3},{"v":513,"d":"513.00"},{"v":513,"d":"513.00"},{"v":513,"d":"513.00"}]
["","107001","江门市商务局","招商及出访专项资金--招商工作经费",{"v":205,"d":"205.00"},{"v":205,"d":"205.00"},{"v":205,"d":"205.00"},{"$nulls":21},{"v":205,"d":"205.00"}]
["","107001","江门市商务局","招商及出访专项资金--中欧（江门）中小企业国际合作区服务中心",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$nulls":21},{"v":100,"d":"100.00"}]
["","107001","江门市商务局","招商及出访专项资金--出访专项资金",{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"v":208,"d":"208.00"},{"$nulls":21},{"v":208,"d":"208.00"}]
["[2011350]事业运行",{"$nulls":3},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"}]
["","107002","中国国际贸易促进委员会江门市委员会","专项业务支出--其他专项业务支出",{"v":23,"d":"23.00"},{"v":23,"d":"23.00"},{"v":23,"d":"23.00"}]
["","107002","中国国际贸易促进委员会江门市委员会","专项业务支出--业务接待支出",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["[2011399]其他商贸事务支出",{"$nulls":3},{"v":2273.5,"d":"2273.50"},{"v":464,"d":"464.00"},{"v":464,"d":"464.00"},{"$nulls":14},{"v":1809.5,"d":"1809.50"}]
["","107001","江门市商务局","内外经贸发展与口岸建设扶持资金--内销市场开拓专项资金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":21},{"v":20,"d":"20.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设管理经费--商务及执法专项经费",{"v":29,"d":"29.00"},{"v":29,"d":"29.00"},{"v":29,"d":"29.00"},{"$nulls":21},{"v":29,"d":"29.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设扶持资金--促进消费扶持专项资金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":21},{"v":20,"d":"20.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设扶持资金--服务业发展专项扶持资金",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":21},{"v":20,"d":"20.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设扶持资金--外贸发展专项资金",{"v":282,"d":"282.00"},{"v":282,"d":"282.00"},{"v":282,"d":"282.00"},{"$nulls":21},{"v":282,"d":"282.00"}]
["","107001","江门市商务局","招商及出访专项资金--境外经贸代表机构建设",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"$nulls":21},{"v":40,"d":"40.00"}]
["","107001","江门市商务局","内外经贸发展与口岸建设管理经费--应急物资储备费用",{"v":53,"d":"53.00"},{"v":53,"d":"53.00"},{"v":53,"d":"53.00"},{"$nulls":21},{"v":53,"d":"53.00"}]
["","107002","中国国际贸易促进委员会江门市委员会","商事认证专项经费--商事认证专项经费",{"v":9.5,"d":"9.50"},{"$nulls":16},{"v":9.5,"d":"9.50"}]
["","107002","中国国际贸易促进委员会江门市委员会","展位专项经费--展位专项经费",{"v":1800,"d":"1800.00"},{"$nulls":16},{"v":1800,"d":"1800.00"}]