{"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:[501001]兴国县农业农村局",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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":20093.96,"d":"20,093.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":45093.96,"d":"45,093.96"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":8029.005084,"d":"8,029.01"}]
[]
["收入总计",{"v":53122.965084,"d":"53,122.97"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":51,"n_cols":15,"rows_kept":51,"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"]
["[501001]兴国县农业农村局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
["","合计",{"v":53122.965084,"d":"53,122.97"},{"v":8029.005084,"d":"8,029.01"},{"v":20093.96,"d":"20,093.96"},{"v":20093.96,"d":"20,093.96"},{"$nulls":7},{"v":25000,"d":"25,000.00"}]
["208","社会保障和就业支出",540.43,null,540.43,540.43]
["　05","　行政事业单位养老支出",466.23,null,466.23,466.23]
["　　2080501","　　行政单位离退休",209.96,null,209.96,209.96]
["　　2080505","　　机关事业单位基本养老保险缴费支出",256.27,null,256.27,256.27]
["　08","　抚恤",63.66,null,63.66,63.66]
["　　2080801","　　死亡抚恤",63.66,null,63.66,63.66]
["　99","　其他社会保障和就业支出",10.54,null,10.54,10.54]
["　　2089999","　　其他社会保障和就业支出",10.54,null,10.54,10.54]
["210","卫生健康支出",235.74,null,235.74,235.74]
["　11","　行政事业单位医疗",235.74,null,235.74,235.74]
["　　2101101","　　行政单位医疗",101.27,null,101.27,101.27]
["　　2101103","　　公务员医疗补助",134.47,null,134.47,134.47]
["211","节能环保支出",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"},{"v":3113.25,"d":"3,113.25"}]
["　04","　自然生态保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"},{"v":3113.25,"d":"3,113.25"}]
["　　2110402","　　农村环境保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"},{"v":3113.25,"d":"3,113.25"}]
["213","农林水支出",{"v":23602.649084,"d":"23,602.65"},{"v":7611.089084,"d":"7,611.09"},{"v":15991.56,"d":"15,991.56"},{"v":15991.56,"d":"15,991.56"}]
["　01","　农业农村",{"v":20034.049084,"d":"20,034.05"},{"v":7542.489084,"d":"7,542.49"},{"v":12491.56,"d":"12,491.56"},{"v":12491.56,"d":"12,491.56"}]
["　　2130101","　　行政运行",{"v":1843.12,"d":"1,843.12"},null,{"v":1843.12,"d":"1,843.12"},{"v":1843.12,"d":"1,843.12"}]
["　　2130104","　　事业运行",751.82,null,751.82,751.82]
["　　2130106","　　科技转化与推广服务",264.64,264.64]
["　　2130108","　　病虫害控制",{"v":129.78066,"d":"129.78"},{"v":124.78066,"d":"124.78"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2130119","　　防灾救灾",{"v":253.5615,"d":"253.56"},{"v":253.5615,"d":"253.56"}]
["　　2130120","　　稳定农民收入补贴",{"v":59.220464,"d":"59.22"},{"v":59.220464,"d":"59.22"}]
["　　2130122","　　农业生产发展",{"v":8789.75,"d":"8,789.75"},472.93,{"v":8316.82,"d":"8,316.82"},{"v":8316.82,"d":"8,316.82"}]
["　　2130124","　　农村合作经济",{"v":512,"d":"512.00"},{"v":512,"d":"512.00"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2130148","　　渔业发展",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"}]
["　　2130153","　　耕地建设与利用",{"v":5678.81546,"d":"5,678.82"},{"v":5678.81546,"d":"5,678.82"}]
["　　2130199","　　其他农业农村支出",{"v":1670.341,"d":"1,670.34"},{"v":130.541,"d":"130.54"},{"v":1539.8,"d":"1,539.80"},{"v":1539.8,"d":"1,539.80"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3568.6,"d":"3,568.60"},{"v":68.6,"d":"68.60"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
["　　2130504","　　农村基础设施建设",{"v":3568.6,"d":"3,568.60"},{"v":68.6,"d":"68.60"},{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
["215","资源勘探工业信息等支出",{"v":0.916,"d":"0.92"},{"v":0.916,"d":"0.92"}]
["　98","　超长期特别国债安排的支出",{"v":0.916,"d":"0.92"},{"v":0.916,"d":"0.92"}]
["　　2159802","　　制造业",{"v":0.916,"d":"0.92"},{"v":0.916,"d":"0.92"}]
["216","商业服务业等支出",{"v":417,"d":"417.00"},{"v":417,"d":"417.00"}]
["　02","　商业流通事务",{"v":417,"d":"417.00"},{"v":417,"d":"417.00"}]
["　　2160299","　　其他商业流通事务支出",{"v":417,"d":"417.00"},{"v":417,"d":"417.00"}]
["221","住房保障支出",212.98,null,212.98,212.98]
["　02","　住房改革支出",212.98,null,212.98,212.98]
["　　2210201","　　住房公积金",212.98,null,212.98,212.98]
["229","其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]
["　99","　其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]
["　　2299999","　　其他支出",{"v":25000,"d":"25,000.00"},{"$nulls":10},{"v":25000,"d":"25,000.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":51,"n_cols":5,"rows_kept":51,"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[501001]兴国县农业农村局",{"$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 "]
["**","**",1,0,0]
["","合计",{"v":53122.965084,"d":"53,122.97"},{"v":2832.27,"d":"2,832.27"},{"v":50290.695084,"d":"50,290.70"}]
["208","社会保障和就业支出",540.43,540.43]
["　05","　行政事业单位养老支出",466.23,466.23]
["　　2080501","　　行政单位离退休",209.96,209.96]
["　　2080505","　　机关事业单位基本养老保险缴费支出",256.27,256.27]
["　08","　抚恤",63.66,63.66]
["　　2080801","　　死亡抚恤",63.66,63.66]
["　99","　其他社会保障和就业支出",10.54,10.54]
["　　2089999","　　其他社会保障和就业支出",10.54,10.54]
["210","卫生健康支出",235.74,235.74]
["　11","　行政事业单位医疗",235.74,235.74]
["　　2101101","　　行政单位医疗",101.27,101.27]
["　　2101103","　　公务员医疗补助",134.47,134.47]
["211","节能环保支出",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["　04","　自然生态保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["　　2110402","　　农村环境保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["213","农林水支出",{"v":23602.649084,"d":"23,602.65"},{"v":1843.12,"d":"1,843.12"},{"v":21759.529084,"d":"21,759.53"}]
["　01","　农业农村",{"v":20034.049084,"d":"20,034.05"},{"v":1843.12,"d":"1,843.12"},{"v":18190.929084,"d":"18,190.93"}]
["　　2130101","　　行政运行",{"v":1843.12,"d":"1,843.12"},{"v":1843.12,"d":"1,843.12"}]
["　　2130104","　　事业运行",751.82,null,751.82]
["　　2130106","　　科技转化与推广服务",264.64,null,264.64]
["　　2130108","　　病虫害控制",{"v":129.78066,"d":"129.78"},null,{"v":129.78066,"d":"129.78"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130119","　　防灾救灾",{"v":253.5615,"d":"253.56"},null,{"v":253.5615,"d":"253.56"}]
["　　2130120","　　稳定农民收入补贴",{"v":59.220464,"d":"59.22"},null,{"v":59.220464,"d":"59.22"}]
["　　2130122","　　农业生产发展",{"v":8789.75,"d":"8,789.75"},null,{"v":8789.75,"d":"8,789.75"}]
["　　2130124","　　农村合作经济",{"v":512,"d":"512.00"},null,{"v":512,"d":"512.00"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2130148","　　渔业发展",{"v":46,"d":"46.00"},null,{"v":46,"d":"46.00"}]
["　　2130153","　　耕地建设与利用",{"v":5678.81546,"d":"5,678.82"},null,{"v":5678.81546,"d":"5,678.82"}]
["　　2130199","　　其他农业农村支出",{"v":1670.341,"d":"1,670.34"},null,{"v":1670.341,"d":"1,670.34"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3568.6,"d":"3,568.60"},null,{"v":3568.6,"d":"3,568.60"}]
["　　2130504","　　农村基础设施建设",{"v":3568.6,"d":"3,568.60"},null,{"v":3568.6,"d":"3,568.60"}]
["215","资源勘探工业信息等支出",{"v":0.916,"d":"0.92"},null,{"v":0.916,"d":"0.92"}]
["　98","　超长期特别国债安排的支出",{"v":0.916,"d":"0.92"},null,{"v":0.916,"d":"0.92"}]
["　　2159802","　　制造业",{"v":0.916,"d":"0.92"},null,{"v":0.916,"d":"0.92"}]
["216","商业服务业等支出",{"v":417,"d":"417.00"},null,{"v":417,"d":"417.00"}]
["　02","　商业流通事务",{"v":417,"d":"417.00"},null,{"v":417,"d":"417.00"}]
["　　2160299","　　其他商业流通事务支出",{"v":417,"d":"417.00"},null,{"v":417,"d":"417.00"}]
["221","住房保障支出",212.98,212.98]
["　02","　住房改革支出",212.98,212.98]
["　　2210201","　　住房公积金",212.98,212.98]
["229","其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]
["　99","　其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]
["　　2299999","　　其他支出",{"v":25000,"d":"25,000.00"},null,{"v":25000,"d":"25,000.00"}]

{"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"]
["[501001]兴国县农业农村局",{"$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":20093.96,"d":"20,093.96"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":20093.96,"d":"20,093.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":20093.96,"d":"20,093.96"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[501001]兴国县农业农村局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]
["","合计",{"v":20093.96,"d":"20,093.96"},{"v":2832.27,"d":"2,832.27"},{"v":17261.69,"d":"17,261.69"}]
["208","社会保障和就业支出",540.43,540.43]
["　05","　行政事业单位养老支出",466.23,466.23]
["　　2080501","　　行政单位离退休",209.96,209.96]
["　　2080505","　　机关事业单位基本养老保险缴费支出",256.27,256.27]
["　08","　抚恤",63.66,63.66]
["　　2080801","　　死亡抚恤",63.66,63.66]
["　99","　其他社会保障和就业支出",10.54,10.54]
["　　2089999","　　其他社会保障和就业支出",10.54,10.54]
["210","卫生健康支出",235.74,235.74]
["　11","　行政事业单位医疗",235.74,235.74]
["　　2101101","　　行政单位医疗",101.27,101.27]
["　　2101103","　　公务员医疗补助",134.47,134.47]
["211","节能环保支出",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["　04","　自然生态保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["　　2110402","　　农村环境保护",{"v":3113.25,"d":"3,113.25"},null,{"v":3113.25,"d":"3,113.25"}]
["213","农林水支出",{"v":15991.56,"d":"15,991.56"},{"v":1843.12,"d":"1,843.12"},{"v":14148.44,"d":"14,148.44"}]
["　01","　农业农村",{"v":12491.56,"d":"12,491.56"},{"v":1843.12,"d":"1,843.12"},{"v":10648.44,"d":"10,648.44"}]
["　　2130101","　　行政运行",{"v":1843.12,"d":"1,843.12"},{"v":1843.12,"d":"1,843.12"}]
["　　2130104","　　事业运行",751.82,null,751.82]
["　　2130108","　　病虫害控制",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130110","　　执法监管",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2130122","　　农业生产发展",{"v":8316.82,"d":"8,316.82"},null,{"v":8316.82,"d":"8,316.82"}]
["　　2130135","　　农业生态资源保护",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2130199","　　其他农业农村支出",{"v":1539.8,"d":"1,539.80"},null,{"v":1539.8,"d":"1,539.80"}]
["　05","　巩固脱贫攻坚成果衔接乡村振兴",{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"}]
["　　2130504","　　农村基础设施建设",{"v":3500,"d":"3,500.00"},null,{"v":3500,"d":"3,500.00"}]
["221","住房保障支出",212.98,212.98]
["　02","　住房改革支出",212.98,212.98]
["　　2210201","　　住房公积金",212.98,212.98]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]
["[501001]兴国县农业农村局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,0,0]
["合计","",{"v":2832.27,"d":"2,832.27"},{"v":2659.5,"d":"2,659.50"},172.77]
["301","工资福利支出",{"v":2371.13,"d":"2,371.13"},{"v":2371.13,"d":"2,371.13"}]
["　30101","　基本工资",{"v":822.7,"d":"822.70"},{"v":822.7,"d":"822.70"}]
["　30102","　津贴补贴",340.28,340.28]
["　30103","　奖金",436.36,436.36]
["　30106","　伙食补助费",53.86,53.86]
["　30108","　机关事业单位基本养老保险缴费",256.27,256.27]
["　30110","　职工基本医疗保险缴费",101.27,101.27]
["　30111","　公务员医疗补助缴费",134.47,134.47]
["　30112","　其他社会保障缴费",10.54,10.54]
["　30113","　住房公积金",212.98,212.98]
["　30199","　其他工资福利支出",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["302","商品和服务支出",166.57,null,166.57]
["　30201","　办公费",{"v":63.4,"d":"63.40"},null,{"v":63.4,"d":"63.40"}]
["　30202","　印刷费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30217","　公务接待费",{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
["　30229","　福利费",4.13,null,4.13]
["　30231","　公务用车运行维护费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30239","　其他交通费用",35.04,null,35.04]
["303","对个人和家庭的补助",288.37,288.37]
["　30301","　离休费",10.76,10.76]
["　30302","　退休费",202.66,202.66]
["　30305","　生活补助",66.43,66.43]
["　30309","　奖励金",8.52,8.52]
["310","资本性支出",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["　31002","　办公设备购置",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[501001]兴国县农业农村局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["501001","兴国县农业农村局",{"v":77,"d":"77.00"},{"$nulls":3},{"v":55,"d":"55.00"},{"v":22,"d":"22.00"},{"v":4,"d":"4.00"},{"v":18,"d":"18.00"}]

{"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,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"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:[501001]兴国县农业农村局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":15,"n_cols":3,"rows_kept":15,"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":53122.965084,"d":"53,122.97"}]
["社会保障和就业支出",540.43]
["卫生健康支出",235.74]
["节能环保支出",{"v":3113.25,"d":"3,113.25"}]
["农林水支出",{"v":23602.649084,"d":"23,602.65"}]
["资源勘探工业信息等支出",{"v":0.916,"d":"0.92"}]
["商业服务业等支出",{"v":417,"d":"417.00"}]
["住房保障支出",212.98]
["其他支出",{"v":25000,"d":"25,000.00"}]

{"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":20093.96,"d":"20,093.96"},{"v":20093.96,"d":"20,093.96"}]
["社会保障和就业支出",540.43,540.43]
["卫生健康支出",235.74,235.74]
["节能环保支出",{"v":3113.25,"d":"3,113.25"},{"v":3113.25,"d":"3,113.25"}]
["农林水支出",{"v":15991.56,"d":"15,991.56"},{"v":15991.56,"d":"15,991.56"}]
["住房保障支出",212.98,212.98]