{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支预算总表","单位收入总表","单位支出总表","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算“三公”经费支出表","政府性基金预算支出表","国有资本经营预算支出表"],"not_rendered":{"external_links":1,"defined_names":4},"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:[408001]大余县农业农村局",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":1296.365393,"d":"1,296.37"},"一般公共服务支出",{"v":1.1705,"d":"1.17"}]
["    （一）一般公共预算收入",{"v":1196.365393,"d":"1,196.37"},"社会保障和就业支出",{"v":138.562144,"d":"138.56"}]
["    （二）政府性基金预算收入",{"v":100,"d":"100.00"},"卫生健康支出",{"v":81.036561,"d":"81.04"}]
["    （三）国有资本经营预算收入",null,"节能环保支出",{"v":93.2865,"d":"93.29"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":948.328812,"d":"948.33"}]
["三、事业收入",null,"农林水支出",{"v":10560.49934,"d":"10,560.50"}]
["四、事业单位经营收入",null,"住房保障支出",{"v":58.153248,"d":"58.15"}]
["五、附属单位上缴收入",null,"其他支出",{"v":9367.666744,"d":"9,367.67"}]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":5000,"d":"5,000.00"}," "," "]
[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":6296.365393,"d":"6,296.37"},"本年支出合计",{"v":21248.703849,"d":"21,248.70"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":14952.338456,"d":"14,952.34"}]
[]
["收入总计",{"v":21248.703849,"d":"21,248.70"},"支出总计",{"v":21248.703849,"d":"21,248.70"}]

{"sheet":"单位收入总表","index":1,"n_rows":53,"n_cols":15,"rows_kept":53,"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"]
["填报单位:[408001]大余县农业农村局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":21248.703849,"d":"21,248.70"},{"v":14952.338456,"d":"14,952.34"},{"v":1296.365393,"d":"1,296.37"},{"v":1196.365393,"d":"1,196.37"},{"v":100,"d":"100.00"},{"$nulls":6},{"v":5000,"d":"5,000.00"}]
["201","一般公共服务支出",{"v":1.1705,"d":"1.17"},{"v":1.1705,"d":"1.17"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":1.1705,"d":"1.17"},{"v":1.1705,"d":"1.17"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":1.1705,"d":"1.17"},{"v":1.1705,"d":"1.17"}]
["208","社会保障和就业支出",{"v":138.562144,"d":"138.56"},{"v":15.7732,"d":"15.77"},{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}]
["　05","　行政事业单位养老支出",{"v":122.788944,"d":"122.79"},null,{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":81.859296,"d":"81.86"},null,{"v":81.859296,"d":"81.86"},{"v":81.859296,"d":"81.86"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":40.929648,"d":"40.93"},null,{"v":40.929648,"d":"40.93"},{"v":40.929648,"d":"40.93"}]
["　08","　抚恤",{"v":15.7732,"d":"15.77"},{"v":15.7732,"d":"15.77"}]
["　　2080801","　　死亡抚恤",{"v":15.7732,"d":"15.77"},{"v":15.7732,"d":"15.77"}]
["210","卫生健康支出",{"v":81.036561,"d":"81.04"},null,{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　11","　行政事业单位医疗",{"v":81.036561,"d":"81.04"},null,{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　　2101101","　　行政单位医疗",{"v":81.036561,"d":"81.04"},null,{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["211","节能环保支出",{"v":93.2865,"d":"93.29"},{"v":93.2865,"d":"93.29"}]
["　03","　污染防治",{"v":93.2865,"d":"93.29"},{"v":93.2865,"d":"93.29"}]
["　　2110302","　　水体",1.46,1.46]
["　　2110399","　　其他污染防治支出",{"v":91.8265,"d":"91.83"},{"v":91.8265,"d":"91.83"}]
["212","城乡社区支出",{"v":948.328812,"d":"948.33"},{"v":848.328812,"d":"848.33"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":945.071312,"d":"945.07"},{"v":845.071312,"d":"845.07"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2120802","　　土地开发支出",{"v":945.071312,"d":"945.07"},{"v":845.071312,"d":"845.07"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　11","　农业土地开发资金安排的支出",{"v":3.2575,"d":"3.26"},{"v":3.2575,"d":"3.26"}]
["　　21211","　　农业土地开发资金安排的支出",{"v":3.2575,"d":"3.26"},{"v":3.2575,"d":"3.26"}]
["213","农林水支出",{"v":10560.49934,"d":"10,560.50"},{"v":4626.1127,"d":"4,626.11"},{"v":934.38664,"d":"934.39"},{"v":934.38664,"d":"934.39"},{"$nulls":7},{"v":5000,"d":"5,000.00"}]
["　01","　农业农村",{"v":9470.63834,"d":"9,470.64"},{"v":3536.2517,"d":"3,536.25"},{"v":934.38664,"d":"934.39"},{"v":934.38664,"d":"934.39"},{"$nulls":7},{"v":5000,"d":"5,000.00"}]
["　　2130101","　　行政运行",{"v":634.63664,"d":"634.64"},{"v":25,"d":"25.00"},{"v":609.63664,"d":"609.64"},{"v":609.63664,"d":"609.64"}]
["　　2130102","　　一般行政管理事务",{"v":27.6699,"d":"27.67"},{"v":27.6699,"d":"27.67"}]
["　　2130104","　　事业运行",{"v":162.3,"d":"162.30"},null,{"v":162.3,"d":"162.30"},{"v":162.3,"d":"162.30"}]
["　　2130106","　　科技转化与推广服务",{"v":88,"d":"88.00"},{"v":88,"d":"88.00"}]
["　　2130108","　　病虫害控制",{"v":344.0143,"d":"344.01"},{"v":261.0143,"d":"261.01"},{"v":83,"d":"83.00"},{"v":83,"d":"83.00"}]
["　　2130109","　　农产品质量安全",{"v":280,"d":"280.00"},{"v":270,"d":"270.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2130110","　　执法监管",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
["　　2130119","　　防灾救灾",214.04,214.04]
["　　2130122","　　农业生产发展",{"v":278.2754,"d":"278.28"},{"v":278.2754,"d":"278.28"}]
["　　2130124","　　农村合作经济",49.45,null,49.45,49.45]
["　　2130153","　　农田建设",{"v":466.8,"d":"466.80"},{"v":466.8,"d":"466.80"}]
["　　2130199","　　其他农业农村支出",{"v":6915.4521,"d":"6,915.45"},{"v":1905.4521,"d":"1,905.45"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":7},{"v":5000,"d":"5,000.00"}]
["　03","　水利",{"v":36.861,"d":"36.86"},{"v":36.861,"d":"36.86"}]
["　　2130316","　　农村水利",30.47,30.47]
["　　2130399","　　其他水利支出",{"v":6.391,"d":"6.39"},{"v":6.391,"d":"6.39"}]
["　07","　农村综合改革",{"v":1053,"d":"1,053.00"},{"v":1053,"d":"1,053.00"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":1053,"d":"1,053.00"},{"v":1053,"d":"1,053.00"}]
["221","住房保障支出",{"v":58.153248,"d":"58.15"},null,{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　02","　住房改革支出",{"v":58.153248,"d":"58.15"},null,{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　　2210201","　　住房公积金",{"v":58.153248,"d":"58.15"},null,{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["229","其他支出",{"v":9367.666744,"d":"9,367.67"},{"v":9367.666744,"d":"9,367.67"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":9367.666744,"d":"9,367.67"},{"v":9367.666744,"d":"9,367.67"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":9367.666744,"d":"9,367.67"},{"v":9367.666744,"d":"9,367.67"}]

{"sheet":"单位支出总表","index":2,"n_rows":53,"n_cols":5,"rows_kept":53,"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:[408001]大余县农业农村局",{"$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 "]
["**","**",1,2,3]
[null,"合计",{"v":21248.703849,"d":"21,248.70"},{"v":1096.943793,"d":"1,096.94"},{"v":20151.760056,"d":"20,151.76"}]
["201","一般公共服务支出",{"v":1.1705,"d":"1.17"},null,{"v":1.1705,"d":"1.17"}]
["　31","　党委办公厅（室）及相关机构事务",{"v":1.1705,"d":"1.17"},null,{"v":1.1705,"d":"1.17"}]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",{"v":1.1705,"d":"1.17"},null,{"v":1.1705,"d":"1.17"}]
["208","社会保障和就业支出",{"v":138.562144,"d":"138.56"},{"v":138.562144,"d":"138.56"}]
["　05","　行政事业单位养老支出",{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":81.859296,"d":"81.86"},{"v":81.859296,"d":"81.86"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":40.929648,"d":"40.93"},{"v":40.929648,"d":"40.93"}]
["　08","　抚恤",{"v":15.7732,"d":"15.77"},{"v":15.7732,"d":"15.77"}]
["　　2080801","　　死亡抚恤",{"v":15.7732,"d":"15.77"},{"v":15.7732,"d":"15.77"}]
["210","卫生健康支出",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　11","　行政事业单位医疗",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　　2101101","　　行政单位医疗",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["211","节能环保支出",{"v":93.2865,"d":"93.29"},{"v":11.3915,"d":"11.39"},{"v":81.895,"d":"81.90"}]
["　03","　污染防治",{"v":93.2865,"d":"93.29"},{"v":11.3915,"d":"11.39"},{"v":81.895,"d":"81.90"}]
["　　2110302","　　水体",1.46,null,1.46]
["　　2110399","　　其他污染防治支出",{"v":91.8265,"d":"91.83"},{"v":11.3915,"d":"11.39"},{"v":80.435,"d":"80.44"}]
["212","城乡社区支出",{"v":948.328812,"d":"948.33"},null,{"v":948.328812,"d":"948.33"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":945.071312,"d":"945.07"},null,{"v":945.071312,"d":"945.07"}]
["　　2120802","　　土地开发支出",{"v":945.071312,"d":"945.07"},null,{"v":945.071312,"d":"945.07"}]
["　11","　农业土地开发资金安排的支出",{"v":3.2575,"d":"3.26"},null,{"v":3.2575,"d":"3.26"}]
["　　21211","　　农业土地开发资金安排的支出",{"v":3.2575,"d":"3.26"},null,{"v":3.2575,"d":"3.26"}]
["213","农林水支出",{"v":10560.49934,"d":"10,560.50"},{"v":807.80034,"d":"807.80"},{"v":9752.699,"d":"9,752.70"}]
["　01","　农业农村",{"v":9470.63834,"d":"9,470.64"},{"v":807.80034,"d":"807.80"},{"v":8662.838,"d":"8,662.84"}]
["　　2130101","　　行政运行",{"v":634.63664,"d":"634.64"},{"v":609.63664,"d":"609.64"},{"v":25,"d":"25.00"}]
["　　2130102","　　一般行政管理事务",{"v":27.6699,"d":"27.67"},{"v":15,"d":"15.00"},{"v":12.6699,"d":"12.67"}]
["　　2130104","　　事业运行",{"v":162.3,"d":"162.30"},{"v":8.3,"d":"8.30"},{"v":154,"d":"154.00"}]
["　　2130106","　　科技转化与推广服务",{"v":88,"d":"88.00"},null,{"v":88,"d":"88.00"}]
["　　2130108","　　病虫害控制",{"v":344.0143,"d":"344.01"},{"v":56.8443,"d":"56.84"},287.17]
["　　2130109","　　农产品质量安全",{"v":280,"d":"280.00"},null,{"v":280,"d":"280.00"}]
["　　2130110","　　执法监管",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130119","　　防灾救灾",214.04,{"v":82.402,"d":"82.40"},{"v":131.638,"d":"131.64"}]
["　　2130122","　　农业生产发展",{"v":278.2754,"d":"278.28"},{"v":31.2974,"d":"31.30"},{"v":246.978,"d":"246.98"}]
["　　2130124","　　农村合作经济",49.45,null,49.45]
["　　2130153","　　农田建设",{"v":466.8,"d":"466.80"},null,{"v":466.8,"d":"466.80"}]
["　　2130199","　　其他农业农村支出",{"v":6915.4521,"d":"6,915.45"},4.32,{"v":6911.1321,"d":"6,911.13"}]
["　03","　水利",{"v":36.861,"d":"36.86"},null,{"v":36.861,"d":"36.86"}]
["　　2130316","　　农村水利",30.47,null,30.47]
["　　2130399","　　其他水利支出",{"v":6.391,"d":"6.39"},null,{"v":6.391,"d":"6.39"}]
["　07","　农村综合改革",{"v":1053,"d":"1,053.00"},null,{"v":1053,"d":"1,053.00"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":1053,"d":"1,053.00"},null,{"v":1053,"d":"1,053.00"}]
["221","住房保障支出",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　02","　住房改革支出",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　　2210201","　　住房公积金",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["229","其他支出",{"v":9367.666744,"d":"9,367.67"},null,{"v":9367.666744,"d":"9,367.67"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":9367.666744,"d":"9,367.67"},null,{"v":9367.666744,"d":"9,367.67"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":9367.666744,"d":"9,367.67"},null,{"v":9367.666744,"d":"9,367.67"}]

{"sheet":"财政拨款收支总表","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"]
["填报单位:[408001]大余县农业农村局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1296.365393,"d":"1,296.37"},"一、本年支出",{"v":1296.365393,"d":"1,296.37"},{"v":1196.365393,"d":"1,196.37"},{"v":100,"d":"100.00"}," "]
["  一般公共预算拨款收入",{"v":1196.365393,"d":"1,196.37"},"社会保障和就业支出",{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}," "]
["  政府性基金预算拨款收入",{"v":100,"d":"100.00"},"卫生健康支出",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",{"v":100,"d":"100.00"}," ",{"v":100,"d":"100.00"}]
[null,null,"农林水支出",{"v":934.38664,"d":"934.39"},{"v":934.38664,"d":"934.39"}," "]
[null,null,"住房保障支出",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":14952.338456,"d":"14,952.34"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":1296.365393,"d":"1,296.37"},"支出总计",{"v":1296.365393,"d":"1,296.37"},{"v":1196.365393,"d":"1,196.37"},{"v":100,"d":"100.00"}," "]

{"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"]
["填报单位:[408001]大余县农业农村局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":1196.365393,"d":"1,196.37"},{"v":879.915393,"d":"879.92"},316.45]
["208","社会保障和就业支出",{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}]
["　05","　行政事业单位养老支出",{"v":122.788944,"d":"122.79"},{"v":122.788944,"d":"122.79"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":81.859296,"d":"81.86"},{"v":81.859296,"d":"81.86"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":40.929648,"d":"40.93"},{"v":40.929648,"d":"40.93"}]
["210","卫生健康支出",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　11","　行政事业单位医疗",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　　2101101","　　行政单位医疗",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["213","农林水支出",{"v":934.38664,"d":"934.39"},{"v":617.93664,"d":"617.94"},316.45]
["　01","　农业农村",{"v":934.38664,"d":"934.39"},{"v":617.93664,"d":"617.94"},316.45]
["　　2130101","　　行政运行",{"v":609.63664,"d":"609.64"},{"v":609.63664,"d":"609.64"}]
["　　2130104","　　事业运行",{"v":162.3,"d":"162.30"},{"v":8.3,"d":"8.30"},{"v":154,"d":"154.00"}]
["　　2130108","　　病虫害控制",{"v":83,"d":"83.00"},null,{"v":83,"d":"83.00"}]
["　　2130109","　　农产品质量安全",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130110","　　执法监管",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　　2130124","　　农村合作经济",49.45,null,49.45]
["　　2130199","　　其他农业农村支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["221","住房保障支出",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　02","　住房改革支出",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　　2210201","　　住房公积金",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]

{"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"]
["填报单位:[408001]大余县农业农村局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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",{"v":879.915393,"d":"879.92"},{"v":821.187393,"d":"821.19"},{"v":58.728,"d":"58.73"}]
["301","工资福利支出",{"v":799.029153,"d":"799.03"},{"v":799.029153,"d":"799.03"}]
["　30101","　基本工资",{"v":324.1224,"d":"324.12"},{"v":324.1224,"d":"324.12"}]
["　30102","　津贴补贴",{"v":164.448,"d":"164.45"},{"v":164.448,"d":"164.45"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":81.859296,"d":"81.86"},{"v":81.859296,"d":"81.86"}]
["　30109","　职业年金缴费",{"v":40.929648,"d":"40.93"},{"v":40.929648,"d":"40.93"}]
["　30110","　职工基本医疗保险缴费",{"v":81.036561,"d":"81.04"},{"v":81.036561,"d":"81.04"}]
["　30113","　住房公积金",{"v":58.153248,"d":"58.15"},{"v":58.153248,"d":"58.15"}]
["　30199","　其他工资福利支出",48.48,48.48]
["302","商品和服务支出",{"v":58.728,"d":"58.73"},null,{"v":58.728,"d":"58.73"}]
["　30201","　办公费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30205","　水费",0.24,null,0.24]
["　30206","　电费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30207","　邮电费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30208","　取暖费",{"v":2.208,"d":"2.21"},null,{"v":2.208,"d":"2.21"}]
["　30209","　物业管理费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30215","　会议费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30217","　公务接待费",{"v":16.3736,"d":"16.37"},null,{"v":16.3736,"d":"16.37"}]
["　30229","　福利费",{"v":2.352,"d":"2.35"},null,{"v":2.352,"d":"2.35"}]
["　30231","　公务用车运行维护费",{"v":7.8784,"d":"7.88"},null,{"v":7.8784,"d":"7.88"}]
["　30239","　其他交通费用",{"v":11.376,"d":"11.38"},null,{"v":11.376,"d":"11.38"}]
["303","对个人和家庭的补助",{"v":22.15824,"d":"22.16"},{"v":22.15824,"d":"22.16"}]
["　30305","　生活补助",{"v":22.11024,"d":"22.11"},{"v":22.11024,"d":"22.11"}]
["　30399","　其他对个人和家庭的补助",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]

{"sheet":"一般公共预算“三公”经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位:[408001]大余县农业农村局",{"$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"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":24.252,"d":"24.25"},null,{"v":16.3736,"d":"16.37"},{"v":7.8784,"d":"7.88"}]
["408001","大余县农业农村局",{"v":24.252,"d":"24.25"},null,{"v":16.3736,"d":"16.37"},{"v":7.8784,"d":"7.88"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:[408001]大余县农业农村局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["212","城乡社区支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2120802","　　土地开发支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]

{"sheet":"国有资本经营预算支出表","index":8,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出表"]
["填报单位:[408001]大余县农业农村局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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,null,"（此表为空，本单位无国有资本经营预算收支）"]