{"text_format":"3","workbook":"xls","n_sheets":12,"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","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,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,0,0,1],[2,0,2,14]],"flags":["formulas_cached_only"]}
["附件2",{"$nulls":19},"总计"]
[]
["2024年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"玉山县农业农村局"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,"2024-03-04"]
[]
[]
[{"$nulls":5},"编制单位：",null,"玉山县农业农村局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",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":15958.738463,"d":"15,958.74"},"科学技术支出",{"v":9.5317,"d":"9.53"}]
["    （一）一般公共预算收入",{"v":15541.738463,"d":"15,541.74"},"社会保障和就业支出",{"v":41.921165,"d":"41.92"}]
["    （二）政府性基金预算收入",{"v":267,"d":"267.00"},"城乡社区支出",{"v":1783,"d":"1,783.00"}]
["    （三）国有资本经营预算收入",{"v":150,"d":"150.00"},"农林水支出",{"v":26944.0739,"d":"26,944.07"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":222.7743,"d":"222.77"}]
["三、事业收入",null,"粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"}]
["四、事业单位经营收入",null,"国有资本经营预算支出",{"v":150,"d":"150.00"}]
["五、附属单位上缴收入",null,"其他支出",{"v":4313.649,"d":"4,313.65"}]
["六、上级补助收入",{"v":173,"d":"173.00"}," "," "]
["七、其他收入",{"v":1154.735,"d":"1,154.74"}," "," "]
[]
["本年收入合计",{"v":17286.473463,"d":"17,286.47"},"本年支出合计",{"v":34892.352863,"d":"34,892.35"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":17605.8794,"d":"17,605.88"}]
[]
["收入总计",{"v":34892.352863,"d":"34,892.35"},"支出总计",{"v":34892.352863,"d":"34,892.35"}]

{"sheet":"部门收入总表","index":2,"n_rows":54,"n_cols":15,"rows_kept":54,"merged":[[1,0,1,14],[2,0,2,12],[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"]}
[]
["部门收入总表"]
["[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":34892.352863,"d":"34,892.35"},{"v":17605.8794,"d":"17,605.88"},{"v":15958.738463,"d":"15,958.74"},{"v":15541.738463,"d":"15,541.74"},267,{"v":150,"d":"150.00"},{"$nulls":4},{"v":173,"d":"173.00"},{"v":1154.735,"d":"1,154.74"}]
["206","科学技术支出",{"v":9.5317,"d":"9.53"},{"v":9.5317,"d":"9.53"}]
["　03","　应用研究",{"v":9.5317,"d":"9.53"},{"v":9.5317,"d":"9.53"}]
["　　2060302","　　社会公益研究",{"v":9.5317,"d":"9.53"},{"v":9.5317,"d":"9.53"}]
["208","社会保障和就业支出",{"v":41.921165,"d":"41.92"},{"v":23.2604,"d":"23.26"},{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　05","　行政事业单位养老支出",{"v":19.191665,"d":"19.19"},{"v":0.5309,"d":"0.53"},{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":19.191665,"d":"19.19"},{"v":0.5309,"d":"0.53"},{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　08","　抚恤",{"v":22.7295,"d":"22.73"},{"v":22.7295,"d":"22.73"}]
["　　2080801","　　死亡抚恤",{"v":22.7295,"d":"22.73"},{"v":22.7295,"d":"22.73"}]
["212","城乡社区支出",{"v":1783,"d":"1,783.00"},{"v":1516,"d":"1,516.00"},{"v":267,"d":"267.00"},null,267]
["　08","　国有土地使用权出让收入安排的支出",{"v":1783,"d":"1,783.00"},{"v":1516,"d":"1,516.00"},{"v":267,"d":"267.00"},null,267]
["　　2120804","　　农村基础设施建设支出",{"v":1232,"d":"1,232.00"},{"v":1232,"d":"1,232.00"}]
["　　2120814","　　农业生产发展支出",{"v":551,"d":"551.00"},{"v":284,"d":"284.00"},{"v":267,"d":"267.00"},null,267]
["213","农林水支出",{"v":26944.0739,"d":"26,944.07"},{"v":11743.4383,"d":"11,743.44"},{"v":13872.9006,"d":"13,872.90"},{"v":13872.9006,"d":"13,872.90"},{"$nulls":6},{"v":173,"d":"173.00"},{"v":1154.735,"d":"1,154.74"}]
["　01","　农业农村",{"v":24740.8739,"d":"24,740.87"},{"v":10732.4383,"d":"10,732.44"},{"v":12680.7006,"d":"12,680.70"},{"v":12680.7006,"d":"12,680.70"},{"$nulls":6},{"v":173,"d":"173.00"},{"v":1154.735,"d":"1,154.74"}]
["　　2130101","　　行政运行",{"v":524.46822,"d":"524.47"},{"v":0.28822,"d":"0.29"},492.57,492.57,{"$nulls":7},31.61]
["　　2130104","　　事业运行",{"v":3405.79838,"d":"3,405.80"},{"v":0.74278,"d":"0.74"},{"v":2419.6956,"d":"2,419.70"},{"v":2419.6956,"d":"2,419.70"},{"$nulls":6},{"v":5,"d":"5.00"},980.36]
["　　2130106","　　科技转化与推广服务",{"v":78.7552,"d":"78.76"},{"v":78.7552,"d":"78.76"}]
["　　2130108","　　病虫害控制",{"v":237.943,"d":"237.94"},{"v":130.643,"d":"130.64"},{"v":107.3,"d":"107.30"},{"v":107.3,"d":"107.30"}]
["　　2130109","　　农产品质量安全",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["　　2130110","　　执法监管",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2130111","　　统计监测与信息服务",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
["　　2130119","　　防灾救灾",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"}]
["　　2130120","　　稳定农民收入补贴",{"v":3673,"d":"3,673.00"},null,{"v":3673,"d":"3,673.00"},{"v":3673,"d":"3,673.00"}]
["　　2130122","　　农业生产发展",{"v":1479.3218,"d":"1,479.32"},{"v":131.8218,"d":"131.82"},{"v":1197.5,"d":"1,197.50"},{"v":1197.5,"d":"1,197.50"},{"$nulls":6},{"v":150,"d":"150.00"}]
["　　2130124","　　农村合作经济",{"v":570,"d":"570.00"},{"v":570,"d":"570.00"}]
["　　2130126","　　农村社会事业",{"v":3305.8382,"d":"3,305.84"},{"v":834.9382,"d":"834.94"},{"v":2470.9,"d":"2,470.90"},{"v":2470.9,"d":"2,470.90"}]
["　　2130148","　　渔业发展",{"v":538.4638,"d":"538.46"},{"v":538.4638,"d":"538.46"}]
["　　2130153","　　耕地建设与利用",{"v":6470,"d":"6,470.00"},{"v":4519,"d":"4,519.00"},{"v":1951,"d":"1,951.00"},{"v":1951,"d":"1,951.00"}]
["　　2130199","　　其他农业农村支出",{"v":4135.9853,"d":"4,135.99"},{"v":3921.4853,"d":"3,921.49"},{"v":53.735,"d":"53.74"},{"v":53.735,"d":"53.74"},{"$nulls":6},{"v":18,"d":"18.00"},{"v":142.765,"d":"142.77"}]
["　07","　农村综合改革",{"v":2123.2,"d":"2,123.20"},{"v":1011,"d":"1,011.00"},{"v":1112.2,"d":"1,112.20"},{"v":1112.2,"d":"1,112.20"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":1959,"d":"1,959.00"},{"v":1011,"d":"1,011.00"},{"v":948,"d":"948.00"},{"v":948,"d":"948.00"}]
["　　2130704","　　国有农场办社会职能改革补助",{"v":164.2,"d":"164.20"},null,{"v":164.2,"d":"164.20"},{"v":164.2,"d":"164.20"}]
["　08","　普惠金融发展支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　　2130803","　　农业保险保费补贴",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["221","住房保障支出",{"v":222.7743,"d":"222.77"},null,{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　02","　住房改革支出",{"v":222.7743,"d":"222.77"},null,{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　　2210201","　　住房公积金",{"v":222.7743,"d":"222.77"},null,{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["222","粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"},{"v":1427.402798,"d":"1,427.40"}]
["　01","　粮油物资事务",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"},{"v":1427.402798,"d":"1,427.40"}]
["　　2220115","　　粮食风险基金",{"v":158.872798,"d":"158.87"},null,{"v":158.872798,"d":"158.87"},{"v":158.872798,"d":"158.87"}]
["　　2220199","　　其他粮油物资事务支出",{"v":1268.53,"d":"1,268.53"},null,{"v":1268.53,"d":"1,268.53"},{"v":1268.53,"d":"1,268.53"}]
["223","国有资本经营预算支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"}]
["　　2230199","　　其他解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"}]
["229","其他支出",{"v":4313.649,"d":"4,313.65"},{"v":4313.649,"d":"4,313.65"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":4313.649,"d":"4,313.65"},{"v":4313.649,"d":"4,313.65"}]
["　　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":4313.649,"d":"4,313.65"},{"v":4313.649,"d":"4,313.65"}]

{"sheet":"部门支出总表","index":3,"n_rows":54,"n_cols":5,"rows_kept":54,"merged":[[1,0,1,4],[2,0,2,3],[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"]}
[]
["部门支出总表"]
["填报单位[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$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":34892.352863,"d":"34,892.35"},{"v":4208.462065,"d":"4,208.46"},{"v":30683.890798,"d":"30,683.89"}]
["206","科学技术支出",{"v":9.5317,"d":"9.53"},null,{"v":9.5317,"d":"9.53"}]
["　03","　应用研究",{"v":9.5317,"d":"9.53"},null,{"v":9.5317,"d":"9.53"}]
["　　2060302","　　社会公益研究",{"v":9.5317,"d":"9.53"},null,{"v":9.5317,"d":"9.53"}]
["208","社会保障和就业支出",{"v":41.921165,"d":"41.92"},{"v":41.921165,"d":"41.92"}]
["　05","　行政事业单位养老支出",{"v":19.191665,"d":"19.19"},{"v":19.191665,"d":"19.19"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":19.191665,"d":"19.19"},{"v":19.191665,"d":"19.19"}]
["　08","　抚恤",{"v":22.7295,"d":"22.73"},{"v":22.7295,"d":"22.73"}]
["　　2080801","　　死亡抚恤",{"v":22.7295,"d":"22.73"},{"v":22.7295,"d":"22.73"}]
["212","城乡社区支出",{"v":1783,"d":"1,783.00"},null,{"v":1783,"d":"1,783.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":1783,"d":"1,783.00"},null,{"v":1783,"d":"1,783.00"}]
["　　2120804","　　农村基础设施建设支出",{"v":1232,"d":"1,232.00"},null,{"v":1232,"d":"1,232.00"}]
["　　2120814","　　农业生产发展支出",{"v":551,"d":"551.00"},null,{"v":551,"d":"551.00"}]
["213","农林水支出",{"v":26944.0739,"d":"26,944.07"},{"v":3943.7666,"d":"3,943.77"},{"v":23000.3073,"d":"23,000.31"}]
["　01","　农业农村",{"v":24740.8739,"d":"24,740.87"},{"v":3943.7666,"d":"3,943.77"},{"v":20797.1073,"d":"20,797.11"}]
["　　2130101","　　行政运行",{"v":524.46822,"d":"524.47"},{"v":524.46822,"d":"524.47"}]
["　　2130104","　　事业运行",{"v":3405.79838,"d":"3,405.80"},{"v":3255.79838,"d":"3,255.80"},{"v":150,"d":"150.00"}]
["　　2130106","　　科技转化与推广服务",{"v":78.7552,"d":"78.76"},null,{"v":78.7552,"d":"78.76"}]
["　　2130108","　　病虫害控制",{"v":237.943,"d":"237.94"},null,{"v":237.943,"d":"237.94"}]
["　　2130109","　　农产品质量安全",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　　2130110","　　执法监管",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2130111","　　统计监测与信息服务",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["　　2130119","　　防灾救灾",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　　2130120","　　稳定农民收入补贴",{"v":3673,"d":"3,673.00"},null,{"v":3673,"d":"3,673.00"}]
["　　2130122","　　农业生产发展",{"v":1479.3218,"d":"1,479.32"},null,{"v":1479.3218,"d":"1,479.32"}]
["　　2130124","　　农村合作经济",{"v":570,"d":"570.00"},null,{"v":570,"d":"570.00"}]
["　　2130126","　　农村社会事业",{"v":3305.8382,"d":"3,305.84"},null,{"v":3305.8382,"d":"3,305.84"}]
["　　2130148","　　渔业发展",{"v":538.4638,"d":"538.46"},null,{"v":538.4638,"d":"538.46"}]
["　　2130153","　　耕地建设与利用",{"v":6470,"d":"6,470.00"},null,{"v":6470,"d":"6,470.00"}]
["　　2130199","　　其他农业农村支出",{"v":4135.9853,"d":"4,135.99"},{"v":148.5,"d":"148.50"},{"v":3987.4853,"d":"3,987.49"}]
["　07","　农村综合改革",{"v":2123.2,"d":"2,123.20"},null,{"v":2123.2,"d":"2,123.20"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":1959,"d":"1,959.00"},null,{"v":1959,"d":"1,959.00"}]
["　　2130704","　　国有农场办社会职能改革补助",{"v":164.2,"d":"164.20"},null,{"v":164.2,"d":"164.20"}]
["　08","　普惠金融发展支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　　2130803","　　农业保险保费补贴",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["221","住房保障支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　02","　住房改革支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　　2210201","　　住房公积金",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["222","粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"}]
["　01","　粮油物资事务",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"}]
["　　2220115","　　粮食风险基金",{"v":158.872798,"d":"158.87"},null,{"v":158.872798,"d":"158.87"}]
["　　2220199","　　其他粮油物资事务支出",{"v":1268.53,"d":"1,268.53"},null,{"v":1268.53,"d":"1,268.53"}]
["223","国有资本经营预算支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　　2230199","　　其他解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["229","其他支出",{"v":4313.649,"d":"4,313.65"},null,{"v":4313.649,"d":"4,313.65"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":4313.649,"d":"4,313.65"},null,{"v":4313.649,"d":"4,313.65"}]
["　　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":4313.649,"d":"4,313.65"},null,{"v":4313.649,"d":"4,313.65"}]

{"sheet":"财拨收支总表","index":4,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[1,0,1,6],[2,0,2,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":15958.738463,"d":"15,958.74"},"一、本年支出",{"v":15958.738463,"d":"15958.74"},{"v":15541.738463,"d":"15,541.74"},{"v":267,"d":"267.00"},{"v":150,"d":"150.00"}]
["  一般公共预算拨款收入",{"v":15541.738463,"d":"15,541.74"},"社会保障和就业支出",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}," "," "]
["  政府性基金预算拨款收入",{"v":267,"d":"267.00"},"城乡社区支出",{"v":267,"d":"267.00"}," ",{"v":267,"d":"267.00"}," "]
["  国有资本经营预算收入",{"v":150,"d":"150.00"},"农林水支出",{"v":13872.9006,"d":"13,872.90"},{"v":13872.9006,"d":"13,872.90"}," "," "]
[null,null,"住房保障支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}," "," "]
[null,null,"粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"},{"v":1427.402798,"d":"1,427.40"}," "," "]
[null,null,"国有资本经营预算支出",{"v":150,"d":"150.00"}," "," ",{"v":150,"d":"150.00"}]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":15958.738463,"d":"15,958.74"},"支出总计",{"v":15958.738463,"d":"15,958.74"},{"v":15541.738463,"d":"15,541.74"},{"v":267,"d":"267.00"},{"v":150,"d":"150.00"}]

{"sheet":"一般公共预算支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$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":15541.738463,"d":"15,541.74"},{"v":3174.435665,"d":"3,174.44"},{"v":12367.302798,"d":"12,367.30"}]
["208","社会保障和就业支出",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　05","　行政事业单位养老支出",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["213","农林水支出",{"v":13872.9006,"d":"13,872.90"},{"v":2933.0006,"d":"2,933.00"},{"v":10939.9,"d":"10,939.90"}]
["　01","　农业农村",{"v":12680.7006,"d":"12,680.70"},{"v":2933.0006,"d":"2,933.00"},{"v":9747.7,"d":"9,747.70"}]
["　　2130101","　　行政运行",492.57,492.57]
["　　2130104","　　事业运行",{"v":2419.6956,"d":"2,419.70"},{"v":2419.6956,"d":"2,419.70"}]
["　　2130108","　　病虫害控制",{"v":107.3,"d":"107.30"},null,{"v":107.3,"d":"107.30"}]
["　　2130110","　　执法监管",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　　2130111","　　统计监测与信息服务",{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"}]
["　　2130120","　　稳定农民收入补贴",{"v":3673,"d":"3,673.00"},null,{"v":3673,"d":"3,673.00"}]
["　　2130122","　　农业生产发展",{"v":1197.5,"d":"1,197.50"},null,{"v":1197.5,"d":"1,197.50"}]
["　　2130126","　　农村社会事业",{"v":2470.9,"d":"2,470.90"},null,{"v":2470.9,"d":"2,470.90"}]
["　　2130153","　　耕地建设与利用",{"v":1951,"d":"1,951.00"},null,{"v":1951,"d":"1,951.00"}]
["　　2130199","　　其他农业农村支出",{"v":53.735,"d":"53.74"},{"v":5.735,"d":"5.74"},{"v":48,"d":"48.00"}]
["　07","　农村综合改革",{"v":1112.2,"d":"1,112.20"},null,{"v":1112.2,"d":"1,112.20"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":948,"d":"948.00"},null,{"v":948,"d":"948.00"}]
["　　2130704","　　国有农场办社会职能改革补助",{"v":164.2,"d":"164.20"},null,{"v":164.2,"d":"164.20"}]
["　08","　普惠金融发展支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　　2130803","　　农业保险保费补贴",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["221","住房保障支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　02","　住房改革支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　　2210201","　　住房公积金",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["222","粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"}]
["　01","　粮油物资事务",{"v":1427.402798,"d":"1,427.40"},null,{"v":1427.402798,"d":"1,427.40"}]
["　　2220115","　　粮食风险基金",{"v":158.872798,"d":"158.87"},null,{"v":158.872798,"d":"158.87"}]
["　　2220199","　　其他粮油物资事务支出",{"v":1268.53,"d":"1,268.53"},null,{"v":1268.53,"d":"1,268.53"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":48,"n_cols":5,"rows_kept":48,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$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",{"v":3174.435665,"d":"3,174.44"},{"v":2964.086665,"d":"2,964.09"},{"v":210.349,"d":"210.35"}]
["301","工资福利支出",{"v":2595.416665,"d":"2,595.42"},{"v":2595.416665,"d":"2,595.42"}]
["　30101","　基本工资",{"v":967.0212,"d":"967.02"},{"v":967.0212,"d":"967.02"}]
["　30102","　津贴补贴",106.61,106.61]
["　30103","　奖金",{"v":433.0372,"d":"433.04"},{"v":433.0372,"d":"433.04"}]
["　30106","　伙食补助费",{"v":35.3,"d":"35.30"},{"v":35.3,"d":"35.30"}]
["　30107","　绩效工资",{"v":400.377,"d":"400.38"},{"v":400.377,"d":"400.38"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":297.0441,"d":"297.04"},{"v":297.0441,"d":"297.04"}]
["　30109","　职业年金缴费",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["　30110","　职工基本医疗保险缴费",{"v":108.9109,"d":"108.91"},{"v":108.9109,"d":"108.91"}]
["　30112","　其他社会保障缴费",{"v":0.3332,"d":"0.33"},{"v":0.3332,"d":"0.33"}]
["　30113","　住房公积金",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["　30199","　其他工资福利支出",{"v":5.348,"d":"5.35"},{"v":5.348,"d":"5.35"}]
["302","商品和服务支出",{"v":198.819,"d":"198.82"},null,{"v":198.819,"d":"198.82"}]
["　30201","　办公费",23.38,null,23.38]
["　30202","　印刷费",{"v":3.3,"d":"3.30"},null,{"v":3.3,"d":"3.30"}]
["　30205","　水费",1.05,null,1.05]
["　30206","　电费",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"}]
["　30207","　邮电费",{"v":7.2,"d":"7.20"},null,{"v":7.2,"d":"7.20"}]
["　30208","　取暖费",4.74,null,4.74]
["　30209","　物业管理费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30211","　差旅费",{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"}]
["　30213","　维修（护）费",{"v":3.094,"d":"3.09"},null,{"v":3.094,"d":"3.09"}]
["　30215","　会议费",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
["　30216","　培训费",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["　30217","　公务接待费",12.15,null,12.15]
["　30218","　专用材料费",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"}]
["　30224","　被装购置费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30226","　劳务费",{"v":14.5,"d":"14.50"},null,{"v":14.5,"d":"14.50"}]
["　30227","　委托业务费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30228","　工会经费",{"v":27.155,"d":"27.16"},null,{"v":27.155,"d":"27.16"}]
["　30229","　福利费",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["　30231","　公务用车运行维护费",{"v":5.6,"d":"5.60"},null,{"v":5.6,"d":"5.60"}]
["　30239","　其他交通费用",{"v":29.1,"d":"29.10"},null,{"v":29.1,"d":"29.10"}]
["　30299","　其他商品和服务支出",10.25,null,10.25]
["303","对个人和家庭的补助",368.67,368.67]
["　30301","　离休费",23.79,23.79]
["　30302","　退休费",{"v":315.4,"d":"315.40"},{"v":315.4,"d":"315.40"}]
["　30305","　生活补助",28.36,28.36]
["　30399","　其他对个人和家庭的补助",1.12,1.12]
["310","资本性支出",11.53,null,11.53]
["　31002","　办公设备购置",11.53,null,11.53]

{"sheet":"财政拨款三公表","index":7,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[2,0,2,8],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["326","玉山县农业农村局",17.75,{"$nulls":3},12.15,5.6,{"v":5.6,"d":"5.60"}]

{"sheet":"政府性基金","index":8,"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"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:",{"$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":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["212","城乡社区支出",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["　　2120814","　　农业生产发展支出",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]

{"sheet":"国有资本经营","index":9,"n_rows":10,"n_cols":5,"rows_kept":10,"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:[326]玉山县农业农村局 , [326001]玉山县农业农村局 , [326006]江西省玉山黑猪原种场 , [326009]玉山县农业农村产业发展服务中心 , [326010]玉山县农业综合行政执法大队",{"$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":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["223","国有资本经营预算支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　01","　解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　　2230199","　　其他解决历史遗留问题及改革成本支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]

{"sheet":"支出总表（引用）","index":10,"n_rows":15,"n_cols":3,"rows_kept":15,"hidden":true,"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":34892.352863,"d":"34,892.35"}]
["科学技术支出",{"v":9.5317,"d":"9.53"}]
["社会保障和就业支出",{"v":41.921165,"d":"41.92"}]
["城乡社区支出",{"v":1783,"d":"1,783.00"}]
["农林水支出",{"v":26944.0739,"d":"26,944.07"}]
["住房保障支出",{"v":222.7743,"d":"222.77"}]
["粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"}]
["国有资本经营预算支出",{"v":150,"d":"150.00"}]
["其他支出",{"v":4313.649,"d":"4,313.65"}]

{"sheet":"财拨总表（引用）","index":11,"n_rows":12,"n_cols":5,"rows_kept":12,"hidden":true,"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":15958.738463,"d":"15,958.74"},{"v":15541.738463,"d":"15,541.74"},{"v":267,"d":"267.00"},{"v":150,"d":"150.00"}]
["社会保障和就业支出",{"v":18.660765,"d":"18.66"},{"v":18.660765,"d":"18.66"}]
["城乡社区支出",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["农林水支出",{"v":13872.9006,"d":"13,872.90"},{"v":13872.9006,"d":"13,872.90"}]
["住房保障支出",{"v":222.7743,"d":"222.77"},{"v":222.7743,"d":"222.77"}]
["粮油物资储备支出",{"v":1427.402798,"d":"1,427.40"},{"v":1427.402798,"d":"1,427.40"}]
["国有资本经营预算支出",{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"}]