{"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:[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",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":2718.9821,"d":"2,718.98"},"教育支出",{"v":2,"d":"2.00"}]
["    （一）一般公共预算收入",{"v":2718.9821,"d":"2,718.98"},"社会保障和就业支出",{"v":709.9623,"d":"709.96"}]
["    （二）政府性基金预算收入",null,"城乡社区支出",{"v":2397.352,"d":"2,397.35"}]
["    （三）国有资本经营预算收入",null,"农林水支出",{"v":12975.252924,"d":"12,975.25"}]
["二、教育收费资金收入",null,"商业服务业等支出",{"v":241.131425,"d":"241.13"}]
["三、事业收入",null,"住房保障支出",{"v":77.9616,"d":"77.96"}]
["四、事业单位经营收入",null,"粮油物资储备支出",{"v":1160,"d":"1,160.00"}]
["五、附属单位上缴收入",null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"}]
["六、上级补助收入",null," "," "]
["七、其他收入",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," "," "]
[]
["本年收入合计",{"v":2718.9821,"d":"2,718.98"},"本年支出合计",{"v":17565.660249,"d":"17,565.66"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":14846.678149,"d":"14,846.68"}]
[]
["收入总计",{"v":17565.660249,"d":"17,565.66"},"支出总计",{"v":17565.660249,"d":"17,565.66"}]

{"sheet":"单位收入总表","index":1,"n_rows":52,"n_cols":15,"rows_kept":52,"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"]
["[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":17565.660249,"d":"17,565.66"},{"v":14846.678149,"d":"14,846.68"},{"v":2718.9821,"d":"2,718.98"},{"v":2718.9821,"d":"2,718.98"}]
["205","教育支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　08","　进修及培训",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2050803","　　培训支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":709.9623,"d":"709.96"},null,{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　05","　行政事业单位养老支出",{"v":709.9623,"d":"709.96"},null,{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　　2080501","　　行政单位离退休",{"v":450.6958,"d":"450.70"},null,{"v":450.6958,"d":"450.70"},{"v":450.6958,"d":"450.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":172.8443,"d":"172.84"},null,{"v":172.8443,"d":"172.84"},{"v":172.8443,"d":"172.84"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":86.4222,"d":"86.42"},null,{"v":86.4222,"d":"86.42"},{"v":86.4222,"d":"86.42"}]
["212","城乡社区支出",{"v":2397.352,"d":"2,397.35"},{"v":2397.352,"d":"2,397.35"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":2397.352,"d":"2,397.35"},{"v":2397.352,"d":"2,397.35"}]
["　　2120814","　　农业生产发展支出",{"v":2397.352,"d":"2,397.35"},{"v":2397.352,"d":"2,397.35"}]
["213","农林水支出",{"v":12975.252924,"d":"12,975.25"},{"v":11048.194724,"d":"11,048.19"},{"v":1927.0582,"d":"1,927.06"},{"v":1927.0582,"d":"1,927.06"}]
["　01","　农业农村",{"v":12484.522125,"d":"12,484.52"},{"v":10557.463925,"d":"10,557.46"},{"v":1927.0582,"d":"1,927.06"},{"v":1927.0582,"d":"1,927.06"}]
["　　2130101","　　行政运行",{"v":1375.4089,"d":"1,375.41"},null,{"v":1375.4089,"d":"1,375.41"},{"v":1375.4089,"d":"1,375.41"}]
["　　2130104","　　事业运行",{"v":516.6493,"d":"516.65"},null,{"v":516.6493,"d":"516.65"},{"v":516.6493,"d":"516.65"}]
["　　2130108","　　病虫害控制",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
["　　2130109","　　农产品质量安全",{"v":139.85357,"d":"139.85"},{"v":139.85357,"d":"139.85"}]
["　　2130110","　　执法监管",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
["　　2130112","　　行业业务管理",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
["　　2130119","　　防灾救灾",119.04,119.04]
["　　2130120","　　稳定农民收入补贴",{"v":130.80832,"d":"130.81"},{"v":130.80832,"d":"130.81"}]
["　　2130122","　　农业生产发展",{"v":2761.577353,"d":"2,761.58"},{"v":2761.577353,"d":"2,761.58"}]
["　　2130124","　　农村合作经济",{"v":1833.390045,"d":"1,833.39"},{"v":1833.390045,"d":"1,833.39"}]
["　　2130126","　　农村社会事业",{"v":1138.17,"d":"1,138.17"},{"v":1138.17,"d":"1,138.17"}]
["　　2130135","　　农业生态资源保护",{"v":702.726437,"d":"702.73"},{"v":702.726437,"d":"702.73"}]
["　　2130148","　　渔业发展",500.72,500.72]
["　　2130153","　　耕地建设与利用",{"v":2674.25,"d":"2,674.25"},{"v":2674.25,"d":"2,674.25"}]
["　　2130199","　　其他农业农村支出",{"v":556.9282,"d":"556.93"},{"v":556.9282,"d":"556.93"}]
["　07","　农村综合改革",{"v":148,"d":"148.00"},{"v":148,"d":"148.00"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":148,"d":"148.00"},{"v":148,"d":"148.00"}]
["　08","　普惠金融发展支出",{"v":342.730799,"d":"342.73"},{"v":342.730799,"d":"342.73"}]
["　　2130803","　　农业保险保费补贴",{"v":328.160799,"d":"328.16"},{"v":328.160799,"d":"328.16"}]
["　　2130899","　　其他普惠金融发展支出",14.57,14.57]
["216","商业服务业等支出",{"v":241.131425,"d":"241.13"},{"v":241.131425,"d":"241.13"}]
["　02","　商业流通事务",{"v":241.131425,"d":"241.13"},{"v":241.131425,"d":"241.13"}]
["　　2160299","　　其他商业流通事务支出",{"v":241.131425,"d":"241.13"},{"v":241.131425,"d":"241.13"}]
["221","住房保障支出",{"v":77.9616,"d":"77.96"},null,{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　02","　住房改革支出",{"v":77.9616,"d":"77.96"},null,{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　　2210201","　　住房公积金",{"v":77.9616,"d":"77.96"},null,{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["222","粮油物资储备支出",{"v":1160,"d":"1,160.00"},{"v":1160,"d":"1,160.00"}]
["　01","　粮油物资事务",{"v":1160,"d":"1,160.00"},{"v":1160,"d":"1,160.00"}]
["　　2220199","　　其他粮油物资事务支出",{"v":1160,"d":"1,160.00"},{"v":1160,"d":"1,160.00"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":52,"n_cols":5,"rows_kept":52,"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[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$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":17565.660249,"d":"17,565.66"},{"v":2163.3328,"d":"2,163.33"},{"v":15402.327449,"d":"15,402.33"}]
["205","教育支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　08","　进修及培训",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2050803","　　培训支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　05","　行政事业单位养老支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　　2080501","　　行政单位离退休",{"v":450.6958,"d":"450.70"},{"v":450.6958,"d":"450.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":172.8443,"d":"172.84"},{"v":172.8443,"d":"172.84"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":86.4222,"d":"86.42"},{"v":86.4222,"d":"86.42"}]
["212","城乡社区支出",{"v":2397.352,"d":"2,397.35"},null,{"v":2397.352,"d":"2,397.35"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":2397.352,"d":"2,397.35"},null,{"v":2397.352,"d":"2,397.35"}]
["　　2120814","　　农业生产发展支出",{"v":2397.352,"d":"2,397.35"},null,{"v":2397.352,"d":"2,397.35"}]
["213","农林水支出",{"v":12975.252924,"d":"12,975.25"},{"v":1375.4089,"d":"1,375.41"},{"v":11599.844024,"d":"11,599.84"}]
["　01","　农业农村",{"v":12484.522125,"d":"12,484.52"},{"v":1375.4089,"d":"1,375.41"},{"v":11109.113225,"d":"11,109.11"}]
["　　2130101","　　行政运行",{"v":1375.4089,"d":"1,375.41"},{"v":1375.4089,"d":"1,375.41"}]
["　　2130104","　　事业运行",{"v":516.6493,"d":"516.65"},null,{"v":516.6493,"d":"516.65"}]
["　　2130108","　　病虫害控制",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　2130109","　　农产品质量安全",{"v":139.85357,"d":"139.85"},null,{"v":139.85357,"d":"139.85"}]
["　　2130110","　　执法监管",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　　2130112","　　行业业务管理",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"}]
["　　2130119","　　防灾救灾",119.04,null,119.04]
["　　2130120","　　稳定农民收入补贴",{"v":130.80832,"d":"130.81"},null,{"v":130.80832,"d":"130.81"}]
["　　2130122","　　农业生产发展",{"v":2761.577353,"d":"2,761.58"},null,{"v":2761.577353,"d":"2,761.58"}]
["　　2130124","　　农村合作经济",{"v":1833.390045,"d":"1,833.39"},null,{"v":1833.390045,"d":"1,833.39"}]
["　　2130126","　　农村社会事业",{"v":1138.17,"d":"1,138.17"},null,{"v":1138.17,"d":"1,138.17"}]
["　　2130135","　　农业生态资源保护",{"v":702.726437,"d":"702.73"},null,{"v":702.726437,"d":"702.73"}]
["　　2130148","　　渔业发展",500.72,null,500.72]
["　　2130153","　　耕地建设与利用",{"v":2674.25,"d":"2,674.25"},null,{"v":2674.25,"d":"2,674.25"}]
["　　2130199","　　其他农业农村支出",{"v":556.9282,"d":"556.93"},null,{"v":556.9282,"d":"556.93"}]
["　07","　农村综合改革",{"v":148,"d":"148.00"},null,{"v":148,"d":"148.00"}]
["　　2130701","　　对村级公益事业建设的补助",{"v":148,"d":"148.00"},null,{"v":148,"d":"148.00"}]
["　08","　普惠金融发展支出",{"v":342.730799,"d":"342.73"},null,{"v":342.730799,"d":"342.73"}]
["　　2130803","　　农业保险保费补贴",{"v":328.160799,"d":"328.16"},null,{"v":328.160799,"d":"328.16"}]
["　　2130899","　　其他普惠金融发展支出",14.57,null,14.57]
["216","商业服务业等支出",{"v":241.131425,"d":"241.13"},null,{"v":241.131425,"d":"241.13"}]
["　02","　商业流通事务",{"v":241.131425,"d":"241.13"},null,{"v":241.131425,"d":"241.13"}]
["　　2160299","　　其他商业流通事务支出",{"v":241.131425,"d":"241.13"},null,{"v":241.131425,"d":"241.13"}]
["221","住房保障支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　02","　住房改革支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　　2210201","　　住房公积金",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["222","粮油物资储备支出",{"v":1160,"d":"1,160.00"},null,{"v":1160,"d":"1,160.00"}]
["　01","　粮油物资事务",{"v":1160,"d":"1,160.00"},null,{"v":1160,"d":"1,160.00"}]
["　　2220199","　　其他粮油物资事务支出",{"v":1160,"d":"1,160.00"},null,{"v":1160,"d":"1,160.00"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"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"]
["[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":2718.9821,"d":"2,718.98"},"一、本年支出",{"v":2718.9821,"d":"2,718.98"},{"v":2718.9821,"d":"2,718.98"}," "," "]
["  一般公共预算拨款收入",{"v":2718.9821,"d":"2,718.98"},"教育支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}," "]
["  国有资本经营预算收入",null,"农林水支出",{"v":1927.0582,"d":"1,927.06"},{"v":1927.0582,"d":"1,927.06"}," "]
[null,null,"住房保障支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}," "]
[null,null,"灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":2718.9821,"d":"2,718.98"},"支出总计",{"v":2718.9821,"d":"2,718.98"},{"v":2718.9821,"d":"2,718.98"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$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"]
["**","**",1,2,3]
["","合计",{"v":2718.9821,"d":"2,718.98"},{"v":2163.3328,"d":"2,163.33"},{"v":555.6493,"d":"555.65"}]
["205","教育支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　08","　进修及培训",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2050803","　　培训支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　05","　行政事业单位养老支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["　　2080501","　　行政单位离退休",{"v":450.6958,"d":"450.70"},{"v":450.6958,"d":"450.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":172.8443,"d":"172.84"},{"v":172.8443,"d":"172.84"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":86.4222,"d":"86.42"},{"v":86.4222,"d":"86.42"}]
["213","农林水支出",{"v":1927.0582,"d":"1,927.06"},{"v":1375.4089,"d":"1,375.41"},{"v":551.6493,"d":"551.65"}]
["　01","　农业农村",{"v":1927.0582,"d":"1,927.06"},{"v":1375.4089,"d":"1,375.41"},{"v":551.6493,"d":"551.65"}]
["　　2130101","　　行政运行",{"v":1375.4089,"d":"1,375.41"},{"v":1375.4089,"d":"1,375.41"}]
["　　2130104","　　事业运行",{"v":516.6493,"d":"516.65"},null,{"v":516.6493,"d":"516.65"}]
["　　2130108","　　病虫害控制",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　　2130110","　　执法监管",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　　2130112","　　行业业务管理",{"v":18,"d":"18.00"},null,{"v":18,"d":"18.00"}]
["221","住房保障支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　02","　住房改革支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　　2210201","　　住房公积金",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["224","灾害防治及应急管理支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　01","　应急管理事务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2240106","　　安全监管",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"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"]
["[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$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"]
["**","**",1,2,3]
["合计","",{"v":2163.3328,"d":"2,163.33"},{"v":2042.8669,"d":"2,042.87"},{"v":120.4659,"d":"120.47"}]
["301","工资福利支出",{"v":1592.1711,"d":"1,592.17"},{"v":1592.1711,"d":"1,592.17"}]
["　30101","　基本工资",{"v":393.7128,"d":"393.71"},{"v":393.7128,"d":"393.71"}]
["　30102","　津贴补贴",{"v":72.906,"d":"72.91"},{"v":72.906,"d":"72.91"}]
["　30103","　奖金",{"v":113.705,"d":"113.71"},{"v":113.705,"d":"113.71"}]
["　30106","　伙食补助费",{"v":52.2,"d":"52.20"},{"v":52.2,"d":"52.20"}]
["　30107","　绩效工资",{"v":510.8496,"d":"510.85"},{"v":510.8496,"d":"510.85"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":172.8443,"d":"172.84"},{"v":172.8443,"d":"172.84"}]
["　30109","　职业年金缴费",{"v":86.4222,"d":"86.42"},{"v":86.4222,"d":"86.42"}]
["　30110","　职工基本医疗保险缴费",{"v":45.6684,"d":"45.67"},{"v":45.6684,"d":"45.67"}]
["　30111","　公务员医疗补助缴费",{"v":45.8111,"d":"45.81"},{"v":45.8111,"d":"45.81"}]
["　30112","　其他社会保障缴费",{"v":11.0421,"d":"11.04"},{"v":11.0421,"d":"11.04"}]
["　30113","　住房公积金",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["　30199","　其他工资福利支出",{"v":9.048,"d":"9.05"},{"v":9.048,"d":"9.05"}]
["302","商品和服务支出",{"v":111.4659,"d":"111.47"},null,{"v":111.4659,"d":"111.47"}]
["　30201","　办公费",18.63,null,18.63]
["　30202","　印刷费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["　30205","　水费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30206","　电费",{"v":4.6,"d":"4.60"},null,{"v":4.6,"d":"4.60"}]
["　30207","　邮电费",{"v":3.024,"d":"3.02"},null,{"v":3.024,"d":"3.02"}]
["　30211","　差旅费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30213","　维修（护）费",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　30216","　培训费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30217","　公务接待费",{"v":17.9,"d":"17.90"},null,{"v":17.9,"d":"17.90"}]
["　30228","　工会经费",{"v":7.7961,"d":"7.80"},null,{"v":7.7961,"d":"7.80"}]
["　30239","　其他交通费用",{"v":23.5158,"d":"23.52"},null,{"v":23.5158,"d":"23.52"}]
["　30299","　其他商品和服务支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["303","对个人和家庭的补助",{"v":450.6958,"d":"450.70"},{"v":450.6958,"d":"450.70"}]
["　30302","　退休费",{"v":416.2314,"d":"416.23"},{"v":416.2314,"d":"416.23"}]
["　30305","　生活补助",{"v":1.2348,"d":"1.23"},{"v":1.2348,"d":"1.23"}]
["　30307","　医疗费补助",{"v":14.4696,"d":"14.47"},{"v":14.4696,"d":"14.47"}]
["　30309","　奖励金",8.88,8.88]
["　30399","　其他对个人和家庭的补助",9.88,9.88]
["310","资本性支出",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　31002","　办公设备购置",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["501001","新余市渝水区农业农村和粮食局",{"v":17.9,"d":"17.90"},{"$nulls":3},{"v":17.9,"d":"17.90"}]

{"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"]
["**","**",1,2,3]

{"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:[501]新余市渝水区农业农村和粮食局（部门） , [501001]新余市渝水区农业农村和粮食局",{"$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"]
["**","**",1,2,3]

{"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":17565.660249,"d":"17,565.66"}]
["教育支出",{"v":2,"d":"2.00"}]
["社会保障和就业支出",{"v":709.9623,"d":"709.96"}]
["城乡社区支出",{"v":2397.352,"d":"2,397.35"}]
["农林水支出",{"v":12975.252924,"d":"12,975.25"}]
["商业服务业等支出",{"v":241.131425,"d":"241.13"}]
["住房保障支出",{"v":77.9616,"d":"77.96"}]
["粮油物资储备支出",{"v":1160,"d":"1,160.00"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"}]

{"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":2718.9821,"d":"2,718.98"},{"v":2718.9821,"d":"2,718.98"}]
["教育支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["社会保障和就业支出",{"v":709.9623,"d":"709.96"},{"v":709.9623,"d":"709.96"}]
["农林水支出",{"v":1927.0582,"d":"1,927.06"},{"v":1927.0582,"d":"1,927.06"}]
["住房保障支出",{"v":77.9616,"d":"77.96"},{"v":77.9616,"d":"77.96"}]
["灾害防治及应急管理支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]