{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["目录","附表-1","附表-2","附表-3","附表-4","附表-5","附表-6","附表-7","附表-8","附表-9"],"read":"whole","date_system":"1900"}

{"sheet":"目录","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[0,0,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,1,5,4]]}
["目录"]
[]
["附表-1","部门预算收支总表"]
["附表-2","部门预算收入总表"]
["附表-3","部门预算支出总表"]
["附表-4","部门预算财政拨款收支总表"]
["附表-5","部门预算一般公共预算财政拨款支出表"]
["附表-6","部门预算一般公共预算财政拨款基本支出表"]
["附表-7","部门预算政府性基金预算财政拨款支出表"]
["附表-8","部门预算国有资本经营预算财政拨款支出表"]
["附表-9","部门预算财政拨款“三公”经费支出表"]

{"sheet":"附表-1","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]]}
["部门预算收支总表","","","",""]
["部门编码及名称：[111]农村工作服务中心","预算年度：2019","","预算年度：2019","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[6,"一、财政拨款收入",2472.75,"一、一般公共服务支出",{"v":0,"d":"0.00"}]
[7,"二、上级拨款收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"}]
[8,"三、事业收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[9,"    其中：财政专户收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"}]
[10,"四、经营收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[11,"五、附属单位上缴收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[12,"六、其他收入",{"v":0,"d":"0.00"},"七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
[13,"","","八、社会保障和就业支出",193.56]
[14,"","","九、社会保险基金支出",{"v":0,"d":"0.00"}]
[15,"","","十、卫生健康支出",43.39]
[16,"","","十一、节能环保支出",{"v":120,"d":"120.00"}]
[17,"","","十二、城乡社区支出",{"v":0,"d":"0.00"}]
[18,"","","十三、农林水支出",2090.34]
[19,"","","十四、交通运输支出",{"v":0,"d":"0.00"}]
[20,"","","十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[21,"","","十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[22,"","","十七、金融支出",{"v":0,"d":"0.00"}]
[23,"","","十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[24,"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[25,"","","二十、住房保障支出",25.46]
[26,"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[27,"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[28,"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[29,"","","二十四、预备费",{"v":0,"d":"0.00"}]
[30,"","","二十五、其他支出",{"v":0,"d":"0.00"}]
[31,"","","二十六、转移性支出",{"v":0,"d":"0.00"}]
[32,"","","二十七、债务还本支出",{"v":0,"d":"0.00"}]
[33,"","","二十八、债务付息支出",{"v":0,"d":"0.00"}]
[34,"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
[35,"        本年收入合计",2472.75,"        本年支出合计",2472.75]
[36,"    用事业基金弥补收支差额",{"v":0,"d":"0.00"},"    结余分配",{"v":0,"d":"0.00"}]
[37,"    年初结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"}]
[38,"            合计",2472.75,"            合计",2472.75]

{"sheet":"附表-2","index":2,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]]}
["部门预算收入总表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"年度：",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","科目",{"$f":"\"\"","v":""},"本年收入合计","财政拨款收入","上级补助收入","事业收入",{"$f":"\"\"","v":""},"经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},"小计","事业费限额","小计","其中：财政专户收入",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"D7+D15+D19+D22+D38","v":2472.75},{"$f":"E7+E15+E19+E22+E38","v":2472.75},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":7},"208","社会保障和就业支出",{"$f":"E7","v":193.56},{"$f":"E8+E12","v":193.56},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"20805","行政事业单位离退休",107.28,107.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"2080502","事业单位离退休",47.86,47.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"2080505","机关事业单位基本养老保险缴费支出★",42.43,42.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":11},"2080506","机关事业单位职业年金缴费支出★",16.99,16.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20822","大中型水库移民后期扶持专项支出",{"$f":"E12","v":86.28},{"$f":"E13+E14","v":86.28},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"2082201","移民补助",{"$f":"E13","v":53.76},53.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[13,"2082202","基础设施建设和经济发展",{"$f":"E14","v":32.52},32.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":15},"210","卫生健康支出",43.39,43.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":16},"21011","行政事业单位医疗",43.39,43.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":17},"2101101","行政单位医疗",1.09,1.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":18},"2101102","事业单位医疗",{"v":42.3,"d":"42.30"},{"v":42.3,"d":"42.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":19},"211","节能环保支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":20},"21103","污染防治",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":21},"2110301","大气",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":22},"213","农林水支出",{"$f":"D23+D32+D34+D36","v":2090.34},{"$f":"D22","v":2090.34},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":23},"21301","农业",{"$f":"E23","v":1364.94},{"$f":"E24+E25+E26+E27+E28+E29+E30+E31","v":1364.94},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":24},"2130104","事业运行",426.94,426.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":25},"2130108","病虫害控制",62.58,62.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":26},"2130109","农产品质量安全",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":27},"2130110","执法监管",4.82,4.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":28},"2130111","统计监测与信息服务",{"v":11.9,"d":"11.90"},{"v":11.9,"d":"11.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":29},"2130112","农业行业业务管理",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":30},"2130122","农业生产支持补贴",{"$f":"E30","v":{"v":659.5,"d":"659.50"}},{"v":659.5,"d":"659.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":31},"2130199","其他农业支出",{"$f":"E31","v":{"v":157.2,"d":"157.20"}},{"v":157.2,"d":"157.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":32},"21302","林业和草原",{"v":665,"d":"665.00"},{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":33},"2130299","其他林业支出",{"v":665,"d":"665.00"},{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":34},"21305","扶贫",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":35},"2130599","其他扶贫支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"21308","普惠金融发展支出",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":37},"2130803","农业保险保费补贴",{"v":10.4,"d":"10.40"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":38},"221","住房保障支出",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":39},"22102","住房改革支出",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":40},"2210201","住房公积金",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表-3","index":3,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]]}
["部门预算支出总表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"年度：","预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","科目",{"$f":"\"\"","v":""},"本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},"事业费限额","其他",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":2472.75},{"$f":"E7+E15+E19+E22+E38","v":600.57},{"$f":"F7+F15+F19+F22+F38","v":1872.18},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":7},"208","社会保障和就业支出",{"$f":"E7+F7","v":193.56},107.28,{"$f":"F8+F12","v":86.28},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"20805","行政事业单位离退休",107.28,107.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"2080502","事业单位离退休",47.86,47.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"2080505","机关事业单位基本养老保险缴费支出★",42.43,42.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":11},"2080506","机关事业单位职业年金缴费支出★",16.99,16.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[12,"20822","大中型水库移民后期扶持专项支出",{"$f":"F12","v":86.28},null,{"$f":"F13+F14","v":86.28}]
[13,"2082201","移民补助",{"$f":"F13","v":53.76},null,53.76]
[14,"2082202","基础设施建设和经济发展",{"$f":"F14","v":32.52},null,32.52]
[{"$f":"ROW()","v":15},"210","卫生健康支出",43.39,43.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":16},"21011","行政事业单位医疗",43.39,43.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":17},"2101101","行政单位医疗",1.09,1.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":18},"2101102","事业单位医疗",{"v":42.3,"d":"42.30"},{"v":42.3,"d":"42.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":19},"211","节能环保支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":20},"21103","污染防治",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":21},"2110301","大气",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":22},"213","农林水支出",{"$f":"E22+F22","v":2090.34},{"$f":"E23","v":424.44},{"$f":"F23+F32+F34+F36","v":{"v":1665.9,"d":"1665.90"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":23},"21301","农业",{"$f":"E23+F23","v":1364.94},424.44,{"$f":"F24+F25+F26+F27+F28+F29+F30+F31","v":{"v":940.5,"d":"940.50"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":24},"2130104","事业运行",426.94,424.44,{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":25},"2130108","病虫害控制",62.58,{"v":0,"d":"0.00"},62.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":26},"2130109","农产品质量安全",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":27},"2130110","执法监管",4.82,{"v":0,"d":"0.00"},4.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":28},"2130111","统计监测与信息服务",{"v":11.9,"d":"11.90"},{"v":0,"d":"0.00"},{"v":11.9,"d":"11.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":29},"2130112","农业行业业务管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":30},"2130122","农业生产支持补贴",{"$f":"F30","v":{"v":659.5,"d":"659.50"}},{"v":0,"d":"0.00"},{"v":659.5,"d":"659.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":31},"2130199","其他农业支出",{"$f":"F31","v":{"v":157.2,"d":"157.20"}},{"v":0,"d":"0.00"},{"v":157.2,"d":"157.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":32},"21302","林业和草原",{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":33},"2130299","其他林业支出",{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":34},"21305","扶贫",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":35},"2130599","其他扶贫支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"21308","普惠金融发展支出",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":37},"2130803","农业保险保费补贴",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":38},"221","住房保障支出",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":39},"22102","住房改革支出",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":40},"2210201","住房公积金",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附表-4","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]]}
["部门预算财政拨款收支总表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"金额单位：万元",{"$f":"\"\"","v":""}]
["序号","收入",{"$f":"\"\"","v":""},"支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[{"$f":"ROW()","v":6},"一、一般公共预算财政拨款",2386.47,"一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":7},"二、政府性基金预算财政拨款",86.28,"二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"三、国有资本经营预算财政拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"","","四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"","","五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":11},"","","六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":12},"","","七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":13},"","","八、社会保障和就业支出",{"$f":"F13+G13","v":193.56},107.28,86.28,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":14},"","","九、社会保险基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":15},"","","十、卫生健康支出",43.39,43.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":16},"","","十一、节能环保支出",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":17},"","","十二、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":18},"","","十三、农林水支出",{"$f":"F18","v":2090.34},2090.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":19},"","","十四、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":20},"","","十五、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":21},"","","十六、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":22},"","","十七、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":23},"","","十八、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":24},"","","十九、自然资源海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":25},"","","二十、住房保障支出",25.46,25.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":26},"","","二十一、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":27},"","","二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":28},"","","二十三、灾害防治及应急管理支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":29},"","","二十四、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":30},"","","二十五、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":31},"","","二十六、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":32},"","","二十七、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":33},"","","二十八、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":34},"","","二十九、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":35},"        本年收入合计",2472.75,"        本年支出合计",{"$f":"F35+G35","v":{"v":2472.7500000000005,"d":"2472.75"}},{"$f":"F25+F18+F16+F15+F13","v":{"v":2386.4700000000003,"d":"2386.47"}},{"$f":"G13","v":86.28},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"    年初财政拨款结转和结余",{"v":0,"d":"0.00"},"    年末结转和结余",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":37},"            合计",{"$f":"C35","v":2472.75},"            合计",{"$f":"F37+G37","v":{"v":2472.7500000000005,"d":"2472.75"}},{"$f":"F35","v":{"v":2386.4700000000003,"d":"2386.47"}},{"$f":"G35","v":86.28},{"v":0,"d":"0.00"}]

{"sheet":"附表-5","index":5,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算一般公共预算财政拨款支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":{"v":2386.4700000000003,"d":"2386.47"}},{"$f":"E7+E12+E16+E19+E35","v":600.57},{"$f":"F16+F19+F35","v":{"v":1785.9,"d":"1785.90"}}]
[{"$f":"ROW()","v":7},"208","社会保障和就业支出",107.28,107.28,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"20805","行政事业单位离退休",107.28,107.28,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"2080502","事业单位离退休",47.86,47.86,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"2080505","机关事业单位基本养老保险缴费支出★",42.43,42.43,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":11},"2080506","机关事业单位职业年金缴费支出★",16.99,16.99,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":12},"210","卫生健康支出",43.39,43.39,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":13},"21011","行政事业单位医疗",43.39,43.39,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":14},"2101101","行政单位医疗",1.09,1.09,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":15},"2101102","事业单位医疗",{"v":42.3,"d":"42.30"},{"v":42.3,"d":"42.30"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":16},"211","节能环保支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
[{"$f":"ROW()","v":17},"21103","污染防治",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
[{"$f":"ROW()","v":18},"2110301","大气",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
[{"$f":"ROW()","v":19},"213","农林水支出",{"$f":"E19+F19","v":2090.34},{"$f":"E20","v":424.44},{"$f":"F20+F29+F31+F33","v":{"v":1665.9,"d":"1665.90"}}]
[{"$f":"ROW()","v":20},"21301","农业",{"$f":"E20+F20","v":1364.94},{"$f":"E21","v":424.44},{"$f":"F21+F22+F23+F24+F25+F26+F27+F28","v":{"v":940.5,"d":"940.50"}}]
[{"$f":"ROW()","v":21},"2130104","事业运行",426.94,424.44,{"v":2.5,"d":"2.50"}]
[{"$f":"ROW()","v":22},"2130108","病虫害控制",62.58,{"v":0,"d":"0.00"},62.58]
[{"$f":"ROW()","v":23},"2130109","农产品质量安全",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[{"$f":"ROW()","v":24},"2130110","执法监管",4.82,{"v":0,"d":"0.00"},4.82]
[{"$f":"ROW()","v":25},"2130111","统计监测与信息服务",{"v":11.9,"d":"11.90"},{"v":0,"d":"0.00"},{"v":11.9,"d":"11.90"}]
[{"$f":"ROW()","v":26},"2130112","农业行业业务管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
[{"$f":"ROW()","v":27},"2130122","农业生产支持补贴",{"$f":"F27","v":{"v":659.5,"d":"659.50"}},{"v":0,"d":"0.00"},{"v":659.5,"d":"659.50"}]
[{"$f":"ROW()","v":28},"2130199","其他农业支出",{"$f":"F28","v":{"v":157.2,"d":"157.20"}},{"v":0,"d":"0.00"},{"v":157.2,"d":"157.20"}]
[{"$f":"ROW()","v":29},"21302","林业和草原",{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":665,"d":"665.00"}]
[{"$f":"ROW()","v":30},"2130299","其他林业支出",{"v":665,"d":"665.00"},{"v":0,"d":"0.00"},{"v":665,"d":"665.00"}]
[{"$f":"ROW()","v":31},"21305","扶贫",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[{"$f":"ROW()","v":32},"2130599","其他扶贫支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
[{"$f":"ROW()","v":33},"21308","普惠金融发展支出",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"}]
[{"$f":"ROW()","v":34},"2130803","农业保险保费补贴",{"v":10.4,"d":"10.40"},{"v":0,"d":"0.00"},{"v":10.4,"d":"10.40"}]
[{"$f":"ROW()","v":35},"221","住房保障支出",25.46,25.46,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"22102","住房改革支出",25.46,25.46,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":37},"2210201","住房公积金",25.46,25.46,{"v":0,"d":"0.00"}]

{"sheet":"附表-6","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]]}
["部门预算一般公共预算财政拨款基本支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",600.57,537.59,62.98]
[{"$f":"ROW()","v":7},"301","工资福利支出",476.22,476.22,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"30101","基本工资",91.56,91.56,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"30102","津贴补贴★",107.41,107.41,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":10},"30103","奖金",0.29,0.29,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":11},"30107","绩效工资",125.66,125.66,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":12},"30108","机关事业单位基本养老保险缴费★",42.43,42.43,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":13},"30109","职业年金缴费★",16.99,16.99,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":14},"30110","城镇职工基本医疗保险缴费",31.83,31.83,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":15},"30112","其他社会保障缴费★",4.02,4.02,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":16},"30113","住房公积金",25.46,25.46,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":17},"30199","其他工资福利支出",30.57,30.57,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":18},"302","商品和服务支出",62.98,{"v":0,"d":"0.00"},62.98]
[{"$f":"ROW()","v":19},"30201","办公费",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
[{"$f":"ROW()","v":20},"30205","水费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
[{"$f":"ROW()","v":21},"30206","电费",{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"}]
[{"$f":"ROW()","v":22},"30207","邮电费",{"v":1.7,"d":"1.70"},{"v":0,"d":"0.00"},{"v":1.7,"d":"1.70"}]
[{"$f":"ROW()","v":23},"30208","取暖费",{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":32,"d":"32.00"}]
[{"$f":"ROW()","v":24},"30211","差旅费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
[{"$f":"ROW()","v":25},"30214","租赁费",5.42,{"v":0,"d":"0.00"},5.42]
[{"$f":"ROW()","v":26},"30215","会议费",{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"}]
[{"$f":"ROW()","v":27},"30216","培训费",{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0.7,"d":"0.70"}]
[{"$f":"ROW()","v":28},"30217","公务接待费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
[{"$f":"ROW()","v":29},"30228","工会经费",4.26,{"v":0,"d":"0.00"},4.26]
[{"$f":"ROW()","v":30},"30231","公务用车运行维护费★",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[{"$f":"ROW()","v":31},"30299","其他商品和服务支出",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
[{"$f":"ROW()","v":32},"303","对个人和家庭的补助",61.37,61.37,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":33},"30302","退休费",47.86,47.86,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":34},"30305","生活补助",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":35},"30307","医疗费补助",11.56,11.56,{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":36},"30309","奖励金",0.15,0.15,{"v":0,"d":"0.00"}]

{"sheet":"附表-7","index":7,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]]}
["部门预算政府基金预算财政拨款支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","科目",{"$f":"\"\"","v":""},"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"其他来源收入"]
["栏次","1","2","3","4","5"]
[{"$f":"ROW()","v":6},"","合计",{"$f":"E6+F6","v":86.28},{"v":0,"d":"0.00"},{"$f":"F7","v":86.28}]
[null,"208","社会保障和就业支出",{"$f":"D8","v":86.28},null,{"$f":"F8","v":86.28}]
[null,"20822","大中型水库移民后期扶持基金支出",{"$f":"F8","v":86.28},null,{"$f":"F9+F10","v":86.28}]
[null,"2082201","移民补助",{"$f":"F9","v":53.76},null,53.76]
[null,"2082202","基础设施建设和经济发展",{"$f":"F10","v":32.52},null,32.52]

{"sheet":"附表-8","index":8,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[3,0,5,0],[3,1,5,1],[6,0,6,1]]}
["部门预算国有资本经营预算财政拨款支出表"]
["单位：万元"]
["科目",null,"合计","基本支出  ","项目支出"]
["功能分类科目编码","科目名称"]
[]
[]
["合计"]
{"$rows_empty":8}
["备注：此表无数据"]

{"sheet":"附表-9","index":9,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]]}
["部门预算财政拨款“三公”经费支出表",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["部门编码及名称：[111]农村工作服务中心",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"预算年度：2019",{"$f":"\"\"","v":""},"预算年度：2019","金额单位：万元"]
["序号","项  目","资金来源",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
["栏次",{"$f":"\"\"","v":""},"合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[{"$f":"ROW()","v":6},"合计",{"$f":"C7","v":{"v":3.5,"d":"3.50"}},{"$f":"D7","v":{"v":3.5,"d":"3.50"}},"","",""]
[{"$f":"ROW()","v":7},"“三公”经费小计",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":8},"一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":9},"    其中：教学科研人员因公出国（境）费","","","","",""]
[{"$f":"ROW()","v":10},"          其他因公出国（境）费","","","","",""]
[{"$f":"ROW()","v":11},"二、公务用车购置及运维费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":12},"    其中：公务用车购置费","","","","",""]
[{"$f":"ROW()","v":13},"          公务用车运行维护费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"ROW()","v":14},"三、公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]