{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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},"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:[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",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":4100.53,"d":"4,100.53"},"社会保障和就业支出",{"v":3507.09,"d":"3,507.09"}]
["    （一）一般公共预算收入",{"v":4100.53,"d":"4,100.53"},"卫生健康支出",{"v":1018.34,"d":"1,018.34"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":45.1,"d":"45.10"}]
["    （三）国有资本经营预算收入",null,"其他支出",{"v":150,"d":"150.00"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":150,"d":"150.00"}," "," "]
[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":4250.53,"d":"4,250.53"},"本年支出合计",{"v":4720.53,"d":"4,720.53"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":470,"d":"470.00"}]
[]
["收入总计",{"v":4720.53,"d":"4,720.53"},"支出总计",{"v":4720.53,"d":"4,720.53"}]

{"sheet":"部门收入总表","index":1,"n_rows":35,"n_cols":15,"rows_kept":35,"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"]}
[]
["部门收入总表"]
["[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":4720.53,"d":"4,720.53"},{"v":470,"d":"470.00"},{"v":4100.53,"d":"4,100.53"},{"v":4100.53,"d":"4,100.53"},{"$nulls":7},{"v":150,"d":"150.00"}]
["208","社会保障和就业支出",{"v":3507.09,"d":"3,507.09"},{"v":470,"d":"470.00"},{"v":3037.09,"d":"3,037.09"},{"v":3037.09,"d":"3,037.09"}]
["　05","　行政事业单位养老支出",62.02,null,62.02,62.02]
["　　2080501","　　行政单位离退休",{"v":11.4,"d":"11.40"},null,{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.62,null,50.62,50.62]
["　08","　抚恤",{"v":1353.5,"d":"1,353.50"},{"v":470,"d":"470.00"},{"v":883.5,"d":"883.50"},{"v":883.5,"d":"883.50"}]
["　　2080803","　　在乡复员、退伍军人生活补助",{"v":442,"d":"442.00"},{"v":442,"d":"442.00"}]
["　　2080805","　　义务兵优待",{"v":829,"d":"829.00"},{"v":28,"d":"28.00"},{"v":801,"d":"801.00"},{"v":801,"d":"801.00"}]
["　　2080807","　　光荣院",{"v":82.5,"d":"82.50"},null,{"v":82.5,"d":"82.50"},{"v":82.5,"d":"82.50"}]
["　09","　退役安置",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
["　　2080999","　　其他退役安置支出",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
["　28","　退役军人管理事务",{"v":1531.34,"d":"1,531.34"},null,{"v":1531.34,"d":"1,531.34"},{"v":1531.34,"d":"1,531.34"}]
["　　2082801","　　行政运行",365.34,null,365.34,365.34]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":1141,"d":"1,141.00"},null,{"v":1141,"d":"1,141.00"},{"v":1141,"d":"1,141.00"}]
["　99","　其他社会保障和就业支出",210.23,null,210.23,210.23]
["　　2089999","　　其他社会保障和就业支出",210.23,null,210.23,210.23]
["210","卫生健康支出",{"v":1018.34,"d":"1,018.34"},null,{"v":1018.34,"d":"1,018.34"},{"v":1018.34,"d":"1,018.34"}]
["　11","　行政事业单位医疗",38.34,null,38.34,38.34]
["　　2101101","　　行政单位医疗",21.44,null,21.44,21.44]
["　　2101103","　　公务员医疗补助",{"v":16.9,"d":"16.90"},null,{"v":16.9,"d":"16.90"},{"v":16.9,"d":"16.90"}]
["　14","　优抚对象医疗",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"},{"v":980,"d":"980.00"}]
["　　2101401","　　优抚对象医疗补助",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"},{"v":980,"d":"980.00"}]
["221","住房保障支出",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},null,{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["229","其他支出",{"v":150,"d":"150.00"},{"$nulls":10},{"v":150,"d":"150.00"}]
["　99","　其他支出",{"v":150,"d":"150.00"},{"$nulls":10},{"v":150,"d":"150.00"}]
["　　2299999","　　其他支出",{"v":150,"d":"150.00"},{"$nulls":10},{"v":150,"d":"150.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]}
[]
["部门支出总表"]
["填报单位[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$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":4720.53,"d":"4,720.53"},513.03,{"v":4207.5,"d":"4,207.50"}]
["208","社会保障和就业支出",{"v":3507.09,"d":"3,507.09"},429.59,{"v":3077.5,"d":"3,077.50"}]
["　05","　行政事业单位养老支出",62.02,62.02]
["　　2080501","　　行政单位离退休",{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.62,50.62]
["　08","　抚恤",{"v":1353.5,"d":"1,353.50"},null,{"v":1353.5,"d":"1,353.50"}]
["　　2080803","　　在乡复员、退伍军人生活补助",{"v":442,"d":"442.00"},null,{"v":442,"d":"442.00"}]
["　　2080805","　　义务兵优待",{"v":829,"d":"829.00"},null,{"v":829,"d":"829.00"}]
["　　2080807","　　光荣院",{"v":82.5,"d":"82.50"},null,{"v":82.5,"d":"82.50"}]
["　09","　退役安置",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["　　2080999","　　其他退役安置支出",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["　28","　退役军人管理事务",{"v":1531.34,"d":"1,531.34"},365.34,{"v":1166,"d":"1,166.00"}]
["　　2082801","　　行政运行",365.34,365.34]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":1141,"d":"1,141.00"},null,{"v":1141,"d":"1,141.00"}]
["　99","　其他社会保障和就业支出",210.23,2.23,{"v":208,"d":"208.00"}]
["　　2089999","　　其他社会保障和就业支出",210.23,2.23,{"v":208,"d":"208.00"}]
["210","卫生健康支出",{"v":1018.34,"d":"1,018.34"},38.34,{"v":980,"d":"980.00"}]
["　11","　行政事业单位医疗",38.34,38.34]
["　　2101101","　　行政单位医疗",21.44,21.44]
["　　2101103","　　公务员医疗补助",{"v":16.9,"d":"16.90"},{"v":16.9,"d":"16.90"}]
["　14","　优抚对象医疗",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"}]
["　　2101401","　　优抚对象医疗补助",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"}]
["221","住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["229","其他支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　99","　其他支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["　　2299999","　　其他支出",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]

{"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"]
["[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":4100.53,"d":"4,100.53"},"一、本年支出",4100.53,{"v":4100.53,"d":"4,100.53"}," "," "]
["  一般公共预算拨款收入",{"v":4100.53,"d":"4,100.53"},"社会保障和就业支出",{"v":3037.09,"d":"3,037.09"},{"v":3037.09,"d":"3,037.09"}," "," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":1018.34,"d":"1,018.34"},{"v":1018.34,"d":"1,018.34"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":4100.53,"d":"4,100.53"},"支出总计",{"v":4100.53,"d":"4,100.53"},{"v":4100.53,"d":"4,100.53"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$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":4100.53,"d":"4,100.53"},513.03,{"v":3587.5,"d":"3,587.50"}]
["208","社会保障和就业支出",{"v":3037.09,"d":"3,037.09"},429.59,{"v":2607.5,"d":"2,607.50"}]
["　05","　行政事业单位养老支出",62.02,62.02]
["　　2080501","　　行政单位离退休",{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",50.62,50.62]
["　08","　抚恤",{"v":883.5,"d":"883.50"},null,{"v":883.5,"d":"883.50"}]
["　　2080805","　　义务兵优待",{"v":801,"d":"801.00"},null,{"v":801,"d":"801.00"}]
["　　2080807","　　光荣院",{"v":82.5,"d":"82.50"},null,{"v":82.5,"d":"82.50"}]
["　09","　退役安置",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["　　2080999","　　其他退役安置支出",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["　28","　退役军人管理事务",{"v":1531.34,"d":"1,531.34"},365.34,{"v":1166,"d":"1,166.00"}]
["　　2082801","　　行政运行",365.34,365.34]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":1141,"d":"1,141.00"},null,{"v":1141,"d":"1,141.00"}]
["　99","　其他社会保障和就业支出",210.23,2.23,{"v":208,"d":"208.00"}]
["　　2089999","　　其他社会保障和就业支出",210.23,2.23,{"v":208,"d":"208.00"}]
["210","卫生健康支出",{"v":1018.34,"d":"1,018.34"},38.34,{"v":980,"d":"980.00"}]
["　11","　行政事业单位医疗",38.34,38.34]
["　　2101101","　　行政单位医疗",21.44,21.44]
["　　2101103","　　公务员医疗补助",{"v":16.9,"d":"16.90"},{"v":16.9,"d":"16.90"}]
["　14","　优抚对象医疗",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"}]
["　　2101401","　　优抚对象医疗补助",{"v":980,"d":"980.00"},null,{"v":980,"d":"980.00"}]
["221","住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　02","　住房改革支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["　　2210201","　　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":27,"n_cols":5,"rows_kept":27,"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"]
["[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$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","",513.03,475.13,{"v":37.9,"d":"37.90"}]
["301","工资福利支出",463.37,463.37]
["　30101","　基本工资",151.97,151.97]
["　30102","　津贴补贴",73.34,73.34]
["　30103","　奖金",90.37,90.37]
["　30106","　伙食补助费",{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　30108","　机关事业单位基本养老保险缴费",50.62,50.62]
["　30110","　职工基本医疗保险缴费",21.44,21.44]
["　30111","　公务员医疗补助缴费",{"v":16.9,"d":"16.90"},{"v":16.9,"d":"16.90"}]
["　30112","　其他社会保障缴费",2.23,2.23]
["　30113","　住房公积金",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]
["302","商品和服务支出",{"v":30.1,"d":"30.10"},null,{"v":30.1,"d":"30.10"}]
["　30217","　公务接待费",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
["　30229","　福利费",1.25,null,1.25]
["　30231","　公务用车运行维护费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30239","　其他交通费用",7.85,null,7.85]
["303","对个人和家庭的补助",11.76,11.76]
["　30302","　退休费",{"v":11.4,"d":"11.40"},{"v":11.4,"d":"11.40"}]
["　30309","　奖励金",0.36,0.36]
["310","资本性支出",{"v":7.8,"d":"7.80"},null,{"v":7.8,"d":"7.80"}]
["　31002","　办公设备购置",{"v":7.8,"d":"7.80"},null,{"v":7.8,"d":"7.80"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["405","兴国县退役军人事务局",{"v":21,"d":"21.00"},{"$nulls":3},{"v":17,"d":"17.00"},4,{"v":4,"d":"4.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"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:[405]兴国县退役军人事务局 , [405001]兴国县退役军人事务局",{"$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":11,"n_cols":3,"rows_kept":11,"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":4720.53,"d":"4,720.53"}]
["社会保障和就业支出",{"v":3507.09,"d":"3,507.09"}]
["卫生健康支出",{"v":1018.34,"d":"1,018.34"}]
["住房保障支出",{"v":45.1,"d":"45.10"}]
["其他支出",{"v":150,"d":"150.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"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":4100.53,"d":"4,100.53"},{"v":4100.53,"d":"4,100.53"}]
["社会保障和就业支出",{"v":3037.09,"d":"3,037.09"},{"v":3037.09,"d":"3,037.09"}]
["卫生健康支出",{"v":1018.34,"d":"1,018.34"},{"v":1018.34,"d":"1,018.34"}]
["住房保障支出",{"v":45.1,"d":"45.10"},{"v":45.1,"d":"45.10"}]