{"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:[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":2845.56,"d":"2,845.56"},"社会保障和就业支出",{"v":2774.22,"d":"2,774.22"}]
["    （一）一般公共预算收入",{"v":2845.56,"d":"2,845.56"},"卫生健康支出",28.74]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":42.6,"d":"42.60"}]
["    （三）国有资本经营预算收入",null,"其他支出",{"v":50,"d":"50.00"}]
["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":50,"d":"50.00"}," "," "]
[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":2895.56,"d":"2,895.56"},"本年支出合计",{"v":2895.56,"d":"2,895.56"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":2895.56,"d":"2,895.56"},"支出总计",{"v":2895.56,"d":"2,895.56"}]

{"sheet":"单位收入总表","index":1,"n_rows":31,"n_cols":15,"rows_kept":31,"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"]
["[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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":2895.56,"d":"2,895.56"},null,{"v":2845.56,"d":"2,845.56"},{"v":2845.56,"d":"2,845.56"},{"$nulls":7},{"v":50,"d":"50.00"}]
["208","社会保障和就业支出",{"v":2774.22,"d":"2,774.22"},null,{"v":2774.22,"d":"2,774.22"},{"v":2774.22,"d":"2,774.22"}]
["　05","　行政事业单位养老支出",47.74,null,47.74,47.74]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.74,null,47.74,47.74]
["　08","　抚恤",{"v":1375.5,"d":"1,375.50"},null,{"v":1375.5,"d":"1,375.50"},{"v":1375.5,"d":"1,375.50"}]
["　　2080805","　　义务兵优待",{"v":1292,"d":"1,292.00"},null,{"v":1292,"d":"1,292.00"},{"v":1292,"d":"1,292.00"}]
["　　2080807","　　光荣院",{"v":83.5,"d":"83.50"},null,{"v":83.5,"d":"83.50"},{"v":83.5,"d":"83.50"}]
["　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",998.96,null,998.96,998.96]
["　　2082801","　　行政运行",344.96,null,344.96,344.96]
["　　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":629,"d":"629.00"},null,{"v":629,"d":"629.00"},{"v":629,"d":"629.00"}]
["　99","　其他社会保障和就业支出",2.02,null,2.02,2.02]
["　　2089999","　　其他社会保障和就业支出",2.02,null,2.02,2.02]
["210","卫生健康支出",28.74,null,28.74,28.74]
["　11","　行政事业单位医疗",28.74,null,28.74,28.74]
["　　2101101","　　行政单位医疗",15.54,null,15.54,15.54]
["　　2101103","　　公务员医疗补助",{"v":13.2,"d":"13.20"},null,{"v":13.2,"d":"13.20"},{"v":13.2,"d":"13.20"}]
["221","住房保障支出",{"v":42.6,"d":"42.60"},null,{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　02","　住房改革支出",{"v":42.6,"d":"42.60"},null,{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　　2210201","　　住房公积金",{"v":42.6,"d":"42.60"},null,{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["229","其他支出",{"v":50,"d":"50.00"},{"$nulls":10},{"v":50,"d":"50.00"}]
["　99","　其他支出",{"v":50,"d":"50.00"},{"$nulls":10},{"v":50,"d":"50.00"}]
["　　2299999","　　其他支出",{"v":50,"d":"50.00"},{"$nulls":10},{"v":50,"d":"50.00"}]

{"sheet":"单位支出总表","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"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[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":2895.56,"d":"2,895.56"},466.06,{"v":2429.5,"d":"2,429.50"}]
["208","社会保障和就业支出",{"v":2774.22,"d":"2,774.22"},394.72,{"v":2379.5,"d":"2,379.50"}]
["　05","　行政事业单位养老支出",47.74,47.74]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.74,47.74]
["　08","　抚恤",{"v":1375.5,"d":"1,375.50"},null,{"v":1375.5,"d":"1,375.50"}]
["　　2080805","　　义务兵优待",{"v":1292,"d":"1,292.00"},null,{"v":1292,"d":"1,292.00"}]
["　　2080807","　　光荣院",{"v":83.5,"d":"83.50"},null,{"v":83.5,"d":"83.50"}]
["　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",998.96,344.96,{"v":654,"d":"654.00"}]
["　　2082801","　　行政运行",344.96,344.96]
["　　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":629,"d":"629.00"},null,{"v":629,"d":"629.00"}]
["　99","　其他社会保障和就业支出",2.02,2.02]
["　　2089999","　　其他社会保障和就业支出",2.02,2.02]
["210","卫生健康支出",28.74,28.74]
["　11","　行政事业单位医疗",28.74,28.74]
["　　2101101","　　行政单位医疗",15.54,15.54]
["　　2101103","　　公务员医疗补助",{"v":13.2,"d":"13.20"},{"v":13.2,"d":"13.20"}]
["221","住房保障支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　02","　住房改革支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　　2210201","　　住房公积金",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["229","其他支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　99","　其他支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　　2299999","　　其他支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]

{"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"]
["[405001]兴国县退役军人事务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":2845.56,"d":"2,845.56"},"一、本年支出",{"v":2845.56,"d":"2,845.56"},{"v":2845.56,"d":"2,845.56"}," "," "]
["  一般公共预算拨款收入",{"v":2845.56,"d":"2,845.56"},"社会保障和就业支出",{"v":2774.22,"d":"2,774.22"},{"v":2774.22,"d":"2,774.22"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",28.74,28.74," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":2845.56,"d":"2,845.56"},"支出总计",{"v":2845.56,"d":"2,845.56"},{"v":2845.56,"d":"2,845.56"}," "," "]

{"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"]
["[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,"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":2845.56,"d":"2,845.56"},466.06,{"v":2379.5,"d":"2,379.50"}]
["208","社会保障和就业支出",{"v":2774.22,"d":"2,774.22"},394.72,{"v":2379.5,"d":"2,379.50"}]
["　05","　行政事业单位养老支出",47.74,47.74]
["　　2080505","　　机关事业单位基本养老保险缴费支出",47.74,47.74]
["　08","　抚恤",{"v":1375.5,"d":"1,375.50"},null,{"v":1375.5,"d":"1,375.50"}]
["　　2080805","　　义务兵优待",{"v":1292,"d":"1,292.00"},null,{"v":1292,"d":"1,292.00"}]
["　　2080807","　　光荣院",{"v":83.5,"d":"83.50"},null,{"v":83.5,"d":"83.50"}]
["　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",998.96,344.96,{"v":654,"d":"654.00"}]
["　　2082801","　　行政运行",344.96,344.96]
["　　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":629,"d":"629.00"},null,{"v":629,"d":"629.00"}]
["　99","　其他社会保障和就业支出",2.02,2.02]
["　　2089999","　　其他社会保障和就业支出",2.02,2.02]
["210","卫生健康支出",28.74,28.74]
["　11","　行政事业单位医疗",28.74,28.74]
["　　2101101","　　行政单位医疗",15.54,15.54]
["　　2101103","　　公务员医疗补助",{"v":13.2,"d":"13.20"},{"v":13.2,"d":"13.20"}]
["221","住房保障支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　02","　住房改革支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["　　2210201","　　住房公积金",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]
["[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,"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",466.06,430.48,35.58]
["301","工资福利支出",430.24,430.24]
["　30101","　基本工资",143.79,143.79]
["　30102","　津贴补贴",{"v":68.6,"d":"68.60"},{"v":68.6,"d":"68.60"}]
["　30103","　奖金",85.98,85.98]
["　30106","　伙食补助费",10.77,10.77]
["　30108","　机关事业单位基本养老保险缴费",47.74,47.74]
["　30110","　职工基本医疗保险缴费",15.54,15.54]
["　30111","　公务员医疗补助缴费",{"v":13.2,"d":"13.20"},{"v":13.2,"d":"13.20"}]
["　30112","　其他社会保障缴费",2.02,2.02]
["　30113","　住房公积金",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]
["302","商品和服务支出",35.58,null,35.58]
["　30201","　办公费",{"v":5.9,"d":"5.90"},null,{"v":5.9,"d":"5.90"}]
["　30217","　公务接待费",{"v":17.1,"d":"17.10"},null,{"v":17.1,"d":"17.10"}]
["　30229","　福利费",1.25,null,1.25]
["　30231","　公务用车运行维护费",{"v":4.2,"d":"4.20"},null,{"v":4.2,"d":"4.20"}]
["　30239","　其他交通费用",7.13,null,7.13]
["303","对个人和家庭的补助",0.24,0.24]
["　30309","　奖励金",0.24,0.24]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[405001]兴国县退役军人事务局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["405001","兴国县退役军人事务局",{"v":21.3,"d":"21.30"},{"$nulls":3},{"v":17.1,"d":"17.10"},{"v":4.2,"d":"4.20"},{"v":4.2,"d":"4.20"}]

{"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,"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]

{"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:[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,"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]

{"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":2895.56,"d":"2,895.56"}]
["社会保障和就业支出",{"v":2774.22,"d":"2,774.22"}]
["卫生健康支出",28.74]
["住房保障支出",{"v":42.6,"d":"42.60"}]
["其他支出",{"v":50,"d":"50.00"}]

{"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":2845.56,"d":"2,845.56"},{"v":2845.56,"d":"2,845.56"}]
["社会保障和就业支出",{"v":2774.22,"d":"2,774.22"},{"v":2774.22,"d":"2,774.22"}]
["卫生健康支出",28.74,28.74]
["住房保障支出",{"v":42.6,"d":"42.60"},{"v":42.6,"d":"42.60"}]