{"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":56,"n_cols":4,"rows_kept":56,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[56,0,56,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[398001]玉山县退役军人事务局",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":3865.058114,"d":"3,865.06"},"社会保障和就业支出",{"v":4109.065687,"d":"4,109.07"}]
["    （一）一般公共预算收入",{"v":3865.058114,"d":"3,865.06"},"卫生健康支出",{"v":150.731578,"d":"150.73"}]
["    （二）政府性基金预算收入",null,"住房保障支出",19.99]
["    （三）国有资本经营预算收入",null," "," "]
["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":313,"d":"313.00"}," "," "]
[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":4178.058114,"d":"4,178.06"},"本年支出合计",{"v":4279.787265,"d":"4,279.79"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":101.729151,"d":"101.73"}]
[]
["收入总计",{"v":4279.787265,"d":"4,279.79"},"支出总计",{"v":4279.787265,"d":"4,279.79"}]

{"sheet":"单位收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[398001]玉山县退役军人事务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":4279.787265,"d":"4,279.79"},{"v":101.729151,"d":"101.73"},{"v":3865.058114,"d":"3,865.06"},{"v":3865.058114,"d":"3,865.06"},{"$nulls":7},{"v":313,"d":"313.00"}]
["208","社会保障和就业支出",{"v":4109.065687,"d":"4,109.07"},{"v":79.817573,"d":"79.82"},{"v":3716.248114,"d":"3,716.25"},{"v":3716.248114,"d":"3,716.25"},{"$nulls":7},{"v":313,"d":"313.00"}]
["　08","　抚恤",{"v":3331.83935,"d":"3,331.84"},{"v":79.34795,"d":"79.35"},{"v":2939.4914,"d":"2,939.49"},{"v":2939.4914,"d":"2,939.49"},{"$nulls":7},{"v":313,"d":"313.00"}]
["　　2080803","　　在乡复员、退伍军人生活补助",{"v":1288.99435,"d":"1,288.99"},null,{"v":1288.99435,"d":"1,288.99"},{"v":1288.99435,"d":"1,288.99"}]
["　　2080805","　　义务兵优待",{"v":502.808,"d":"502.81"},null,{"v":502.808,"d":"502.81"},{"v":502.808,"d":"502.81"}]
["　　2080806","　　农村籍退役士兵老年生活补助",{"v":765.8684,"d":"765.87"},null,{"v":765.8684,"d":"765.87"},{"v":765.8684,"d":"765.87"}]
["　　2080899","　　其他优抚支出",{"v":774.1686,"d":"774.17"},{"v":79.34795,"d":"79.35"},{"v":381.82065,"d":"381.82"},{"v":381.82065,"d":"381.82"},{"$nulls":7},{"v":313,"d":"313.00"}]
["　09","　退役安置",{"v":318.119623,"d":"318.12"},{"v":0.469623,"d":"0.47"},317.65,317.65]
["　　2080901","　　退役士兵安置",{"v":289,"d":"289.00"},null,{"v":289,"d":"289.00"},{"v":289,"d":"289.00"}]
["　　2080902","　　军队移交政府的离退休人员安置",28.65,null,28.65,28.65]
["　　2080999","　　其他退役安置支出",{"v":0.469623,"d":"0.47"},{"v":0.469623,"d":"0.47"}]
["　28","　退役军人管理事务",405.87,null,405.87,405.87]
["　　2082801","　　行政运行",77.92,null,77.92,77.92]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
["　　2082850","　　事业运行",302.95,null,302.95,302.95]
["　99","　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"},{"v":53.236714,"d":"53.24"}]
["　　2089999","　　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"},{"v":53.236714,"d":"53.24"}]
["210","卫生健康支出",{"v":150.731578,"d":"150.73"},{"v":21.911578,"d":"21.91"},128.82,128.82]
["　14","　优抚对象医疗",{"v":150.731578,"d":"150.73"},{"v":21.911578,"d":"21.91"},128.82,128.82]
["　　2101401","　　优抚对象医疗补助",{"v":150.731578,"d":"150.73"},{"v":21.911578,"d":"21.91"},128.82,128.82]
["221","住房保障支出",19.99,null,19.99,19.99]
["　02","　住房改革支出",19.99,null,19.99,19.99]
["　　2210201","　　住房公积金",19.99,null,19.99,19.99]

{"sheet":"单位支出总表","index":2,"n_rows":29,"n_cols":5,"rows_kept":29,"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[398001]玉山县退役军人事务局",{"$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":4279.787265,"d":"4,279.79"},{"v":367.7751,"d":"367.78"},{"v":3912.012165,"d":"3,912.01"}]
["208","社会保障和就业支出",{"v":4109.065687,"d":"4,109.07"},{"v":347.7851,"d":"347.79"},{"v":3761.280587,"d":"3,761.28"}]
["　08","　抚恤",{"v":3331.83935,"d":"3,331.84"},null,{"v":3331.83935,"d":"3,331.84"}]
["　　2080803","　　在乡复员、退伍军人生活补助",{"v":1288.99435,"d":"1,288.99"},null,{"v":1288.99435,"d":"1,288.99"}]
["　　2080805","　　义务兵优待",{"v":502.808,"d":"502.81"},null,{"v":502.808,"d":"502.81"}]
["　　2080806","　　农村籍退役士兵老年生活补助",{"v":765.8684,"d":"765.87"},null,{"v":765.8684,"d":"765.87"}]
["　　2080899","　　其他优抚支出",{"v":774.1686,"d":"774.17"},null,{"v":774.1686,"d":"774.17"}]
["　09","　退役安置",{"v":318.119623,"d":"318.12"},28.65,{"v":289.469623,"d":"289.47"}]
["　　2080901","　　退役士兵安置",{"v":289,"d":"289.00"},null,{"v":289,"d":"289.00"}]
["　　2080902","　　军队移交政府的离退休人员安置",28.65,28.65]
["　　2080999","　　其他退役安置支出",{"v":0.469623,"d":"0.47"},null,{"v":0.469623,"d":"0.47"}]
["　28","　退役军人管理事务",405.87,{"v":319.1351,"d":"319.14"},{"v":86.7349,"d":"86.73"}]
["　　2082801","　　行政运行",77.92,77.92]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2082850","　　事业运行",302.95,{"v":241.2151,"d":"241.22"},{"v":61.7349,"d":"61.73"}]
["　99","　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"}]
["　　2089999","　　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"}]
["210","卫生健康支出",{"v":150.731578,"d":"150.73"},null,{"v":150.731578,"d":"150.73"}]
["　14","　优抚对象医疗",{"v":150.731578,"d":"150.73"},null,{"v":150.731578,"d":"150.73"}]
["　　2101401","　　优抚对象医疗补助",{"v":150.731578,"d":"150.73"},null,{"v":150.731578,"d":"150.73"}]
["221","住房保障支出",19.99,19.99]
["　02","　住房改革支出",19.99,19.99]
["　　2210201","　　住房公积金",19.99,19.99]

{"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"]
["[398001]玉山县退役军人事务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3865.058114,"d":"3,865.06"},"一、本年支出",{"v":3865.058114,"d":"3,865.06"},{"v":3865.058114,"d":"3,865.06"}," "," "]
["  一般公共预算拨款收入",{"v":3865.058114,"d":"3,865.06"},"社会保障和就业支出",{"v":3716.248114,"d":"3,716.25"},{"v":3716.248114,"d":"3,716.25"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",128.82,128.82," "]
["  国有资本经营预算收入",null,"住房保障支出",19.99,19.99," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":3865.058114,"d":"3,865.06"},"支出总计",{"v":3865.058114,"d":"3,865.06"},{"v":3865.058114,"d":"3,865.06"}," "," "]

{"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"]
["[398001]玉山县退役军人事务局",{"$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":3865.058114,"d":"3,865.06"},{"v":367.7751,"d":"367.78"},{"v":3497.283014,"d":"3,497.28"}]
["208","社会保障和就业支出",{"v":3716.248114,"d":"3,716.25"},{"v":347.7851,"d":"347.79"},{"v":3368.463014,"d":"3,368.46"}]
["　08","　抚恤",{"v":2939.4914,"d":"2,939.49"},null,{"v":2939.4914,"d":"2,939.49"}]
["　　2080803","　　在乡复员、退伍军人生活补助",{"v":1288.99435,"d":"1,288.99"},null,{"v":1288.99435,"d":"1,288.99"}]
["　　2080805","　　义务兵优待",{"v":502.808,"d":"502.81"},null,{"v":502.808,"d":"502.81"}]
["　　2080806","　　农村籍退役士兵老年生活补助",{"v":765.8684,"d":"765.87"},null,{"v":765.8684,"d":"765.87"}]
["　　2080899","　　其他优抚支出",{"v":381.82065,"d":"381.82"},null,{"v":381.82065,"d":"381.82"}]
["　09","　退役安置",317.65,28.65,{"v":289,"d":"289.00"}]
["　　2080901","　　退役士兵安置",{"v":289,"d":"289.00"},null,{"v":289,"d":"289.00"}]
["　　2080902","　　军队移交政府的离退休人员安置",28.65,28.65]
["　28","　退役军人管理事务",405.87,{"v":319.1351,"d":"319.14"},{"v":86.7349,"d":"86.73"}]
["　　2082801","　　行政运行",77.92,77.92]
["　　2082804","　　拥军优属",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["　　2082850","　　事业运行",302.95,{"v":241.2151,"d":"241.22"},{"v":61.7349,"d":"61.73"}]
["　99","　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"}]
["　　2089999","　　其他社会保障和就业支出",{"v":53.236714,"d":"53.24"},null,{"v":53.236714,"d":"53.24"}]
["210","卫生健康支出",128.82,null,128.82]
["　14","　优抚对象医疗",128.82,null,128.82]
["　　2101401","　　优抚对象医疗补助",128.82,null,128.82]
["221","住房保障支出",19.99,19.99]
["　02","　住房改革支出",19.99,19.99]
["　　2210201","　　住房公积金",19.99,19.99]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[398001]玉山县退役军人事务局",{"$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",{"v":367.7751,"d":"367.78"},{"v":261.752,"d":"261.75"},{"v":106.0231,"d":"106.02"}]
["301","工资福利支出",{"v":233.102,"d":"233.10"},{"v":233.102,"d":"233.10"}]
["　30101","　基本工资",{"v":75.222,"d":"75.22"},{"v":75.222,"d":"75.22"}]
["　30102","　津贴补贴",{"v":17.4913,"d":"17.49"},{"v":17.4913,"d":"17.49"}]
["　30103","　奖金",{"v":39.6427,"d":"39.64"},{"v":39.6427,"d":"39.64"}]
["　30107","　绩效工资",{"v":36.276,"d":"36.28"},{"v":36.276,"d":"36.28"}]
["　30108","　机关事业单位基本养老保险缴费",26.66,26.66]
["　30110","　职工基本医疗保险缴费",9.73,9.73]
["　30113","　住房公积金",19.99,19.99]
["　30199","　其他工资福利支出",8.09,8.09]
["302","商品和服务支出",{"v":98.514,"d":"98.51"},null,{"v":98.514,"d":"98.51"}]
["　30201","　办公费",19.96,null,19.96]
["　30203","　咨询费",{"v":4.2,"d":"4.20"},null,{"v":4.2,"d":"4.20"}]
["　30205","　水费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30206","　电费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30207","　邮电费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30208","　取暖费",{"v":0.384,"d":"0.38"},null,{"v":0.384,"d":"0.38"}]
["　30211","　差旅费",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"}]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　30226","　劳务费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　30228","　工会经费",8.63,null,8.63]
["　30229","　福利费",{"v":4.2,"d":"4.20"},null,{"v":4.2,"d":"4.20"}]
["　30239","　其他交通费用",{"v":4.7,"d":"4.70"},null,{"v":4.7,"d":"4.70"}]
["　30299","　其他商品和服务支出",18.34,null,18.34]
["303","对个人和家庭的补助",28.65,28.65]
["　30302","　退休费",14.23,14.23]
["　30399","　其他对个人和家庭的补助",14.42,14.42]
["310","资本性支出",{"v":7.5091,"d":"7.51"},null,{"v":7.5091,"d":"7.51"}]
["　31002","　办公设备购置",{"v":7.5091,"d":"7.51"},null,{"v":7.5091,"d":"7.51"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[398001]玉山县退役军人事务局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["398001","玉山县退役军人事务局",{"v":7,"d":"7.00"},{"$nulls":3},{"v":7,"d":"7.00"}]

{"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,"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:[398001]玉山县退役军人事务局",{"$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":10,"n_cols":3,"rows_kept":10,"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":4279.787265,"d":"4,279.79"}]
["社会保障和就业支出",{"v":4109.065687,"d":"4,109.07"}]
["卫生健康支出",{"v":150.731578,"d":"150.73"}]
["住房保障支出",19.99]

{"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":3865.058114,"d":"3,865.06"},{"v":3865.058114,"d":"3,865.06"}]
["社会保障和就业支出",{"v":3716.248114,"d":"3,716.25"},{"v":3716.248114,"d":"3,716.25"}]
["卫生健康支出",128.82,128.82]
["住房保障支出",19.99,19.99]