{"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","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:[313001]大余县退役军人事务局",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":2160.445582,"d":"2,160.45"},"社会保障和就业支出",{"v":3034.59793,"d":"3,034.60"}]
["    （一）一般公共预算收入",{"v":2160.445582,"d":"2,160.45"},"卫生健康支出",{"v":42.145034,"d":"42.15"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":12.434256,"d":"12.43"}]
["    （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":60,"d":"60.00"}," "," "]
[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":2220.445582,"d":"2,220.45"},"本年支出合计",{"v":3089.17722,"d":"3,089.18"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":868.731638,"d":"868.73"}]
[]
["收入总计",{"v":3089.17722,"d":"3,089.18"},"支出总计",{"v":3089.17722,"d":"3,089.18"}]

{"sheet":"单位收入总表","index":1,"n_rows":33,"n_cols":15,"rows_kept":33,"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"]
["[313001]大余县退役军人事务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":3089.17722,"d":"3,089.18"},{"v":868.731638,"d":"868.73"},{"v":2160.445582,"d":"2,160.45"},{"v":2160.445582,"d":"2,160.45"},{"$nulls":7},{"v":60,"d":"60.00"}]
["208","社会保障和就业支出",{"v":3034.59793,"d":"3,034.60"},{"v":835.101522,"d":"835.10"},{"v":2139.496408,"d":"2,139.50"},{"v":2139.496408,"d":"2,139.50"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　05","　行政事业单位养老支出",{"v":26.169768,"d":"26.17"},null,{"v":26.169768,"d":"26.17"},{"v":26.169768,"d":"26.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.446512,"d":"17.45"},null,{"v":17.446512,"d":"17.45"},{"v":17.446512,"d":"17.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.723256,"d":"8.72"},null,{"v":8.723256,"d":"8.72"},{"v":8.723256,"d":"8.72"}]
["　08","　抚恤",{"v":1496.231233,"d":"1,496.23"},{"v":602.048233,"d":"602.05"},{"v":894.183,"d":"894.18"},{"v":894.183,"d":"894.18"}]
["　　2080805","　　义务兵优待",{"v":526.884,"d":"526.88"},21.48,{"v":505.404,"d":"505.40"},{"v":505.404,"d":"505.40"}]
["　　2080899","　　其他优抚支出",{"v":969.347233,"d":"969.35"},{"v":580.568233,"d":"580.57"},{"v":388.779,"d":"388.78"},{"v":388.779,"d":"388.78"}]
["　09","　退役安置",{"v":435.371309,"d":"435.37"},{"v":52.108469,"d":"52.11"},{"v":383.26284,"d":"383.26"},{"v":383.26284,"d":"383.26"}]
["　　2080901","　　退役士兵安置",{"v":383.26284,"d":"383.26"},null,{"v":383.26284,"d":"383.26"},{"v":383.26284,"d":"383.26"}]
["　　2080903","　　军队移交政府离退休干部管理机构",{"v":52.108469,"d":"52.11"},{"v":52.108469,"d":"52.11"}]
["　28","　退役军人管理事务",{"v":952.196368,"d":"952.20"},{"v":56.315568,"d":"56.32"},{"v":835.8808,"d":"835.88"},{"v":835.8808,"d":"835.88"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　　2082801","　　行政运行",{"v":120.2028,"d":"120.20"},null,{"v":120.2028,"d":"120.20"},{"v":120.2028,"d":"120.20"}]
["　　2082802","　　一般行政管理事务",{"v":754.8405,"d":"754.84"},{"v":39.1625,"d":"39.16"},{"v":715.678,"d":"715.68"},{"v":715.678,"d":"715.68"}]
["　　2082804","　　拥军优属",{"v":0.490568,"d":"0.49"},{"v":0.490568,"d":"0.49"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":76.6625,"d":"76.66"},{"v":16.6625,"d":"16.66"},{"$nulls":9},{"v":60,"d":"60.00"}]
["　99","　其他社会保障和就业支出",{"v":124.629252,"d":"124.63"},{"v":124.629252,"d":"124.63"}]
["　　2089999","　　其他社会保障和就业支出",{"v":124.629252,"d":"124.63"},{"v":124.629252,"d":"124.63"}]
["210","卫生健康支出",{"v":42.145034,"d":"42.15"},{"v":33.630116,"d":"33.63"},{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　11","　行政事业单位医疗",{"v":8.916942,"d":"8.92"},{"v":0.402024,"d":"0.40"},{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　　2101101","　　行政单位医疗",{"v":8.916942,"d":"8.92"},{"v":0.402024,"d":"0.40"},{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　14","　优抚对象医疗",{"v":33.228092,"d":"33.23"},{"v":33.228092,"d":"33.23"}]
["　　2101401","　　优抚对象医疗补助",{"v":29,"d":"29.00"},{"v":29,"d":"29.00"}]
["　　2101499","　　其他优抚对象医疗支出",{"v":4.228092,"d":"4.23"},{"v":4.228092,"d":"4.23"}]
["221","住房保障支出",{"v":12.434256,"d":"12.43"},null,{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　02","　住房改革支出",{"v":12.434256,"d":"12.43"},null,{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　　2210201","　　住房公积金",{"v":12.434256,"d":"12.43"},null,{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]

{"sheet":"单位支出总表","index":2,"n_rows":33,"n_cols":5,"rows_kept":33,"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[313001]大余县退役军人事务局",{"$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]
[null,"合计",{"v":3089.17722,"d":"3,089.18"},{"v":167.81231,"d":"167.81"},{"v":2921.36491,"d":"2,921.36"}]
["208","社会保障和就业支出",{"v":3034.59793,"d":"3,034.60"},{"v":146.863136,"d":"146.86"},{"v":2887.734794,"d":"2,887.73"}]
["　05","　行政事业单位养老支出",{"v":26.169768,"d":"26.17"},{"v":26.169768,"d":"26.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.446512,"d":"17.45"},{"v":17.446512,"d":"17.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.723256,"d":"8.72"},{"v":8.723256,"d":"8.72"}]
["　08","　抚恤",{"v":1496.231233,"d":"1,496.23"},null,{"v":1496.231233,"d":"1,496.23"}]
["　　2080805","　　义务兵优待",{"v":526.884,"d":"526.88"},null,{"v":526.884,"d":"526.88"}]
["　　2080899","　　其他优抚支出",{"v":969.347233,"d":"969.35"},null,{"v":969.347233,"d":"969.35"}]
["　09","　退役安置",{"v":435.371309,"d":"435.37"},null,{"v":435.371309,"d":"435.37"}]
["　　2080901","　　退役士兵安置",{"v":383.26284,"d":"383.26"},null,{"v":383.26284,"d":"383.26"}]
["　　2080903","　　军队移交政府离退休干部管理机构",{"v":52.108469,"d":"52.11"},null,{"v":52.108469,"d":"52.11"}]
["　28","　退役军人管理事务",{"v":952.196368,"d":"952.20"},{"v":120.693368,"d":"120.69"},{"v":831.503,"d":"831.50"}]
["　　2082801","　　行政运行",{"v":120.2028,"d":"120.20"},{"v":120.2028,"d":"120.20"}]
["　　2082802","　　一般行政管理事务",{"v":754.8405,"d":"754.84"},null,{"v":754.8405,"d":"754.84"}]
["　　2082804","　　拥军优属",{"v":0.490568,"d":"0.49"},{"v":0.490568,"d":"0.49"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":76.6625,"d":"76.66"},null,{"v":76.6625,"d":"76.66"}]
["　99","　其他社会保障和就业支出",{"v":124.629252,"d":"124.63"},null,{"v":124.629252,"d":"124.63"}]
["　　2089999","　　其他社会保障和就业支出",{"v":124.629252,"d":"124.63"},null,{"v":124.629252,"d":"124.63"}]
["210","卫生健康支出",{"v":42.145034,"d":"42.15"},{"v":8.514918,"d":"8.51"},{"v":33.630116,"d":"33.63"}]
["　11","　行政事业单位医疗",{"v":8.916942,"d":"8.92"},{"v":8.514918,"d":"8.51"},{"v":0.402024,"d":"0.40"}]
["　　2101101","　　行政单位医疗",{"v":8.916942,"d":"8.92"},{"v":8.514918,"d":"8.51"},{"v":0.402024,"d":"0.40"}]
["　14","　优抚对象医疗",{"v":33.228092,"d":"33.23"},null,{"v":33.228092,"d":"33.23"}]
["　　2101401","　　优抚对象医疗补助",{"v":29,"d":"29.00"},null,{"v":29,"d":"29.00"}]
["　　2101499","　　其他优抚对象医疗支出",{"v":4.228092,"d":"4.23"},null,{"v":4.228092,"d":"4.23"}]
["221","住房保障支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　02","　住房改革支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　　2210201","　　住房公积金",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]

{"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"]
["[313001]大余县退役军人事务局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":2160.445582,"d":"2,160.45"},"一、本年支出",{"v":2160.445582,"d":"2,160.45"},{"v":2160.445582,"d":"2,160.45"}," "," "]
["  一般公共预算拨款收入",{"v":2160.445582,"d":"2,160.45"},"社会保障和就业支出",2139.496408,{"v":2139.496408,"d":"2,139.50"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":868.731638,"d":"868.73"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":2160.445582,"d":"2,160.45"},"支出总计",{"v":2160.445582,"d":"2,160.45"},{"v":2160.445582,"d":"2,160.45"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["[313001]大余县退役军人事务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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]
[null,"合计",{"v":2160.445582,"d":"2,160.45"},{"v":167.321742,"d":"167.32"},{"v":1993.12384,"d":"1,993.12"}]
["208","社会保障和就业支出",{"v":2139.496408,"d":"2,139.50"},{"v":146.372568,"d":"146.37"},{"v":1993.12384,"d":"1,993.12"}]
["　05","　行政事业单位养老支出",{"v":26.169768,"d":"26.17"},{"v":26.169768,"d":"26.17"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":17.446512,"d":"17.45"},{"v":17.446512,"d":"17.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":8.723256,"d":"8.72"},{"v":8.723256,"d":"8.72"}]
["　08","　抚恤",{"v":894.183,"d":"894.18"},null,{"v":894.183,"d":"894.18"}]
["　　2080805","　　义务兵优待",{"v":505.404,"d":"505.40"},null,{"v":505.404,"d":"505.40"}]
["　　2080899","　　其他优抚支出",{"v":388.779,"d":"388.78"},null,{"v":388.779,"d":"388.78"}]
["　09","　退役安置",{"v":383.26284,"d":"383.26"},null,{"v":383.26284,"d":"383.26"}]
["　　2080901","　　退役士兵安置",{"v":383.26284,"d":"383.26"},null,{"v":383.26284,"d":"383.26"}]
["　28","　退役军人管理事务",{"v":835.8808,"d":"835.88"},{"v":120.2028,"d":"120.20"},{"v":715.678,"d":"715.68"}]
["　　2082801","　　行政运行",{"v":120.2028,"d":"120.20"},{"v":120.2028,"d":"120.20"}]
["　　2082802","　　一般行政管理事务",{"v":715.678,"d":"715.68"},null,{"v":715.678,"d":"715.68"}]
["210","卫生健康支出",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　11","　行政事业单位医疗",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　　2101101","　　行政单位医疗",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["221","住房保障支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　02","　住房改革支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["　　2210201","　　住房公积金",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[313001]大余县退役军人事务局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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]
[null,"合计",{"v":167.321742,"d":"167.32"},{"v":150.785742,"d":"150.79"},{"v":16.536,"d":"16.54"}]
["301","工资福利支出",{"v":150.737742,"d":"150.74"},{"v":150.737742,"d":"150.74"}]
["　30101","　基本工资",{"v":65.0628,"d":"65.06"},{"v":65.0628,"d":"65.06"}]
["　30102","　津贴补贴",{"v":38.556,"d":"38.56"},{"v":38.556,"d":"38.56"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":17.446512,"d":"17.45"},{"v":17.446512,"d":"17.45"}]
["　30109","　职业年金缴费",{"v":8.723256,"d":"8.72"},{"v":8.723256,"d":"8.72"}]
["　30110","　职工基本医疗保险缴费",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["　30113","　住房公积金",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]
["302","商品和服务支出",{"v":16.536,"d":"16.54"},null,{"v":16.536,"d":"16.54"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30202","　印刷费",1.12,null,1.12]
["　30217","　公务接待费",3.88,null,3.88]
["　30229","　福利费",{"v":0.228,"d":"0.23"},null,{"v":0.228,"d":"0.23"}]
["　30231","　公务用车运行维护费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30239","　其他交通费用",{"v":4.908,"d":"4.91"},null,{"v":4.908,"d":"4.91"}]
["　30299","　其他商品和服务支出",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["303","对个人和家庭的补助",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]
["　30309","　奖励金",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["“三公”经费支出表"]
["填报单位[313001]大余县退役军人事务局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","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 "}]
[null,"合计",5.88,null,3.88,{"v":2,"d":"2.00"}]
["313001","大余县退役军人事务局",5.88,null,3.88,{"v":2,"d":"2.00"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"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,"2022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]
["说明：2022年大余县退役军人事务局无政府性基金支出预算。"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"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:[313001]大余县退役军人事务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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]
["说明：2022年大余县退役军人事务局无国有资本经营支出预算。"]

{"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":3089.17722,"d":"3,089.18"}]
["社会保障和就业支出",{"v":3034.59793,"d":"3,034.60"}]
["卫生健康支出",{"v":42.145034,"d":"42.15"}]
["住房保障支出",{"v":12.434256,"d":"12.43"}]

{"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":2160.445582,"d":"2,160.45"},{"v":2160.445582,"d":"2,160.45"}]
["社会保障和就业支出",{"v":2139.496408,"d":"2,139.50"},{"v":2139.496408,"d":"2,139.50"}]
["卫生健康支出",{"v":8.514918,"d":"8.51"},{"v":8.514918,"d":"8.51"}]
["住房保障支出",{"v":12.434256,"d":"12.43"},{"v":12.434256,"d":"12.43"}]