{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["目录","收支预算总表","收入预算总表","支出预算总表","财政拨款收支预算总表","一般公共预算支出预算表","一般公共预算基本支出预算表","一般公共预算“三公”经费支出预算表","政府性基金预算支出预算表","项目支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[]
[null,"部门预算批复表目录",null,"部门预算批复表目录"]
[null,"序号","名称","备注"]
[null,1,"收支预算总表"]
[null,2,"收入预算总表"]
[null,3,"支出预算总表"]
[null,4,"财政拨款收支预算总表"]
[null,5,"一般公共预算支出预算表"]
[null,6,"一般公共预算基本支出预算表"]
[null,7,"一般公共预算“三公”经费支出预算表"]
[null,8,"政府性基金预算支出预算表"]
[null,9,"项目支出预算表"]

{"sheet":"收支预算总表","index":1,"n_rows":45,"n_cols":4,"rows_kept":45,"merged":[[1,0,1,2],[2,0,2,2],[4,0,4,1]],"flags":["formulas_cached_only"]}
[]
["收支预算总表",null,null,"收支预算总表"]
["部门：517_怀化市退役军人事务局",null,null,"部门：517_怀化市退役军人事务局"]
[{"$nulls":3},"单位：万元"]
["收      入",null,"支      出","支      出"]
["项    目","预算数","项    目","预算数"]
["一、财政拨款",{"v":351.279072,"d":"351.28"},"一、[201]一般公共服务支出"]
["二、财政专户管理资金收入",null,"二、[202]外交支出"]
["三、事业收入",null,"三、[203]国防支出"]
["四、上级补助收入",null,"四、[204]公共安全支出"]
["五、事业单位经营收入",null,"五、[205]教育支出"]
["六、附属单位上缴收入",null,"六、[206]科学技术支出"]
["七、其他收入",null,"七、[207]文化旅游体育与传媒支出"]
[null,null,"八、[208]社会保障和就业支出",{"v":351.279072,"d":"351.28"}]
[null,null,"九、[209]社会保险基金支出"]
[null,null,"十、[210]卫生健康支出"]
[null,null,"十一、[211]节能环保支出"]
[null,null,"十二、[212]城乡社区支出"]
[null,null,"十三、[213]农林水支出"]
[null,null,"十四、[214]交通运输支出"]
[null,null,"十五、[215]资源勘探工业信息等支出"]
[null,null,"十六、[216]商业服务业等支出"]
[null,null,"十七、[217]金融支出"]
[null,null,"十八、[219]援助其他地区支出"]
[null,null,"十九、[220]自然资源海洋气象等支出"]
[null,null,"二十、[221]住房保障支出"]
[null,null,"二十一、[222]粮油物资储备支出"]
[null,null,"二十二、[223]国有资本经营预算支出"]
[null,null,"二十三、[224]灾害防治及应急管理支出"]
[null,null,"二十四、[227]预备费"]
[null,null,"二十五、[229]其他支出"]
[null,null,"二十六、[230]转移性支出"]
[null,null,"二十七、[231]债务还本支出"]
[null,null,"二十八、[232]债务付息支出"]
[null,null,"二十九、[233]债务发行费用支出"]
[null,null,"三十、[234]抗疫特别国债安排的支出"]
[]
[]
["本年收入合计",{"v":351.279072,"d":"351.28"},"本年支出合计",{"v":351.279072,"d":"351.28"}]
["财政拨款结余结转",null,"结转下年"]
["  财政拨款结转"]
["  财政拨款结余"]
["财政专户结余结转"]
["单位资金结余结转"]
["收入总计",{"v":351.279072,"d":"351.28"},"支出总计",{"v":351.279072,"d":"351.28"}]

{"sheet":"收入预算总表","index":2,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[1,0,1,16],[2,0,2,16],[3,0,3,16],[4,0,4,1],[4,2,6,2],[4,3,4,10],[4,11,4,16],[5,0,6,0],[5,1,6,1],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[7,0,7,1],[8,0,8,1]],"flags":["formulas_cached_only"]}
[]
["收入预算总表"]
["部门：517_怀化市退役军人事务局"]
["单位：万元"]
["单位",null,"总计","本年收入",{"$nulls":7},"上年结转"]
["编码","名称",null,"合计","财政拨款","财政专户管理资金收入","事业收入","上级补助收入","事业单位经营收入","附属单位上缴收入","其他收入","合计","财政拨款结余结转",null,null,"财政专户结转结余","单位资金结余结转"]
[{"$nulls":12},"小计"," 财政拨款结转","财政拨款结余"]
["总计：",null,{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"}]
["部门：517_怀化市退役军人事务局",null,{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"}]
["  517002","怀化市军队离退休干部休养所",{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"},{"v":351.279072,"d":"351.28"}]

{"sheet":"支出预算总表","index":3,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,0,4,1],[4,2,5,2],[4,3,4,5],[4,6,4,8],[6,0,6,1],[7,0,7,1]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
["517_怀化市退役军人事务局"]
["单位：万元"]
["单位",null,"总计","基本支出",null,null,"项目支出"]
["编码","名称",null,"合计","人员类","公用经费（含工会经费、福利费、离退休人员公用经费、车补）","合计","其他运转类","特定目标类"]
["总计:",null,{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92,{"v":5,"d":"5.00"},17.92]
["517_怀化市退役军人事务局",null,{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92,{"v":5,"d":"5.00"},17.92]
["  517002","  怀化市军队离退休干部休养所",{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92,{"v":5,"d":"5.00"},17.92]

{"sheet":"财政拨款收支预算总表","index":4,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,1]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支预算总表",null,null,"财政拨款收支预算总表"]
["部门：517_怀化市退役军人事务局",null,null,"部门：517_怀化市退役军人事务局"]
["单位：万元",null,null,"单位：万元"]
["收      入",null,"支      出","支      出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":351.279072,"d":"351.28"},"一、本年支出",{"v":351.279072,"d":"351.28"}]
["（一）一般公共预算拨款",{"v":351.279072,"d":"351.28"},"一、[201]一般公共服务支出"]
["（二）政府性基金预算拨款",null,"二、[202]外交支出"]
["（三）国有资本经营预算拨款",null,"三、[203]国防支出"]
["二、上年结转",null,"四、[204]公共安全支出"]
["（一）一般公共预算拨款",null,"五、[205]教育支出"]
["（二）政府性基金预算拨款",null,"六、[206]科学技术支出"]
["（三）国有资本经营预算拨款",null,"七、[207]文化旅游体育与传媒支出"]
[null,null,"八、[208]社会保障和就业支出",{"v":351.279072,"d":"351.28"}]
[null,null,"九、[209]社会保险基金支出"]
[null,null,"十、[210]卫生健康支出"]
[null,null,"十一、[211]节能环保支出"]
[null,null,"十二、[212]城乡社区支出"]
[null,null,"十三、[213]农林水支出"]
[null,null,"十四、[214]交通运输支出"]
[null,null,"十五、[215]资源勘探工业信息等支出"]
[null,null,"十六、[216]商业服务业等支出"]
[null,null,"十七、[217]金融支出"]
[null,null,"十八、[219]援助其他地区支出"]
[null,null,"十九、[220]自然资源海洋气象等支出"]
[null,null,"二十、[221]住房保障支出"]
[null,null,"二十一、[222]粮油物资储备支出"]
[null,null,"二十二、[223]国有资本经营预算支出"]
[null,null,"二十三、[224]灾害防治及应急管理支出"]
[null,null,"二十四、[227]预备费"]
[null,null,"二十五、[229]其他支出"]
[null,null,"二十六、[230]转移性支出"]
[null,null,"二十七、[231]债务还本支出"]
[null,null,"二十八、[232]债务付息支出"]
[null,null,"二十九、[233]债务发行费用支出"]
[null,null,"三十、[234]抗疫特别国债安排的支出"]
[]
[]
[null,null,"二、结转下年"]
[]
["收入总计",{"v":351.279072,"d":"351.28"},"支出总计",{"v":351.279072,"d":"351.28"}]

{"sheet":"一般公共预算支出预算表","index":5,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,3,4,5],[11,0,11,1]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算表",{"$nulls":5},"一般公共预算支出预算表"]
["部门：517_怀化市退役军人事务局",{"$nulls":5},"部门：517_怀化市退役军人事务局"]
["单位：万元",{"$nulls":5},"单位：万元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"小计","人员类","公用经费（含工会经费、福利费、离退休人员公用经费、车补）"]
["208","社会保障和就业支出",{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92]
["  20809","  退役安置",{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92]
["   2080902","   军队移交政府的离退休人员安置",40.01,22.09,{"v":21,"d":"21.00"},1.09,17.92]
["   2080903","   军队移交政府离退休干部管理机构",{"v":311.269072,"d":"311.27"},{"v":306.269072,"d":"306.27"},{"v":273.756224,"d":"273.76"},{"v":32.512848,"d":"32.51"},{"v":5,"d":"5.00"}]
[]
["合计：",null,{"v":351.279072,"d":"351.28"},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"},22.92]

{"sheet":"一般公共预算基本支出预算表","index":6,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[1,0,1,5],[2,0,2,5],[3,2,3,5],[4,0,4,1],[4,2,4,3],[4,4,4,5],[29,0,29,3]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算表",{"$nulls":5},"一般公共预算基本支出预算表"]
["部门：517_怀化市退役军人事务局",{"$nulls":5},"部门：517_怀化市退役军人事务局"]
[null,null,"单位：万元",{"$nulls":3},"单位：万元"]
["部门预算支出政府经济分类科目",null,"部门预算支出经济分类科目",null,"本年一般公共预算基本支出",null,"本年一般公共预算基本支出"]
["科目编码","科目名称","科目编码","科目名称","合计","人员类","公用经费公用经费（含工会经费、福利费、离退休人员公用经费、车补）"]
["505","对事业单位经常性补助","302","商品和服务支出",{"v":33.602848,"d":"33.60"},null,{"v":33.602848,"d":"33.60"}]
["  50502","  商品和服务支出","  30299","  其他商品和服务支出",4.49,null,4.49]
[null,"  商品和服务支出","  30229","  福利费",{"v":4.40352,"d":"4.40"},null,{"v":4.40352,"d":"4.40"}]
[null,"  商品和服务支出","  30228","  工会经费",{"v":2.909328,"d":"2.91"},null,{"v":2.909328,"d":"2.91"}]
[null,"  商品和服务支出","  30217","  公务接待费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
[null,"  商品和服务支出","  30213","  维修（护）费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
[null,"  商品和服务支出","  30226","  劳务费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
[null,"  商品和服务支出","  30205","  水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
[null,"  商品和服务支出","  30231","  公务用车运行维护费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[null,"  商品和服务支出","  30211","  差旅费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
[null,"  商品和服务支出","  30201","  办公费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
[null,"  商品和服务支出","  30227","  委托业务费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[null,"  商品和服务支出","  30206","  电费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
[null,"对事业单位经常性补助","301","工资福利支出",{"v":273.756224,"d":"273.76"},{"v":273.756224,"d":"273.76"}]
["  50501","  工资福利支出","  30113","  住房公积金",{"v":24.596496,"d":"24.60"},{"v":24.596496,"d":"24.60"}]
[null,"  工资福利支出","  30103","  奖金",{"v":59.5044,"d":"59.50"},{"v":59.5044,"d":"59.50"}]
[null,"  工资福利支出","  30107","  绩效工资",{"v":57.144,"d":"57.14"},{"v":57.144,"d":"57.14"}]
[null,"  工资福利支出","  30102","  津贴补贴",{"v":0.252,"d":"0.25"},{"v":0.252,"d":"0.25"}]
[null,"  工资福利支出","  30110","  职工基本医疗保险缴费",12.68,12.68]
[null,"  工资福利支出","  30108","  机关事业单位基本养老保险缴费",{"v":31.508928,"d":"31.51"},{"v":31.508928,"d":"31.51"}]
[null,"  工资福利支出","  30101","  基本工资",{"v":88.0704,"d":"88.07"},{"v":88.0704,"d":"88.07"}]
["509","对个人和家庭的补助","303","对个人和家庭的补助",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["  50999","  其他对个人和家庭的补助","  30399","  其他对个人和家庭的补助",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["合  计",{"$nulls":3},{"v":328.359072,"d":"328.36"},{"v":294.756224,"d":"294.76"},{"v":33.602848,"d":"33.60"}]

{"sheet":"一般公共预算“三公”经费支出预算表","index":7,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,4],[1,5,1,7],[2,0,2,4],[2,5,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,5,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
[" 一般公共预算“三公”经费支出预算表",{"$nulls":4}," 一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费","公务用车购置及运行费",null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["517","怀化市退役军人事务局"]
["  517002","  怀化市军队离退休干部休养所",{"v":3.3,"d":"3.30"},null,{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"v":0.3,"d":"0.30"}]

{"sheet":"政府性基金预算支出预算表","index":8,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,5,0],[4,1,5,1],[4,2,4,4],[9,0,9,1]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出预算表"]
["部门：517_怀化市退役军人事务局"]
["单位：万元"]
["科目编码","科目名称","本年政府性基金预算支出"]
[null,null,"合计","基本支出","项目支出"]
[]
[]
[]
["合计："]

{"sheet":"项目支出预算表","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"merged":[[1,0,1,3],[1,4,1,11],[1,12,1,18],[2,0,2,3],[2,4,2,11],[2,12,2,18],[3,0,3,3],[3,4,3,11],[3,12,3,18],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,4,11],[4,12,4,18],[5,4,6,4],[5,5,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,5,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[7,0,7,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[12,0,12,2]],"flags":["formulas_cached_only"]}
[]
["项目支出预算表",{"$nulls":3},"项目支出预算表",{"$nulls":7},"项目支出预算表",{"$nulls":6},"项目支出预算表"]
["部门：517_怀化市退役军人事务局",{"$nulls":3},"部门：517_怀化市退役军人事务局",{"$nulls":7},"部门：517_怀化市退役军人事务局",{"$nulls":6},"部门：517_怀化市退役军人事务局"]
["单位：万元",{"$nulls":3},"单位：万元",{"$nulls":7},"单位：万元",{"$nulls":6},"单位：万元"]
["类型","项目名称","项目单位(部门)","合计","本年拨款",{"$nulls":7},"财政拨款结转",{"$nulls":6},"财政拨款结转"]
[{"$nulls":4},"小计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户预算","单位资金预算","小计","一般公共预算",null,null,"政府性基金预算","国有资本经营预算","财政专户预算","单位资金预算"]
[{"$nulls":5},"小计","经费拨款","纳入一般公共预算管理的非税收入拨款",{"$nulls":5},"小计","经费拨款","纳入一般公共预算管理的非税收入拨款"]
["总计：",null,null,22.92,22.92,22.92,22.92,{"v":0,"d":"0.00"}]
["517_怀化市退役军人事务局",null,null,22.92,22.92,22.92,22.92,{"v":0,"d":"0.00"}]
["  517002_怀化市军队离退休干部休养所",null,null,22.92,22.92,22.92,22.92,{"v":0,"d":"0.00"}]
["   其他运转类",null,null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["其他运转类","军休离退休干部服务管理经费-复制项目","怀化市军队离退休干部休养所",{"v":5,"d":"5.00"},5,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["   特定目标类",null,null,17.92,17.92,17.92,17.92,{"v":0,"d":"0.00"}]
["特定目标类","无军籍职工补助2025","怀化市军队离退休干部休养所",17.92,17.92,17.92,17.92]