{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["1.部门收支总表","2.部门收入总表","3.部门支出总表 ","4.部门支出总表（分类）","5.支出分类(政府预算)","6.基本-工资福利","7.工资福利(政府预算)","8.基本-一般商品服务","9.商品服务(政府预算)","10、基本-个人和家庭","11.个人家庭(政府预算)","12.财政拨款收支总表","13.一般预算支出","14.一般预算基本支出表","15.一般-工资福利","16.工资福利(政府预算)(2)","17.一般-商品和服务","18.商品服务(政府预算)(2)","19.一般-个人和家庭","20.个人家庭(政府预算)(2)","21.项目明细表","22.政府性基金","23.政府性基金(政府预算)","24.专户","25.专户(政府预算)","26.经费拔款","27.经费拨款(政府预算)","28.三公","29.整体绩效","30.项目绩效"],"not_rendered":{"external_links":1,"defined_names":60},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.部门收支总表","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[1,0,1,7],[2,0,2,2],[3,2,3,7],[28,0,28,5]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表-01"]
["部门收支总表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":6},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","功能分类科目","本年预算","部门预算经济分类","本年预算","政府预算经济分类","本年预算"]
["一、一般预算拨款(补助)",{"v":540.9,"d":"540.90"},"一、一般公共服务支出",null,"一、基本支出",{"v":225.9,"d":"225.90"},"一、机关工资福利支出",{"v":190.4,"d":"190.40"}]
["      经费拨款(补助)",{"v":540.9,"d":"540.90"},"二、国防支出",null,"      工资福利支出",{"v":190.4,"d":"190.40"},"二、机关商品和服务支出",{"v":177.1,"d":"177.10"}]
["      纳入一般公共预算管理的非税收入拨款",null,"三、公共安全支出",null,"      商品和服务支出",{"v":19.1,"d":"19.10"},"三、机关资本性支出（一）"]
["二、纳入专户管理的非税收入拨款",null,"四、教育支出",null,"      对个人和家庭的补助",{"v":16.4,"d":"16.40"},"四、机关资本性支出（二）",{"v":157,"d":"157.00"}]
["三、政府性基金拨款",null,"五、科学技术支出",null,"二、项目支出",{"v":315,"d":"315.00"},"五、对事业单位经常性补助"]
["四、事业单位经营服务收入",null,"六、文化体育与传媒支出",null,"　　　专项商品和服务支出",{"v":158,"d":"158.00"},"六、对事业单位资本性补助"]
["五、上级补助收入",null,"七、社会保障和就业支出",{"v":540.9,"d":"540.90"},"      对企业补助",null,"七、对企业补助"]
["六、附属单位上缴收入",null,"八、医疗卫生与计划生育支出",null,"      债务利息及费用支出",null,"八、对企业资本性支出"]
["七、其他收入",null,"九、节能环保支出",null,"      对社会保障基金补助",null,"九、对个人和家庭的补助",{"v":16.4,"d":"16.40"}]
[null,null,"十、城乡社区支出",null,"      资本性支出(基本建设)",null,"十、对社会保障基金补助"]
[null,null,"十一、农林水支出",null,"      资本性支出",{"v":157,"d":"157.00"},"十一、债务利息及费用支出"]
[null,null,"十二、交通运输支出",null,"      其他支出",null,"十二、债务还本支出"]
[null,null,"十三、资源勘探信息等支出",null,"三、事业单位经营支出",null,"十三、转移性支出"]
[null,null,"十四、商业服务业等支出",null,"四、对附属单位补助支出",null,"十四、预备费及预留"]
[null,null,"十五、国土海洋气象等支出",null,"五、上级上缴支出",null,"十五、其他支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十七、粮油物资储备支出"]
[null,null,"十八、预备费"]
[null,null,"十九、其他支出"]
[null,null,"二十、债务还本支出"]
["本 年 收 入 合 计",{"v":540.9,"d":"540.90"},"本　年　支　出　合　计",{"v":540.9,"d":"540.90"},"本　年　支　出　合　计",{"v":540.9,"d":"540.90"},"本  年  支  出  合  计",{"v":540.9,"d":"540.90"}]
["八、上年结转"]
["收  入  总  计",{"v":540.9,"d":"540.90"},"支  出  总  计",{"v":540.9,"d":"540.90"},"支  出  总  计",{"v":540.9,"d":"540.90"},"支  出  总  计",{"v":540.9,"d":"540.90"}]

{"sheet":"2.部门收入总表","index":1,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[1,0,1,12],[2,0,2,1],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"表-02"]
["部门收入总表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":10},"单位：万元"]
["单位代码","单位名称","合计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
["086001","合计",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"}]
["086001","岳阳县退役军人事务局(汇总）",{"v":485.4,"d":"485.40"},{"v":485.4,"d":"485.40"},{"v":485.4,"d":"485.40"}]
["086001","岳阳县退役军人事务局(汇总）",{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"}]

{"sheet":"3.部门支出总表 ","index":2,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,0,1,15],[2,0,2,4],[2,14,2,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"表-03"]
["部门支出总表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["类","款","项",{"$nulls":3},"小计","经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":4},"合       计",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出)",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务)",{"v":485.4,"d":"485.40"},{"v":485.4,"d":"485.40"},{"v":485.4,"d":"485.40"}]
[208,28,"01","086001","岳阳县退役军人事务局（行政运行)",{"v":175.4,"d":"175.40"},{"v":175.4,"d":"175.40"},{"v":175.4,"d":"175.40"}]
[208,28,"99","086001","岳阳县退役军人事务局（其他退役军人事务管理）",{"v":310,"d":"310.00"},{"v":310,"d":"310.00"},{"v":310,"d":"310.00"}]
[208,"08",null,"086001","岳阳县退役军人事务局（抚恤)",{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出)",{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"},{"v":55.5,"d":"55.50"}]
[]
[]
[]
[{"$nulls":7}," "]

{"sheet":"4.部门支出总表（分类）","index":3,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[1,0,1,20],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-04"]
["部门支出总表（分类）"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
[{"$nulls":3},"086001","合计",{"v":540.9,"d":"540.90"},{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":540.9,"d":"540.90"},{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,28,null,"086001","岳阳县退役军人事务局(退役军人管理事务)",{"v":485.4,"d":"485.40"},{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"},null,{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,28,"01","086001","岳阳县退役军人事务局(行政运行)",{"v":175.4,"d":"175.40"},{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
[208,28,"99","086001","岳阳县退役军人事务局(其他退役军人事务管理)",{"v":310,"d":"310.00"},{"$nulls":4},{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,"08",null,"086001","岳阳县退役军人事务局(抚恤)",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[208,"08","04","086001","岳阳县退役军人事务局(优抚事业单位支出)",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]

{"sheet":"5.支出分类(政府预算)","index":4,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-05"]
["部门支出总表(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"086001","合    计",{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":177.1,"d":"177.10"},null,{"v":157,"d":"157.00"},{"$nulls":4},{"v":16.4,"d":"16.40"}]
[208,null,null,"086001","社会保障和就业支出",{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":177.1,"d":"177.10"},null,{"v":157,"d":"157.00"},{"$nulls":4},{"v":16.4,"d":"16.40"}]
["208","28",null,"086001","退役军人管理事务",{"v":485.4,"d":"485.40"},{"v":158.4,"d":"158.40"},{"v":170,"d":"170.00"},null,{"v":157,"d":"157.00"}]
["208","28","01","086001","行政运行",{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
["208","28","99","086001","其他退役军人事务管理",{"v":310,"d":"310.00"},null,{"v":153,"d":"153.00"},null,{"v":157,"d":"157.00"}]
[208,"08",null,"086001","抚恤",{"v":55.5,"d":"55.50"},{"v":32,"d":"32.00"},{"v":7.1,"d":"7.10"},{"$nulls":6},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","优抚事业单位支出",{"v":55.5,"d":"55.50"},{"v":32,"d":"32.00"},{"v":7.1,"d":"7.10"},{"$nulls":6},{"v":16.4,"d":"16.40"}]

{"sheet":"6.基本-工资福利","index":5,"n_rows":13,"n_cols":27,"rows_kept":13,"merged":[[1,0,1,26],[2,0,2,4],[2,25,2,26],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,3,21],[3,22,5,22],[3,23,3,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-06"]
["工资福利支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
[]
[{"$nulls":3},"086001","合   计",{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":89.6,"d":"89.60"},null,{"v":50.8,"d":"50.80"},{"$nulls":4},{"v":34,"d":"34.00"},{"v":21.4,"d":"21.40"},{"v":10,"d":"10.00"},{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"},null,null,{"v":16,"d":"16.00"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":89.6,"d":"89.60"},null,{"v":50.8,"d":"50.80"},{"$nulls":4},{"v":34,"d":"34.00"},{"v":21.4,"d":"21.40"},{"v":10,"d":"10.00"},{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"},null,null,{"v":16,"d":"16.00"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":74.3,"d":"74.30"},null,{"v":42.5,"d":"42.50"},{"$nulls":4},{"v":28.3,"d":"28.30"},{"v":17.8,"d":"17.80"},{"v":8.3,"d":"8.30"},{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"},null,null,{"v":13.3,"d":"13.30"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":74.3,"d":"74.30"},null,{"v":42.5,"d":"42.50"},{"$nulls":4},{"v":28.3,"d":"28.30"},{"v":17.8,"d":"17.80"},{"v":8.3,"d":"8.30"},{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"},null,null,{"v":13.3,"d":"13.30"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":15.3,"d":"15.30"},null,{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":5.7,"d":"5.70"},{"v":3.6,"d":"3.60"},{"v":1.7,"d":"1.70"},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},null,null,{"v":2.7,"d":"2.70"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":15.3,"d":"15.30"},null,{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":5.7,"d":"5.70"},{"v":3.6,"d":"3.60"},{"v":1.7,"d":"1.70"},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},null,null,{"v":2.7,"d":"2.70"}]
[{"$nulls":15},3.6]

{"sheet":"7.工资福利(政府预算)","index":6,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-07"]
["工资福利支出(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":3},"086001","合计",{"v":190.4,"d":"190.40"},{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"}]
[208,null,null,"086001","岳阳县退役军人事务局(社会保障和就业支出)",{"v":190.4,"d":"190.40"},{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"}]
["208","28",null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":158.4,"d":"158.40"},{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":28.3,"d":"28.30"},{"v":13.3,"d":"13.30"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":158.4,"d":"158.40"},{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":28.3,"d":"28.30"},{"v":13.3,"d":"13.30"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":5.7,"d":"5.70"},{"v":2.7,"d":"2.70"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":5.7,"d":"5.70"},{"v":2.7,"d":"2.70"}]

{"sheet":"8.基本-一般商品服务","index":7,"n_rows":16,"n_cols":26,"rows_kept":16,"merged":[[0,24,0,25],[1,0,1,25],[2,0,2,4],[2,24,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"表-08"]
["一般商品和服务支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":23},"单位:万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
[{"$nulls":3},"086001","合计",{"v":19.1,"d":"19.10"},{"v":1.3,"d":"1.30"},0.54,0.45,{"v":1,"d":"1.00"},0.64,0.52,{"v":2.5,"d":"2.50"},null,0.61,1.03,0.73,{"v":1.2,"d":"1.20"},2.38,null,null,{"v":6.2,"d":"6.20"}]
["208",null,null,"086001","岳阳县退役军人事务局(社会保障和就业支出)",{"v":19.1,"d":"19.10"},{"v":1.3,"d":"1.30"},0.54,0.45,{"v":1,"d":"1.00"},0.64,0.52,{"v":2.5,"d":"2.50"},null,0.61,1.03,0.73,{"v":1.2,"d":"1.20"},2.38,null,null,{"v":6.2,"d":"6.20"}]
["208","28",null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":17,"d":"17.00"},{"v":1,"d":"1.00"},0.36,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":0.4,"d":"0.40"},0.52,{"v":2,"d":"2.00"},null,0.36,1.03,0.63,{"v":1,"d":"1.00"},{"v":2.3,"d":"2.30"},null,null,{"v":6.2,"d":"6.20"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":17,"d":"17.00"},{"v":1,"d":"1.00"},0.36,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":0.4,"d":"0.40"},0.52,{"v":2,"d":"2.00"},null,0.36,1.03,0.63,{"v":1,"d":"1.00"},{"v":2.3,"d":"2.30"},null,null,{"v":6.2,"d":"6.20"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":2.1,"d":"2.10"},{"v":0.3,"d":"0.30"},0.18,0.05,{"v":0.2,"d":"0.20"},0.24,null,{"v":0.5,"d":"0.50"},null,0.25,null,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},0.08]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":2.1,"d":"2.10"},{"v":0.3,"d":"0.30"},0.18,0.05,{"v":0.2,"d":"0.20"},0.24,null,{"v":0.5,"d":"0.50"},null,0.25,null,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},0.08]
[]
[]
[]
[{"$nulls":15},"                      "]

{"sheet":"9.商品服务(政府预算)","index":8,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[1,0,1,19],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-09"]
["一般商品和服务支出预算(按政府预算)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":3},"086001","合计",{"v":177.1,"d":"177.10"},{"v":177.1,"d":"177.10"},52.33,11.03,2.73,null,null,{"v":6.2,"d":"6.20"},null,null,25.61,{"v":79.2,"d":"79.20"}]
["208",null,null,"086001","岳阳县退役军人事务局(社会保障和就业支出)",{"v":177.1,"d":"177.10"},{"v":177.1,"d":"177.10"},52.33,11.03,2.73,null,null,{"v":6.2,"d":"6.20"},null,null,25.61,{"v":79.2,"d":"79.20"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},50.78,11.03,2.63,null,null,{"v":6,"d":"6.00"},null,null,20.36,{"v":79.2,"d":"79.20"}]
[208,28,"01","086001","退役军人事务局（行政运行）",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},7.78,1.03,0.63,null,null,{"v":1,"d":"1.00"},null,null,0.36,{"v":6.2,"d":"6.20"}]
["208","28","99","086001","岳阳县退役军人事务局（其他退役军人事务管理）",{"v":153,"d":"153.00"},{"v":153,"d":"153.00"},{"v":43,"d":"43.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,null,{"v":5,"d":"5.00"},null,null,{"v":20,"d":"20.00"},{"v":73,"d":"73.00"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},1.55,null,{"v":0.1,"d":"0.10"},null,null,{"v":0.2,"d":"0.20"},null,null,5.25]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},1.55,null,{"v":0.1,"d":"0.10"},null,null,{"v":0.2,"d":"0.20"},null,null,5.25]

{"sheet":"10、基本-个人和家庭","index":9,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,10,2,11],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-10"]
["对个人和家庭的补助支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":9},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
[{"$nulls":3},"086001","合计",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
[208,"08",null,"086001"," 岳阳县退役军人事务局（抚恤）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","  岳阳县退役军人事务局（优抚事业单位支出）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]

{"sheet":"11.个人家庭(政府预算)","index":10,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-11"]
["对个人和家庭的补助支出预算表（按政府预算）"]
["岳阳县退役军人事务局",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
[{"$nulls":3},"086001","合计",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
[208,null,null,"086001","社会保障和就业支出",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
[208,"08",null,"086001","抚恤",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","优抚事业单位支出",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]

{"sheet":"12.财政拨款收支总表","index":11,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,0,1,5],[2,0,2,2],[26,0,26,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表-12"]
["财政拨款收支总表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":4},"单位:万元"]
["收                  入",null,"支                  出"]
["项         目","本年预算","项         目","合计","一般公共预算","政府性基金预算"]
["一、一般公共预算拨款",{"v":540.9,"d":"540.90"},"一、一般公共服务支出"]
["      经费拨款",{"v":540.9,"d":"540.90"},"二、国防支出"]
["      纳入一般公共预算管理的非税收入拨款",null,"三、公共安全支出"]
["二、政府性基金拨款",null,"四、教育支出"]
[null,null,"五、科学技术支出"]
[null,null,"六、文化体育与传媒支出"]
[null,null,"七、社会保障和就业支出",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"}]
[null,null,"八、医疗卫生与计划生育支出"]
[null,null,"九、节能环保支出"]
[null,null,"十、城乡社区支出"]
[null,null,"十一、农林水支出"]
[null,null,"十二、交通运输支出"]
[null,null,"十三、资源勘探信息等支出"]
[null,null,"十四、商业服务业等支出"]
[null,null,"十五、国土海洋气象等支出"]
[null,null,"十六、住房保障支出"]
[null,null,"十七、粮油物资储备支出"]
[null,null,"十八、预备费"]
[null,null,"十九、其他支出"]
[null,null,"二十、债务还本支出"]
["本 年 收 入 合 计",{"v":540.9,"d":"540.90"},"本　年　支　出　合　计",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"}]

{"sheet":"13.一般预算支出","index":12,"n_rows":13,"n_cols":19,"rows_kept":13,"merged":[[1,0,1,18],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,18,5,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表-13"]
["一般预算拨款支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":17},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","\n总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[]
[{"$nulls":3},"086001","合计",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":540.9,"d":"540.90"},{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
["208","28",null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":485.4,"d":"485.40"},{"v":485.4,"d":"485.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"},null,{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":175.4,"d":"175.40"},{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
["208","28","99","086001","岳阳县退役军人事务局（其他退役军人事务管理）",{"v":310,"d":"310.00"},{"v":310,"d":"310.00"},{"$nulls":3},{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]

{"sheet":"14.一般预算基本支出表","index":13,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[1,0,1,8],[2,7,2,8],[3,3,5,3],[3,4,5,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-14"]
["一般预算拨款基本支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":6},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","基本支出"]
["类","款","项",null,null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
[]
[{"$nulls":4},"合计",{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"}]
["208",null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"}]
["208","28",null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"}]

{"sheet":"15.一般-工资福利","index":14,"n_rows":12,"n_cols":27,"rows_kept":12,"merged":[[1,0,1,26],[2,0,2,4],[2,25,2,26],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,13],[3,14,3,21],[3,22,5,22],[3,23,3,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"表-15"]
["一般预算拨款——工资福利支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总  计","工资性支出",{"$nulls":7},"社会保障缴费",{"$nulls":7},"住房公积金","其他工资福利支出"]
["类","款","项",{"$nulls":3},"合计","基本工资","基本工资提标","规范性公务员津补贴","特殊岗位津贴","津贴补贴提标","绩效工资","绩效工资提标","合计","机关事业单位基本养老保险缴费","职工基本医疗保险缴费","公务员医疗补助缴费","生育保险","工伤保险","残疾人保障金","医疗费",null,"合计","定额补助","工勤人员经费","其他工资福利支出"]
[]
[{"$nulls":3},"086001","合计",{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":89.6,"d":"89.60"},null,{"v":50.8,"d":"50.80"},{"$nulls":4},{"v":34,"d":"34.00"},{"v":21.4,"d":"21.40"},{"v":10,"d":"10.00"},{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"},null,null,{"v":16,"d":"16.00"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":89.6,"d":"89.60"},null,{"v":50.8,"d":"50.80"},{"$nulls":4},{"v":34,"d":"34.00"},{"v":21.4,"d":"21.40"},{"v":10,"d":"10.00"},{"v":1.3,"d":"1.30"},null,{"v":1.3,"d":"1.30"},null,null,{"v":16,"d":"16.00"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":74.3,"d":"74.30"},null,{"v":42.5,"d":"42.50"},{"$nulls":4},{"v":28.3,"d":"28.30"},{"v":17.8,"d":"17.80"},{"v":8.3,"d":"8.30"},{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"},null,null,{"v":13.3,"d":"13.30"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":74.3,"d":"74.30"},null,{"v":42.5,"d":"42.50"},{"$nulls":4},{"v":28.3,"d":"28.30"},{"v":17.8,"d":"17.80"},{"v":8.3,"d":"8.30"},{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"},null,null,{"v":13.3,"d":"13.30"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":15.3,"d":"15.30"},null,{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":5.7,"d":"5.70"},{"v":3.6,"d":"3.60"},{"v":1.7,"d":"1.70"},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},null,null,{"v":2.7,"d":"2.70"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":15.3,"d":"15.30"},null,{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":5.7,"d":"5.70"},{"v":3.6,"d":"3.60"},{"v":1.7,"d":"1.70"},{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},null,null,{"v":2.7,"d":"2.70"}]

{"sheet":"16.工资福利(政府预算)(2)","index":15,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-16"]
["一般预算拨款——工资福利支出预算表(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":11},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称","合计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"\n小计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","\n小计","工资福利支出","其他对事业单位补助"]
[]
[{"$nulls":3},"086001","合计",{"v":190.4,"d":"190.40"},{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"}]
[208,null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":190.4,"d":"190.40"},{"v":190.4,"d":"190.40"},{"v":140.4,"d":"140.40"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"}]
["208","28",null,"086001","退役军人事务局（退役军人管理事务）",{"v":158.4,"d":"158.40"},{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":28.3,"d":"28.30"},{"v":13.3,"d":"13.30"}]
["208","28","01","086001","岳阳县退役军人事务局（行政运行）",{"v":158.4,"d":"158.40"},{"v":158.4,"d":"158.40"},{"v":116.8,"d":"116.80"},{"v":28.3,"d":"28.30"},{"v":13.3,"d":"13.30"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":5.7,"d":"5.70"},{"v":2.7,"d":"2.70"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":23.6,"d":"23.60"},{"v":5.7,"d":"5.70"},{"v":2.7,"d":"2.70"}]

{"sheet":"17.一般-商品和服务","index":16,"n_rows":12,"n_cols":26,"rows_kept":12,"merged":[[0,23,0,25],[1,0,1,25],[2,0,2,4],[2,23,2,25],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"表-17"]
["一般预算拨款——一般商品和服务支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":22},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称（功能科目）","总计","办公费","印刷费","水费","电费","邮电费","物业管理费","差旅费","因公出国(境)费用","维修（护）费","会议费","培训费","公务接待费","工会经费","福利费","公务用车运行维护费","公务交通补贴","其他交通费用","离退休公用支出","离退休党建经费","其他"]
["类","款","项"]
[]
[{"$nulls":3},"086001","合    计",{"v":19.1,"d":"19.10"},{"v":1.3,"d":"1.30"},0.54,0.45,{"v":1,"d":"1.00"},0.64,0.52,{"v":2.5,"d":"2.50"},null,0.61,1.03,0.73,{"v":1.2,"d":"1.20"},2.38,null,null,{"v":6.2,"d":"6.20"}]
["208",null,null,"086001","岳阳县退役军人事务局（社会保障和就业支出）",{"v":19.1,"d":"19.10"},{"v":1.3,"d":"1.30"},0.54,0.45,{"v":1,"d":"1.00"},0.64,0.52,{"v":2.5,"d":"2.50"},null,0.61,1.03,0.73,{"v":1.2,"d":"1.20"},2.38,null,null,{"v":6.2,"d":"6.20"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":17,"d":"17.00"},{"v":1,"d":"1.00"},0.36,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":0.4,"d":"0.40"},0.52,{"v":2,"d":"2.00"},null,0.36,1.03,0.63,{"v":1,"d":"1.00"},{"v":2.3,"d":"2.30"},null,null,{"v":6.2,"d":"6.20"}]
[208,28,"01","086001","岳阳县退役军人事务局（行政运行）",{"v":17,"d":"17.00"},{"v":1,"d":"1.00"},0.36,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":0.4,"d":"0.40"},0.52,{"v":2,"d":"2.00"},null,0.36,1.03,0.63,{"v":1,"d":"1.00"},{"v":2.3,"d":"2.30"},null,null,{"v":6.2,"d":"6.20"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":2.1,"d":"2.10"},{"v":0.3,"d":"0.30"},0.18,0.05,{"v":0.2,"d":"0.20"},0.24,null,{"v":0.5,"d":"0.50"},null,0.25,null,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},0.08]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":2.1,"d":"2.10"},{"v":0.3,"d":"0.30"},0.18,0.05,{"v":0.2,"d":"0.20"},0.24,null,{"v":0.5,"d":"0.50"},null,0.25,null,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},0.08]

{"sheet":"18.商品服务(政府预算)(2)","index":17,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[1,0,1,19],[2,18,2,19],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,16],[3,17,3,19],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19]],"flags":["formulas_cached_only"]}
[{"$nulls":19},"表-18"]
["一般预算拨款——一般商品和服务支出预算表（按政府预算）"]
["单位名称：岳阳县退役军人事务局",{"$nulls":17},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
[{"$nulls":6},"小计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国(境费用","公务用车运行维护费","维修(护费","其他商品和服务支出","小计","商品和服务支出","其他对事业单位补助"]
["类","款","项"]
[{"$nulls":3},"086001","合计",{"v":177.1,"d":"177.10"},{"v":177.1,"d":"177.10"},52.33,11.03,2.73,null,null,{"v":6.2,"d":"6.20"},null,null,25.61,{"v":79.2,"d":"79.20"}]
["208",null,null,"086001","岳阳县退役军人事务局(社会保障和就业支出)",{"v":177.1,"d":"177.10"},{"v":177.1,"d":"177.10"},52.33,11.03,2.73,null,null,{"v":6.2,"d":"6.20"},null,null,25.61,{"v":79.2,"d":"79.20"}]
[208,28,null,"086001","岳阳县退役军人事务局（退役军人管理事务）",{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},50.78,11.03,2.63,null,null,{"v":6,"d":"6.00"},null,null,20.36,{"v":79.2,"d":"79.20"}]
[208,28,"01","086001","退役军人事务局（行政运行）",{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},7.78,1.03,0.63,null,null,{"v":1,"d":"1.00"},null,null,0.36,{"v":6.2,"d":"6.20"}]
["208","28","99","086001","岳阳县退役军人事务局（其他退役军人事务管理）",{"v":153,"d":"153.00"},{"v":153,"d":"153.00"},{"v":43,"d":"43.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,null,{"v":5,"d":"5.00"},null,null,{"v":20,"d":"20.00"},{"v":73,"d":"73.00"}]
["208","08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},1.55,null,{"v":0.1,"d":"0.10"},null,null,{"v":0.2,"d":"0.20"},null,null,5.25]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":7.1,"d":"7.10"},{"v":7.1,"d":"7.10"},1.55,null,{"v":0.1,"d":"0.10"},null,null,{"v":0.2,"d":"0.20"},null,null,5.25]

{"sheet":"19.一般-个人和家庭","index":18,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[2,8,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"表-19"]
["一般预算拨款——对个人和家庭的补助支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":7},"单位：万元"]
["科目编码",null,null,"单位编码","单位名称（功能科目）","总计","离退休费","离休生活补贴","老干费","医疗费补助","助学金","其他"]
["类","款","项"]
[]
[{"$nulls":3},"合计",null,{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
[208,{"$nulls":3},"岳阳县退役军人事务局（社会保障和就业支出）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
[208,"08",null,"086001","岳阳县退役军人事务局（抚恤）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","岳阳县退役军人事务局（优抚事业单位支出）",{"v":16.4,"d":"16.40"},{"v":16.4,"d":"16.40"}]

{"sheet":"20.个人家庭(政府预算)(2)","index":19,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,9,2,10],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"表-20"]
["一般预算拨款——对个人和家庭的补助支出预算表（按政府预算）"]
["单位名称：岳阳县退役军人事务局",{"$nulls":8},"单位：万元"]
["科目编码",null,null,"单位显示编码","功能科目名称","对个人和家庭的补助"]
["类","款","项",null,null,"小计","社会福利和救助","助学金","个人农业生产补贴","离退休费","其他对个人和家庭补助"]
[]
[{"$nulls":3},"合计",null,{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
[208,null,null,"086001","社会保障和就业支出",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
[208,"08",null,"086001"," 抚恤",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","优抚事业单位支出",{"v":16.4,"d":"16.40"},{"$nulls":3},{"v":16.4,"d":"16.40"}]

{"sheet":"21.项目明细表","index":20,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[1,0,1,13],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-21"]
["支出预算项目明细表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":12},"单位：万元"]
["功能科目编码","功能科目名称","单位名称（项目名称）","总  计","一般预算拨款（补助）",null,null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
[{"$nulls":4},"小计","经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11]
[null,"合计",null,{"v":315,"d":"315.00"},{"v":315,"d":"315.00"},{"v":315,"d":"315.00"}]
[208,"社会保障和就业支出","岳阳县退役军人事务局（汇总）",{"v":315,"d":"315.00"},{"v":315,"d":"315.00"},{"v":315,"d":"315.00"}]
[20828," 退役军人管理事务","岳阳县退役军人事务局（汇总）",{"v":310,"d":"310.00"},{"v":310,"d":"310.00"},{"v":310,"d":"310.00"}]
[2082899," 其他退役军人事务管理","岳阳县退役军人事务局（拥军优属）",{"v":157,"d":"157.00"},{"v":157,"d":"157.00"},{"v":157,"d":"157.00"}]
[2082899," 其他退役军人事务管理","岳阳县退役军人事务局（英雄烈士保护经费）",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[2082899," 其他退役军人事务管理","岳阳县退役军人事务局（优抚安置工作经费）",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
[2082899," 其他退役军人事务管理","岳阳县退役军人事务局（抚恤事业费）",{"v":105,"d":"105.00"},{"v":105,"d":"105.00"},{"v":105,"d":"105.00"}]
[20808," 抚恤","岳阳县退役军人事务局（汇总）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2080804,"  优抚事业单位支出","岳阳县退役军人事务局（汇总）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]

{"sheet":"22.政府性基金","index":21,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-22"]
["政府性基金拨款支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
[{"$nulls":4},"无",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"23.政府性基金(政府预算)","index":22,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-23"]
["政府性基金拨款支出预算表(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"无"]

{"sheet":"24.专户","index":23,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,6,3,9],[3,10,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-24"]
["纳入专户管理的非税收入拨款支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"事业单位经营支出","对附属单位补助支出","上缴上级支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出"]
[{"$nulls":5},"总  计"]
[{"$nulls":4},"无",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"25.专户(政府预算)","index":24,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[1,0,1,20],[2,19,2,20],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-25"]
["纳入专户管理的非税收入拨款支出预算表(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":18},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"无"]

{"sheet":"26.经费拔款","index":25,"n_rows":13,"n_cols":22,"rows_kept":13,"merged":[[1,0,1,21],[2,20,2,21],[3,3,5,3],[3,4,5,4],[3,5,4,5],[3,18,3,21],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"表-26"]
["经费拔款支出预算表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","经济科目","基本支出",{"$nulls":3},"项目支出",{"$nulls":7},"附:一般预算拨款(补助)拨付方式"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","专项商品和服务支出","对企业补助","债务利息及费用支出","对社会保障基金补助","资本性支出(基本建设)","资本性支出","其他支出","合计","下单位","审批专款","财政代扣"]
[{"$nulls":5},"总  计"]
[{"$nulls":3},"086001","合计",{"v":540.9,"d":"540.90"},{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,null,null,"086001","岳阳县退役军人事务局(社会保障和就业支出)",{"v":540.9,"d":"540.90"},{"v":225.9,"d":"225.90"},{"v":190.4,"d":"190.40"},{"v":19.1,"d":"19.10"},{"v":16.4,"d":"16.40"},{"v":315,"d":"315.00"},{"v":158,"d":"158.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,28,null,"086001","  岳阳县退役军人事务局(退役军人管理事务)",{"v":485.4,"d":"485.40"},{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"},null,{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,28,"01","086001","   岳阳县退役军人事务局(行政运行)",{"v":175.4,"d":"175.40"},{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
[208,28,"99","086001","    岳阳县退役军人事务局(其他退役军人事务管理)",{"v":310,"d":"310.00"},{"$nulls":4},{"v":310,"d":"310.00"},{"v":153,"d":"153.00"},{"$nulls":4},{"v":157,"d":"157.00"}]
[208,"08",null,"086001","     岳阳县退役军人事务局(抚恤)",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[208,"08","04","086001","       岳阳县退役军人事务局(优抚事业单位支出)",{"v":55.5,"d":"55.50"},{"v":50.5,"d":"50.50"},{"v":32,"d":"32.00"},{"v":2.1,"d":"2.10"},{"v":16.4,"d":"16.40"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]

{"sheet":"27.经费拨款(政府预算)","index":26,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[1,0,1,20],[2,20,2,21],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"表-27"]
["经费拔款支出预算表(按政府预算经济分类)"]
["单位名称：岳阳县退役军人事务局",{"$nulls":19},"单位：万元"]
["功能科目",null,null,"单位编码","功能科目名称","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","预备费及预留","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},"合计",{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":177.1,"d":"177.10"},null,{"v":157,"d":"157.00"},{"$nulls":4},{"v":16.4,"d":"16.40"}]
[208,{"$nulls":3},"社会保障和就业支出",{"v":540.9,"d":"540.90"},{"v":190.4,"d":"190.40"},{"v":177.1,"d":"177.10"},null,{"v":157,"d":"157.00"},{"$nulls":4},{"v":16.4,"d":"16.40"}]
["208","28",null,"086001"," 退役军人管理事务",{"v":485.4,"d":"485.40"},{"v":158.4,"d":"158.40"},{"v":170,"d":"170.00"},null,{"v":157,"d":"157.00"}]
["208","28","01","086001","  行政运行",{"v":175.4,"d":"175.40"},{"v":158.4,"d":"158.40"},{"v":17,"d":"17.00"}]
["208","28","99","086001","  其他退役军人事务管理",{"v":310,"d":"310.00"},null,{"v":153,"d":"153.00"},null,{"v":157,"d":"157.00"}]
[208,"08",null,"086001","  抚恤",{"v":55.5,"d":"55.50"},{"v":32,"d":"32.00"},{"v":7.1,"d":"7.10"},{"$nulls":6},{"v":16.4,"d":"16.40"}]
["208","08","04","086001","优抚事业单位支出",{"v":55.5,"d":"55.50"},{"v":32,"d":"32.00"},{"v":7.1,"d":"7.10"},{"$nulls":6},{"v":16.4,"d":"16.40"}]

{"sheet":"28.三公","index":27,"n_rows":7,"n_cols":15,"rows_kept":7,"merged":[[1,0,1,14],[3,0,5,0],[3,1,3,7],[3,8,3,14],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"表-28"]
["“三公”经费预算公开表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":13},"单位：万元"]
["单位名称\n","上年\"三公\"经费预算支出",{"$nulls":6},"本年\"三公\"经费预算支出"]
[null,"合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用","合计","公务接待费","因公出国（境）费","公务用车购置","公务用车运行维护费","其他交通工具购置","其他交通费用"]
[]
["岳阳县退役军人事务局汇总",{"$nulls":7},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]

{"sheet":"29.整体绩效","index":28,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,3,4],[3,5,4,5],[3,6,4,6],[3,7,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表-29"]
["部门(单位)整体支出预算绩效目标申报表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":7},"单位：万元"]
["单位编码","单位名称","年度预算申请资金",null,null,"部门职能职责概述","年度整体绩效目标","年度整体绩效指标"]
[null,null,"总额","基本支出","项目支出",null,null,"产出指标","效益指标"]
["086001","岳阳县退役军人事务局",{"v":540.9,"d":"540.90"},{"v":225.9,"d":"225.90"},{"v":315,"d":"315.00"},"1、负责退役军人思想政治、管理保障和安置优抚等工作政策法规的组织实施。\n2、负责军转、复员、离退休干部、退役士兵和无军籍退休退职职工的移交安置、服务管理和待遇保障工作。\n3、贯彻落实军队转业干部、退役士兵、随军家属及随调家属安置办法及安置计划并组织实施。                                                                                      4、负责退役军人教育培训和创业扶持工作。\n5、组织指导拥军优属活动，承担审核、报批、褒扬革命烈士工作，负责优抚对象的抚恤，指导优抚事业单位的管理\n6、提供收养，弘扬救助精神，负责“三无”老人、家庭无力照顾老人、在华无人照顾海外侨胞与外籍华人收养，老人自愿有偿收养。","目标1：办公楼整体搬迁                                                                                        目标2：新建县军人服务大厅                                                                                  目标4：对全县重点烈士纪念设施进行规划修缮管理维护","财政供养人员控制率为1；三公经费控制率为1；政府采购执行率达100%；公务卡刷卡率达95%；固定资产利用率95%；办公楼整体搬迁100%；新建县军人服务大厅                                                                                                                                                                100%；对全县重点烈士纪念设施进行规划修缮管理维护100%,","1、社会效益是营造“当兵光荣\"的社会氛围，推进让军人成为全社会尊崇的职业，维护社会稳定。2、经济效益是对退役军人开展权益维护、帮扶解困、就业创业指导。.社会和谐稳定；3、可持续影响是国防和军队现代化建设得到巩固"]

{"sheet":"30.项目绩效","index":29,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[1,0,1,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"表-30"]
["财政支出项目预算绩效目标申报表"]
["单位名称：岳阳县退役军人事务局",{"$nulls":12},"单位：万元"]
["单位编码","单位名称","项目名称","项目属性","项目资金",null,"项目立项依据","项目保障措施","项目年度实施进度计划","项目长期绩效目标","项目年度绩效目标","项目年度产出指标","项目绩效指标","其他说明的问题"]
[{"$nulls":4},"总计","其中：财政拨款"]
["086001","岳阳县退役军人事务局","运行维护经费","延续项目",{"v":315,"d":"315.00"},{"v":315,"d":"315.00"},"根据“三定”方案，围绕退役军人事务局的重点工作，确保各项业务工作顺利开展，设此专项。","根据“三定”方案，围绕退役军人事务局的重点工作，确保各项业务工作顺利开展，设此专项。","按进度支付","确保各项专项业务工作能按照县委、县政府的部署顺利完成。","各项专项业务工作能完成年度计划。"]