{"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:[409001]新余市退役军人事务局",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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":922.020208,"d":"922.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":922.020208,"d":"922.02"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）",{"v":89,"d":"89.00"}]
[]
["收入总计",{"v":1011.020208,"d":"1,011.02"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[409001]新余市退役军人事务局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
["","合计",{"v":1011.020208,"d":"1,011.02"},{"v":89,"d":"89.00"},{"v":922.020208,"d":"922.02"},{"v":922.020208,"d":"922.02"}]
["208","社会保障和就业支出",{"v":992.993904,"d":"992.99"},{"v":89,"d":"89.00"},{"v":903.993904,"d":"903.99"},{"v":903.993904,"d":"903.99"}]
["　05","　行政事业单位养老支出",{"v":58.303488,"d":"58.30"},null,{"v":58.303488,"d":"58.30"},{"v":58.303488,"d":"58.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":38.868992,"d":"38.87"},null,{"v":38.868992,"d":"38.87"},{"v":38.868992,"d":"38.87"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":19.434496,"d":"19.43"},null,{"v":19.434496,"d":"19.43"},{"v":19.434496,"d":"19.43"}]
["　08","　抚恤",{"v":89,"d":"89.00"},{"v":89,"d":"89.00"}]
["　　2080802","　　伤残抚恤",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
["　　2080808","　　褒扬纪念",{"v":29,"d":"29.00"},{"v":29,"d":"29.00"}]
["　　2080899","　　其他优抚支出",{"v":59,"d":"59.00"},{"v":59,"d":"59.00"}]
["　09","　退役安置",533.45,null,533.45,533.45]
["　　2080905","　　军队转业干部安置",5.45,null,5.45,5.45]
["　　2080999","　　其他退役安置支出",{"v":528,"d":"528.00"},null,{"v":528,"d":"528.00"},{"v":528,"d":"528.00"}]
["　28","　退役军人管理事务",{"v":312.240416,"d":"312.24"},null,{"v":312.240416,"d":"312.24"},{"v":312.240416,"d":"312.24"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},null,{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082850","　　事业运行",16.86,null,16.86,16.86]
["　　2082899","　　其他退役军人事务管理支出",{"v":34.668,"d":"34.67"},null,{"v":34.668,"d":"34.67"},{"v":34.668,"d":"34.67"}]
["221","住房保障支出",{"v":18.026304,"d":"18.03"},null,{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　02","　住房改革支出",{"v":18.026304,"d":"18.03"},null,{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　　2210201","　　住房公积金",{"v":18.026304,"d":"18.03"},null,{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]

{"sheet":"单位支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[409001]新余市退役军人事务局",{"$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 "]
["**","**",1,0,0]
["","合计",{"v":1011.020208,"d":"1,011.02"},{"v":388.570208,"d":"388.57"},622.45]
["208","社会保障和就业支出",{"v":992.993904,"d":"992.99"},{"v":370.543904,"d":"370.54"},622.45]
["　05","　行政事业单位养老支出",{"v":58.303488,"d":"58.30"},{"v":58.303488,"d":"58.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":38.868992,"d":"38.87"},{"v":38.868992,"d":"38.87"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":19.434496,"d":"19.43"},{"v":19.434496,"d":"19.43"}]
["　08","　抚恤",{"v":89,"d":"89.00"},null,{"v":89,"d":"89.00"}]
["　　2080802","　　伤残抚恤",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　　2080808","　　褒扬纪念",{"v":29,"d":"29.00"},null,{"v":29,"d":"29.00"}]
["　　2080899","　　其他优抚支出",{"v":59,"d":"59.00"},null,{"v":59,"d":"59.00"}]
["　09","　退役安置",533.45,null,533.45]
["　　2080905","　　军队转业干部安置",5.45,null,5.45]
["　　2080999","　　其他退役安置支出",{"v":528,"d":"528.00"},null,{"v":528,"d":"528.00"}]
["　28","　退役军人管理事务",{"v":312.240416,"d":"312.24"},{"v":312.240416,"d":"312.24"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082850","　　事业运行",16.86,16.86]
["　　2082899","　　其他退役军人事务管理支出",{"v":34.668,"d":"34.67"},{"v":34.668,"d":"34.67"}]
["221","住房保障支出",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　02","　住房改革支出",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　　2210201","　　住房公积金",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]

{"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"]
["[409001]新余市退役军人事务局",{"$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":922.020208,"d":"922.02"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":922.020208,"d":"922.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":922.020208,"d":"922.02"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[409001]新余市退役军人事务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]
["","合计",{"v":922.020208,"d":"922.02"},{"v":388.570208,"d":"388.57"},533.45]
["208","社会保障和就业支出",{"v":903.993904,"d":"903.99"},{"v":370.543904,"d":"370.54"},533.45]
["　05","　行政事业单位养老支出",{"v":58.303488,"d":"58.30"},{"v":58.303488,"d":"58.30"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":38.868992,"d":"38.87"},{"v":38.868992,"d":"38.87"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":19.434496,"d":"19.43"},{"v":19.434496,"d":"19.43"}]
["　09","　退役安置",533.45,null,533.45]
["　　2080905","　　军队转业干部安置",5.45,null,5.45]
["　　2080999","　　其他退役安置支出",{"v":528,"d":"528.00"},null,{"v":528,"d":"528.00"}]
["　28","　退役军人管理事务",{"v":312.240416,"d":"312.24"},{"v":312.240416,"d":"312.24"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082850","　　事业运行",16.86,16.86]
["　　2082899","　　其他退役军人事务管理支出",{"v":34.668,"d":"34.67"},{"v":34.668,"d":"34.67"}]
["221","住房保障支出",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　02","　住房改革支出",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["　　2210201","　　住房公积金",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[409001]新余市退役军人事务局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,0,0]
["合计","",{"v":388.570208,"d":"388.57"},{"v":353.902208,"d":"353.90"},{"v":34.668,"d":"34.67"}]
["301","工资福利支出",{"v":337.215608,"d":"337.22"},{"v":337.215608,"d":"337.22"}]
["　30101","　基本工资",{"v":89.1168,"d":"89.12"},{"v":89.1168,"d":"89.12"}]
["　30102","　津贴补贴",{"v":44.6616,"d":"44.66"},{"v":44.6616,"d":"44.66"}]
["　30103","　奖金",{"v":83.2784,"d":"83.28"},{"v":83.2784,"d":"83.28"}]
["　30107","　绩效工资",{"v":28.056,"d":"28.06"},{"v":28.056,"d":"28.06"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":38.868992,"d":"38.87"},{"v":38.868992,"d":"38.87"}]
["　30109","　职业年金缴费",{"v":19.434496,"d":"19.43"},{"v":19.434496,"d":"19.43"}]
["　30110","　职工基本医疗保险缴费",{"v":9.013152,"d":"9.01"},{"v":9.013152,"d":"9.01"}]
["　30111","　公务员医疗补助缴费",{"v":5.257672,"d":"5.26"},{"v":5.257672,"d":"5.26"}]
["　30112","　其他社会保障缴费",{"v":1.502192,"d":"1.50"},{"v":1.502192,"d":"1.50"}]
["　30113","　住房公积金",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]
["302","商品和服务支出",{"v":34.668,"d":"34.67"},null,{"v":34.668,"d":"34.67"}]
["　30201","　办公费",8.96,null,8.96]
["　30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30206","　电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",{"v":1.908,"d":"1.91"},null,{"v":1.908,"d":"1.91"}]
["　30208","　取暖费",{"v":1.944,"d":"1.94"},null,{"v":1.944,"d":"1.94"}]
["　30217","　公务接待费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30239","　其他交通费用",{"v":14.856,"d":"14.86"},null,{"v":14.856,"d":"14.86"}]
["　30299","　其他商品和服务支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["303","对个人和家庭的补助",{"v":16.6866,"d":"16.69"},{"v":16.6866,"d":"16.69"}]
["　30302","　退休费",{"v":0.4896,"d":"0.49"},{"v":0.4896,"d":"0.49"}]
["　30305","　生活补助",{"v":15.147,"d":"15.15"},{"v":15.147,"d":"15.15"}]
["　30307","　医疗费补助",1.05,1.05]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[409001]新余市退役军人事务局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["409001","新余市退役军人事务局",{"v":2,"d":"2.00"},{"$nulls":3},{"v":2,"d":"2.00"}]

{"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,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"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:[409001]新余市退役军人事务局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":9,"n_cols":3,"rows_kept":9,"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":1011.020208,"d":"1,011.02"}]
["社会保障和就业支出",{"v":992.993904,"d":"992.99"}]
["住房保障支出",{"v":18.026304,"d":"18.03"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"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":922.020208,"d":"922.02"},{"v":922.020208,"d":"922.02"}]
["社会保障和就业支出",{"v":903.993904,"d":"903.99"},{"v":903.993904,"d":"903.99"}]
["住房保障支出",{"v":18.026304,"d":"18.03"},{"v":18.026304,"d":"18.03"}]