{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","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:[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",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":4914.41977,"d":"4,914.42"},"社会保障和就业支出",{"v":5033.882545,"d":"5,033.88"}]
["    （一）一般公共预算收入",{"v":4914.41977,"d":"4,914.42"},"住房保障支出",{"v":49.038996,"d":"49.04"}]
["    （二）政府性基金预算收入",null," "," "]
["    （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",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," "," "]
[]
["本年收入合计",{"v":4914.41977,"d":"4,914.42"},"本年支出合计",{"v":5082.921541,"d":"5,082.92"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":168.501771,"d":"168.50"}]
[]
["收入总计",{"v":5082.921541,"d":"5,082.92"},"支出总计",{"v":5082.921541,"d":"5,082.92"}]

{"sheet":"部门收入总表","index":1,"n_rows":29,"n_cols":15,"rows_kept":29,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[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"]}
[]
["部门收入总表"]
["[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":5082.921541,"d":"5,082.92"},{"v":168.501771,"d":"168.50"},{"v":4914.41977,"d":"4,914.42"},{"v":4914.41977,"d":"4,914.42"}]
["208","社会保障和就业支出",{"v":5033.882545,"d":"5,033.88"},{"v":168.501771,"d":"168.50"},{"v":4865.380774,"d":"4,865.38"},{"v":4865.380774,"d":"4,865.38"}]
["　05","　行政事业单位养老支出",{"v":211.216152,"d":"211.22"},null,{"v":211.216152,"d":"211.22"},{"v":211.216152,"d":"211.22"}]
["　　2080502","　　事业单位离退休",{"v":54.0636,"d":"54.06"},null,{"v":54.0636,"d":"54.06"},{"v":54.0636,"d":"54.06"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":104.768368,"d":"104.77"},null,{"v":104.768368,"d":"104.77"},{"v":104.768368,"d":"104.77"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52.384184,"d":"52.38"},null,{"v":52.384184,"d":"52.38"},{"v":52.384184,"d":"52.38"}]
["　08","　抚恤",{"v":114,"d":"114.00"},{"v":114,"d":"114.00"}]
["　　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":84,"d":"84.00"},{"v":84,"d":"84.00"}]
["　09","　退役安置",{"v":4010.58558,"d":"4,010.59"},{"v":54.501771,"d":"54.50"},{"v":3956.083809,"d":"3,956.08"},{"v":3956.083809,"d":"3,956.08"}]
["　　2080902","　　军队移交政府的离退休人员安置",{"v":3230,"d":"3,230.00"},null,{"v":3230,"d":"3,230.00"},{"v":3230,"d":"3,230.00"}]
["　　2080903","　　军队移交政府离退休干部管理机构",{"v":192.633809,"d":"192.63"},null,{"v":192.633809,"d":"192.63"},{"v":192.633809,"d":"192.63"}]
["　　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":582.501771,"d":"582.50"},{"v":54.501771,"d":"54.50"},{"v":528,"d":"528.00"},{"v":528,"d":"528.00"}]
["　28","　退役军人管理事务",{"v":698.080813,"d":"698.08"},null,{"v":698.080813,"d":"698.08"},{"v":698.080813,"d":"698.08"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},null,{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082805","　　军供保障",{"v":80.946537,"d":"80.95"},null,{"v":80.946537,"d":"80.95"},{"v":80.946537,"d":"80.95"}]
["　　2082850","　　事业运行",{"v":233.75386,"d":"233.75"},null,{"v":233.75386,"d":"233.75"},{"v":233.75386,"d":"233.75"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":122.668,"d":"122.67"},null,{"v":122.668,"d":"122.67"},{"v":122.668,"d":"122.67"}]
["221","住房保障支出",{"v":49.038996,"d":"49.04"},null,{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　02","　住房改革支出",{"v":49.038996,"d":"49.04"},null,{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　　2210201","　　住房公积金",{"v":49.038996,"d":"49.04"},null,{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]

{"sheet":"部门支出总表","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"]}
[]
["部门支出总表"]
["填报单位[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$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":5082.921541,"d":"5,082.92"},{"v":1062.96977,"d":"1,062.97"},{"v":4019.951771,"d":"4,019.95"}]
["208","社会保障和就业支出",{"v":5033.882545,"d":"5,033.88"},{"v":1013.930774,"d":"1,013.93"},{"v":4019.951771,"d":"4,019.95"}]
["　05","　行政事业单位养老支出",{"v":211.216152,"d":"211.22"},{"v":211.216152,"d":"211.22"}]
["　　2080502","　　事业单位离退休",{"v":54.0636,"d":"54.06"},{"v":54.0636,"d":"54.06"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":104.768368,"d":"104.77"},{"v":104.768368,"d":"104.77"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52.384184,"d":"52.38"},{"v":52.384184,"d":"52.38"}]
["　08","　抚恤",{"v":114,"d":"114.00"},null,{"v":114,"d":"114.00"}]
["　　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":84,"d":"84.00"},null,{"v":84,"d":"84.00"}]
["　09","　退役安置",{"v":4010.58558,"d":"4,010.59"},{"v":192.633809,"d":"192.63"},{"v":3817.951771,"d":"3,817.95"}]
["　　2080902","　　军队移交政府的离退休人员安置",{"v":3230,"d":"3,230.00"},null,{"v":3230,"d":"3,230.00"}]
["　　2080903","　　军队移交政府离退休干部管理机构",{"v":192.633809,"d":"192.63"},{"v":192.633809,"d":"192.63"}]
["　　2080905","　　军队转业干部安置",5.45,null,5.45]
["　　2080999","　　其他退役安置支出",{"v":582.501771,"d":"582.50"},null,{"v":582.501771,"d":"582.50"}]
["　28","　退役军人管理事务",{"v":698.080813,"d":"698.08"},{"v":610.080813,"d":"610.08"},{"v":88,"d":"88.00"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082805","　　军供保障",{"v":80.946537,"d":"80.95"},{"v":80.946537,"d":"80.95"}]
["　　2082850","　　事业运行",{"v":233.75386,"d":"233.75"},{"v":233.75386,"d":"233.75"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":122.668,"d":"122.67"},{"v":34.668,"d":"34.67"},{"v":88,"d":"88.00"}]
["221","住房保障支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　02","　住房改革支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　　2210201","　　住房公积金",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]

{"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"]
["[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":4914.41977,"d":"4,914.42"},"一、本年支出",{"v":4914.41977,"d":"4914.42"},{"v":4914.41977,"d":"4,914.42"}," "," "]
["  一般公共预算拨款收入",{"v":4914.41977,"d":"4,914.42"},"社会保障和就业支出",{"v":4865.380774,"d":"4,865.38"},{"v":4865.380774,"d":"4,865.38"}," "," "]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}," "," "]
["  国有资本经营预算收入",null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":4914.41977,"d":"4,914.42"},"支出总计",{"v":4914.41977,"d":"4,914.42"},{"v":4914.41977,"d":"4,914.42"}," "," "]

{"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"]
["[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$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"]
["**","**",1,2,3]
["","合计",{"v":4914.41977,"d":"4,914.42"},{"v":1062.96977,"d":"1,062.97"},{"v":3851.45,"d":"3,851.45"}]
["208","社会保障和就业支出",{"v":4865.380774,"d":"4,865.38"},{"v":1013.930774,"d":"1,013.93"},{"v":3851.45,"d":"3,851.45"}]
["　05","　行政事业单位养老支出",{"v":211.216152,"d":"211.22"},{"v":211.216152,"d":"211.22"}]
["　　2080502","　　事业单位离退休",{"v":54.0636,"d":"54.06"},{"v":54.0636,"d":"54.06"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":104.768368,"d":"104.77"},{"v":104.768368,"d":"104.77"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":52.384184,"d":"52.38"},{"v":52.384184,"d":"52.38"}]
["　09","　退役安置",{"v":3956.083809,"d":"3,956.08"},{"v":192.633809,"d":"192.63"},{"v":3763.45,"d":"3,763.45"}]
["　　2080902","　　军队移交政府的离退休人员安置",{"v":3230,"d":"3,230.00"},null,{"v":3230,"d":"3,230.00"}]
["　　2080903","　　军队移交政府离退休干部管理机构",{"v":192.633809,"d":"192.63"},{"v":192.633809,"d":"192.63"}]
["　　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":698.080813,"d":"698.08"},{"v":610.080813,"d":"610.08"},{"v":88,"d":"88.00"}]
["　　2082801","　　行政运行",{"v":260.712416,"d":"260.71"},{"v":260.712416,"d":"260.71"}]
["　　2082805","　　军供保障",{"v":80.946537,"d":"80.95"},{"v":80.946537,"d":"80.95"}]
["　　2082850","　　事业运行",{"v":233.75386,"d":"233.75"},{"v":233.75386,"d":"233.75"}]
["　　2082899","　　其他退役军人事务管理支出",{"v":122.668,"d":"122.67"},{"v":34.668,"d":"34.67"},{"v":88,"d":"88.00"}]
["221","住房保障支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　02","　住房改革支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["　　2210201","　　住房公积金",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$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"]
["**","**",1,2,3]
["合计","",{"v":1062.96977,"d":"1,062.97"},{"v":988.64277,"d":"988.64"},{"v":74.327,"d":"74.33"}]
["301","工资福利支出",{"v":910.35417,"d":"910.35"},{"v":910.35417,"d":"910.35"}]
["　30101","　基本工资",{"v":235.3332,"d":"235.33"},{"v":235.3332,"d":"235.33"}]
["　30102","　津贴补贴",{"v":48.9312,"d":"48.93"},{"v":48.9312,"d":"48.93"}]
["　30103","　奖金",{"v":95.4631,"d":"95.46"},{"v":95.4631,"d":"95.46"}]
["　30107","　绩效工资",{"v":281.526,"d":"281.53"},{"v":281.526,"d":"281.53"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":104.768368,"d":"104.77"},{"v":104.768368,"d":"104.77"}]
["　30109","　职业年金缴费",{"v":52.384184,"d":"52.38"},{"v":52.384184,"d":"52.38"}]
["　30110","　职工基本医疗保险缴费",{"v":24.519498,"d":"24.52"},{"v":24.519498,"d":"24.52"}]
["　30111","　公务员医疗补助缴费",{"v":14.303041,"d":"14.30"},{"v":14.303041,"d":"14.30"}]
["　30112","　其他社会保障缴费",{"v":4.086583,"d":"4.09"},{"v":4.086583,"d":"4.09"}]
["　30113","　住房公积金",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]
["302","商品和服务支出",{"v":73.387,"d":"73.39"},null,{"v":73.387,"d":"73.39"}]
["　30201","　办公费",{"v":22.995,"d":"23.00"},null,{"v":22.995,"d":"23.00"}]
["　30202","　印刷费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　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":6.048,"d":"6.05"},null,{"v":6.048,"d":"6.05"}]
["　30211","　差旅费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30217","　公务接待费",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["　30231","　公务用车运行维护费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30239","　其他交通费用",{"v":32.136,"d":"32.14"},null,{"v":32.136,"d":"32.14"}]
["　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":78.2886,"d":"78.29"},{"v":78.2886,"d":"78.29"}]
["　30302","　退休费",{"v":2.6028,"d":"2.60"},{"v":2.6028,"d":"2.60"}]
["　30305","　生活补助",{"v":72.6858,"d":"72.69"},{"v":72.6858,"d":"72.69"}]
["　30307","　医疗费补助",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["310","资本性支出",0.94,null,0.94]
["　31002","　办公设备购置",0.94,null,0.94]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["409","新余市退役军人事务局",{"v":4.6,"d":"4.60"},{"$nulls":3},{"v":4.1,"d":"4.10"},0.5,{"v":0.5,"d":"0.50"}]

{"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"]
["**","**",1,2,3]

{"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:[409]新余市退役军人事务局 , [409001]新余市退役军人事务局 , [409002]新余市退役军人服务中心 , [409003]新余市军队离退休干部休养所 , [409005]新余市军供站",{"$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"]
["**","**",1,2,3]

{"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":5082.921541,"d":"5,082.92"}]
["社会保障和就业支出",{"v":5033.882545,"d":"5,033.88"}]
["住房保障支出",{"v":49.038996,"d":"49.04"}]

{"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":4914.41977,"d":"4,914.42"},{"v":4914.41977,"d":"4,914.42"}]
["社会保障和就业支出",{"v":4865.380774,"d":"4,865.38"},{"v":4865.380774,"d":"4,865.38"}]
["住房保障支出",{"v":49.038996,"d":"49.04"},{"v":49.038996,"d":"49.04"}]