{"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:[402001]新余市渝水区民政局",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":782.5032,"d":"782.50"},"一般公共服务支出",{"v":123.6193,"d":"123.62"}]
["    （一）一般公共预算收入",{"v":782.5032,"d":"782.50"},"社会保障和就业支出",{"v":1773.622369,"d":"1,773.62"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":27.739,"d":"27.74"}]
["    （三）国有资本经营预算收入",null,"其他支出",{"v":423.6756,"d":"423.68"}]
["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":782.5032,"d":"782.50"},"本年支出合计",{"v":2348.656269,"d":"2,348.66"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1566.153069,"d":"1,566.15"}]
[]
["收入总计",{"v":2348.656269,"d":"2,348.66"},"支出总计",{"v":2348.656269,"d":"2,348.66"}]

{"sheet":"单位收入总表","index":1,"n_rows":34,"n_cols":15,"rows_kept":34,"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"]
["[402001]新余市渝水区民政局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
["","合计",{"v":2348.656269,"d":"2,348.66"},{"v":1566.153069,"d":"1,566.15"},{"v":782.5032,"d":"782.50"},{"v":782.5032,"d":"782.50"},{"v":0.3331705921927735,"d":"0.33"}]
["201","一般公共服务支出",{"v":123.6193,"d":"123.62"},{"v":123.6193,"d":"123.62"}]
["　39","　社会工作事务",{"v":123.6193,"d":"123.62"},{"v":123.6193,"d":"123.62"}]
["　　2013904","　　专项业务",{"v":123.6193,"d":"123.62"},{"v":123.6193,"d":"123.62"}]
["208","社会保障和就业支出",{"v":1773.622369,"d":"1,773.62"},{"v":1018.858169,"d":"1,018.86"},{"v":754.7642,"d":"754.76"},{"v":754.7642,"d":"754.76"}]
["　02","　民政管理事务",{"v":536.3804,"d":"536.38"},null,{"v":536.3804,"d":"536.38"},{"v":536.3804,"d":"536.38"}]
["　　2080201","　　行政运行",{"v":490.6044,"d":"490.60"},null,{"v":490.6044,"d":"490.60"},{"v":490.6044,"d":"490.60"}]
["　　2080299","　　其他民政管理事务支出",{"v":45.776,"d":"45.78"},null,{"v":45.776,"d":"45.78"},{"v":45.776,"d":"45.78"}]
["　05","　行政事业单位养老支出",{"v":218.3838,"d":"218.38"},null,{"v":218.3838,"d":"218.38"},{"v":218.3838,"d":"218.38"}]
["　　2080501","　　行政单位离退休",{"v":125.979,"d":"125.98"},null,{"v":125.979,"d":"125.98"},{"v":125.979,"d":"125.98"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":61.6032,"d":"61.60"},null,{"v":61.6032,"d":"61.60"},{"v":61.6032,"d":"61.60"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.8016,"d":"30.80"},null,{"v":30.8016,"d":"30.80"},{"v":30.8016,"d":"30.80"}]
["　10","　社会福利",{"v":676.91253,"d":"676.91"},{"v":676.91253,"d":"676.91"}]
["　　2081002","　　老年福利",{"v":227.7894,"d":"227.79"},{"v":227.7894,"d":"227.79"}]
["　　2081006","　　养老服务",{"v":225.3499,"d":"225.35"},{"v":225.3499,"d":"225.35"}]
["　　2081099","　　其他社会福利支出",{"v":223.77323,"d":"223.77"},{"v":223.77323,"d":"223.77"}]
["　11","　残疾人事业",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
["　　2081107","　　残疾人生活和护理补贴",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"}]
["　20","　临时救助",34.71,34.71]
["　　2082001","　　临时救助支出",34.71,34.71]
["　99","　其他社会保障和就业支出",{"v":235.235639,"d":"235.24"},{"v":235.235639,"d":"235.24"}]
["　　2089999","　　其他社会保障和就业支出",{"v":235.235639,"d":"235.24"},{"v":235.235639,"d":"235.24"}]
["221","住房保障支出",{"v":27.739,"d":"27.74"},null,{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　02","　住房改革支出",{"v":27.739,"d":"27.74"},null,{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　　2210201","　　住房公积金",{"v":27.739,"d":"27.74"},null,{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["229","其他支出",{"v":423.6756,"d":"423.68"},{"v":423.6756,"d":"423.68"}]
["　60","　彩票公益金安排的支出",{"v":423.6756,"d":"423.68"},{"v":423.6756,"d":"423.68"}]
["　　2296002","　　用于社会福利的彩票公益金支出",{"v":423.6756,"d":"423.68"},{"v":423.6756,"d":"423.68"}]

{"sheet":"单位支出总表","index":2,"n_rows":34,"n_cols":6,"rows_kept":34,"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[402001]新余市渝水区民政局",{"$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]
["","合计",{"v":2348.656269,"d":"2,348.66"},{"v":736.7272,"d":"736.73"},{"v":1611.929069,"d":"1,611.93"}]
["201","一般公共服务支出",{"v":123.6193,"d":"123.62"},null,{"v":123.6193,"d":"123.62"}]
["　39","　社会工作事务",{"v":123.6193,"d":"123.62"},null,{"v":123.6193,"d":"123.62"},0.052634053621066504]
["　　2013904","　　专项业务",{"v":123.6193,"d":"123.62"},null,{"v":123.6193,"d":"123.62"}]
["208","社会保障和就业支出",{"v":1773.622369,"d":"1,773.62"},{"v":708.9882,"d":"708.99"},{"v":1064.634169,"d":"1,064.63"}]
["　02","　民政管理事务",{"v":536.3804,"d":"536.38"},{"v":490.6044,"d":"490.60"},{"v":45.776,"d":"45.78"}]
["　　2080201","　　行政运行",{"v":490.6044,"d":"490.60"},{"v":490.6044,"d":"490.60"}]
["　　2080299","　　其他民政管理事务支出",{"v":45.776,"d":"45.78"},null,{"v":45.776,"d":"45.78"}]
["　05","　行政事业单位养老支出",{"v":218.3838,"d":"218.38"},{"v":218.3838,"d":"218.38"}]
["　　2080501","　　行政单位离退休",{"v":125.979,"d":"125.98"},{"v":125.979,"d":"125.98"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":61.6032,"d":"61.60"},{"v":61.6032,"d":"61.60"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.8016,"d":"30.80"},{"v":30.8016,"d":"30.80"}]
["　10","　社会福利",{"v":676.91253,"d":"676.91"},null,{"v":676.91253,"d":"676.91"}]
["　　2081002","　　老年福利",{"v":227.7894,"d":"227.79"},null,{"v":227.7894,"d":"227.79"}]
["　　2081006","　　养老服务",{"v":225.3499,"d":"225.35"},null,{"v":225.3499,"d":"225.35"}]
["　　2081099","　　其他社会福利支出",{"v":223.77323,"d":"223.77"},null,{"v":223.77323,"d":"223.77"}]
["　11","　残疾人事业",{"v":72,"d":"72.00"},null,{"v":72,"d":"72.00"}]
["　　2081107","　　残疾人生活和护理补贴",{"v":72,"d":"72.00"},null,{"v":72,"d":"72.00"}]
["　20","　临时救助",34.71,null,34.71]
["　　2082001","　　临时救助支出",34.71,null,34.71]
["　99","　其他社会保障和就业支出",{"v":235.235639,"d":"235.24"},null,{"v":235.235639,"d":"235.24"}]
["　　2089999","　　其他社会保障和就业支出",{"v":235.235639,"d":"235.24"},null,{"v":235.235639,"d":"235.24"}]
["221","住房保障支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　02","　住房改革支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　　2210201","　　住房公积金",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["229","其他支出",{"v":423.6756,"d":"423.68"},null,{"v":423.6756,"d":"423.68"},0.18039063680458894]
["　60","　彩票公益金安排的支出",{"v":423.6756,"d":"423.68"},null,{"v":423.6756,"d":"423.68"}]
["　　2296002","　　用于社会福利的彩票公益金支出",{"v":423.6756,"d":"423.68"},null,{"v":423.6756,"d":"423.68"}]

{"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"]
["[402001]新余市渝水区民政局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":782.5032,"d":"782.50"},"一、本年支出",{"v":782.5032,"d":"782.50"},{"v":782.5032,"d":"782.50"}," "," "]
["  一般公共预算拨款收入",{"v":782.5032,"d":"782.50"},"社会保障和就业支出",{"v":754.7642,"d":"754.76"},{"v":754.7642,"d":"754.76"}," "]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":782.5032,"d":"782.50"},"支出总计",{"v":782.5032,"d":"782.50"},{"v":782.5032,"d":"782.50"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[402001]新余市渝水区民政局",{"$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"]
["**","**",1,2,3]
["","合计",{"v":782.5032,"d":"782.50"},{"v":736.7272,"d":"736.73"},{"v":45.776,"d":"45.78"}]
["208","社会保障和就业支出",{"v":754.7642,"d":"754.76"},{"v":708.9882,"d":"708.99"},{"v":45.776,"d":"45.78"}]
["　02","　民政管理事务",{"v":536.3804,"d":"536.38"},{"v":490.6044,"d":"490.60"},{"v":45.776,"d":"45.78"}]
["　　2080201","　　行政运行",{"v":490.6044,"d":"490.60"},{"v":490.6044,"d":"490.60"}]
["　　2080299","　　其他民政管理事务支出",{"v":45.776,"d":"45.78"},null,{"v":45.776,"d":"45.78"}]
["　05","　行政事业单位养老支出",{"v":218.3838,"d":"218.38"},{"v":218.3838,"d":"218.38"}]
["　　2080501","　　行政单位离退休",{"v":125.979,"d":"125.98"},{"v":125.979,"d":"125.98"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":61.6032,"d":"61.60"},{"v":61.6032,"d":"61.60"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.8016,"d":"30.80"},{"v":30.8016,"d":"30.80"}]
["221","住房保障支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　02","　住房改革支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　　2210201","　　住房公积金",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":39,"n_cols":5,"rows_kept":39,"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"]
["[402001]新余市渝水区民政局",{"$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"]
["**","**",1,2,3]
["合计","",{"v":736.7272,"d":"736.73"},{"v":693.5673,"d":"693.57"},{"v":43.1599,"d":"43.16"}]
["301","工资福利支出",{"v":567.5883,"d":"567.59"},{"v":567.5883,"d":"567.59"}]
["　30101","　基本工资",{"v":136.8864,"d":"136.89"},{"v":136.8864,"d":"136.89"}]
["　30102","　津贴补贴",{"v":22.6356,"d":"22.64"},{"v":22.6356,"d":"22.64"}]
["　30103","　奖金",{"v":32.9533,"d":"32.95"},{"v":32.9533,"d":"32.95"}]
["　30106","　伙食补助费",{"v":19.2,"d":"19.20"},{"v":19.2,"d":"19.20"}]
["　30107","　绩效工资",{"v":198.1463,"d":"198.15"},{"v":198.1463,"d":"198.15"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":61.6032,"d":"61.60"},{"v":61.6032,"d":"61.60"}]
["　30109","　职业年金缴费",{"v":30.8016,"d":"30.80"},{"v":30.8016,"d":"30.80"}]
["　30110","　职工基本医疗保险缴费",{"v":16.1136,"d":"16.11"},{"v":16.1136,"d":"16.11"}]
["　30111","　公务员医疗补助缴费",{"v":14.3205,"d":"14.32"},{"v":14.3205,"d":"14.32"}]
["　30112","　其他社会保障缴费",{"v":3.8608,"d":"3.86"},{"v":3.8608,"d":"3.86"}]
["　30113","　住房公积金",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]
["　30199","　其他工资福利支出",{"v":3.328,"d":"3.33"},{"v":3.328,"d":"3.33"}]
["302","商品和服务支出",{"v":40.8599,"d":"40.86"},null,{"v":40.8599,"d":"40.86"}]
["　30201","　办公费",{"v":14.7178,"d":"14.72"},null,{"v":14.7178,"d":"14.72"}]
["　30202","　印刷费",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["　30205","　水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30206","　电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30207","　邮电费",{"v":1.656,"d":"1.66"},null,{"v":1.656,"d":"1.66"}]
["　30211","　差旅费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30216","　培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",5.22,null,5.22]
["　30228","　工会经费",{"v":2.7739,"d":"2.77"},null,{"v":2.7739,"d":"2.77"}]
["　30239","　其他交通费用",7.05,null,7.05]
["　30299","　其他商品和服务支出",{"v":0.8422,"d":"0.84"},null,{"v":0.8422,"d":"0.84"}]
["303","对个人和家庭的补助",{"v":125.979,"d":"125.98"},{"v":125.979,"d":"125.98"}]
["　30302","　退休费",{"v":117.2286,"d":"117.23"},{"v":117.2286,"d":"117.23"}]
["　30307","　医疗费补助",{"v":4.0224,"d":"4.02"},{"v":4.0224,"d":"4.02"}]
["　30309","　奖励金",1.92,1.92]
["　30399","　其他对个人和家庭的补助",{"v":2.808,"d":"2.81"},{"v":2.808,"d":"2.81"}]
["310","资本性支出",{"v":2.3,"d":"2.30"},null,{"v":2.3,"d":"2.30"}]
["　31002","　办公设备购置",{"v":2.3,"d":"2.30"},null,{"v":2.3,"d":"2.30"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[402001]新余市渝水区民政局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["402001","新余市渝水区民政局",5.22,{"$nulls":3},5.22]

{"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:[402001]新余市渝水区民政局",{"$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"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"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":2348.656269,"d":"2,348.66"}]
["一般公共服务支出",{"v":123.6193,"d":"123.62"}]
["社会保障和就业支出",{"v":1773.622369,"d":"1,773.62"}]
["住房保障支出",{"v":27.739,"d":"27.74"}]
["其他支出",{"v":423.6756,"d":"423.68"}]

{"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":782.5032,"d":"782.50"},{"v":782.5032,"d":"782.50"}]
["社会保障和就业支出",{"v":754.7642,"d":"754.76"},{"v":754.7642,"d":"754.76"}]
["住房保障支出",{"v":27.739,"d":"27.74"},{"v":27.739,"d":"27.74"}]