{"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）"],"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:[614001]新余市渝水区总工会",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":189.2644,"d":"189.26"},"201一般公共服务支出",{"v":95.7416,"d":"95.74"}]
["    （一）一般公共预算收入",{"v":189.2644,"d":"189.26"},"208社会保障和就业支出",{"v":82.3185,"d":"82.32"}]
["    （二）政府性基金预算收入",null,"210卫生健康支出",{"v":5.4357,"d":"5.44"}]
["    （三）国有资本经营预算收入",null,"221住房保障支出",{"v":5.7686,"d":"5.77"}]
["二、教育收费资金收入"]
["三、事业收入"]
["四、事业单位经营收入"]
["五、附属单位上缴收入"]
["六、上级补助收入"]
["七、其他收入"]
{"$rows_empty":33}
["本年收入合计",{"v":189.2644,"d":"189.26"},"本年支出合计",{"v":189.2644,"d":"189.26"}]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）"]
[]
["收入总计",{"v":189.2644,"d":"189.26"},"支出总计",{"v":189.2644,"d":"189.26"}]

{"sheet":"部门收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]
["填报单位:[614001]新余市渝水区总工会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":189.2644,"d":"189.26"},null,{"v":189.2644,"d":"189.26"},{"v":189.2644,"d":"189.26"}]
["201","一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"},{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20129","群众团体事务",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"},{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2012901","行政运行",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"},{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"},{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"},{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":63.1338,"d":"63.13"},{"v":0,"d":"0.00"},{"v":63.1338,"d":"63.13"},{"v":63.1338,"d":"63.13"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":12.7898,"d":"12.79"},{"v":0,"d":"0.00"},{"v":12.7898,"d":"12.79"},{"v":12.7898,"d":"12.79"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":6.3949,"d":"6.39"},{"v":0,"d":"0.00"},{"v":6.3949,"d":"6.39"},{"v":6.3949,"d":"6.39"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"},{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"},{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"},{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"},{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"},{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"},{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},0,{"v":0,"d":"0.00"},0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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：[614001]新余市渝水区总工会",{"$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]
[null,"合计",{"v":189.2644,"d":"189.26"},{"v":189.2644,"d":"189.26"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["20129","群众团体事务",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["2012901","行政运行",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":63.1338,"d":"63.13"},{"v":63.1338,"d":"63.13"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":12.7898,"d":"12.79"},{"v":12.7898,"d":"12.79"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":6.3949,"d":"6.39"},{"v":6.3949,"d":"6.39"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]

{"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"]
["填报单位：[614001]新余市渝水区总工会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":189.2644,"d":"189.26"},"201一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},0,0]
["    （一）一般公共预算收入",{"v":189.2644,"d":"189.26"},"208社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},0,0]
["    （二）政府性基金预算收入",{"v":0,"d":"0.00"},"210卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},0,0]
["    （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"221住房保障支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},0,0]
{"$rows_empty":42}
["收入总计","收入总计","支出总计"]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"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"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2026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]
[null,"合计",{"v":189.2644,"d":"189.26"},{"v":189.2644,"d":"189.26"},{"v":0,"d":"0.00"}]
["201","一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["20129","群众团体事务",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["2012901","行政运行",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["20805","行政事业单位养老支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["2080501","行政单位离退休",{"v":63.1338,"d":"63.13"},{"v":63.1338,"d":"63.13"},{"v":0,"d":"0.00"}]
["2080505","机关事业单位基本养老保险缴费支出",{"v":12.7898,"d":"12.79"},{"v":12.7898,"d":"12.79"},{"v":0,"d":"0.00"}]
["2080506","机关事业单位职业年金缴费支出",{"v":6.3949,"d":"6.39"},{"v":6.3949,"d":"6.39"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["21011","行政事业单位医疗",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["2101101","行政单位医疗",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["2101103","公务员医疗补助",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["22102","住房改革支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["2210201","住房公积金",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]

{"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"]
["单位名称：[614001]新余市渝水区总工会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2026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]
[null,"合计",{"v":189.2644,"d":"189.26"},{"v":178.447,"d":"178.45"},{"v":10.8174,"d":"10.82"}]
["301","工资福利支出",{"v":115.3132,"d":"115.31"},{"v":115.3132,"d":"115.31"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":31.014,"d":"31.01"},{"v":31.014,"d":"31.01"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":11.676,"d":"11.68"},{"v":11.676,"d":"11.68"},{"v":0,"d":"0.00"}]
["30103","奖金",{"v":22.9771,"d":"22.98"},{"v":22.9771,"d":"22.98"},{"v":0,"d":"0.00"}]
["30106","伙食补助费",{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":14.3774,"d":"14.38"},{"v":14.3774,"d":"14.38"},{"v":0,"d":"0.00"}]
["30108","机关事业单位基本养老保险缴费",{"v":12.7898,"d":"12.79"},{"v":12.7898,"d":"12.79"},{"v":0,"d":"0.00"}]
["30109","职业年金缴费",{"v":6.3949,"d":"6.39"},{"v":6.3949,"d":"6.39"},{"v":0,"d":"0.00"}]
["30110","职工基本医疗保险缴费",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["30111","公务员医疗补助缴费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30112","其他社会保障缴费",{"v":0.6557,"d":"0.66"},{"v":0.6557,"d":"0.66"},{"v":0,"d":"0.00"}]
["30113","住房公积金",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["30199","其他工资福利支出",{"v":0.624,"d":"0.62"},{"v":0.624,"d":"0.62"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":9.8174,"d":"9.82"},{"v":0,"d":"0.00"},{"v":9.8174,"d":"9.82"}]
["30201","办公费",2.04,{"v":0,"d":"0.00"},2.04]
["30205","水费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["30206","电费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["30207","邮电费",{"v":0.576,"d":"0.58"},{"v":0,"d":"0.00"},{"v":0.576,"d":"0.58"}]
["30211","差旅费",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
["30217","公务接待费",1.46,{"v":0,"d":"0.00"},1.46]
["30228","工会经费",{"v":0.5756,"d":"0.58"},{"v":0,"d":"0.00"},{"v":0.5756,"d":"0.58"}]
["30239","其他交通费用",{"v":4.2658,"d":"4.27"},{"v":0,"d":"0.00"},{"v":4.2658,"d":"4.27"}]
["303","对个人和家庭的补助",{"v":63.1338,"d":"63.13"},{"v":63.1338,"d":"63.13"},{"v":0,"d":"0.00"}]
["30302","退休费",{"v":61.5978,"d":"61.60"},{"v":61.5978,"d":"61.60"},{"v":0,"d":"0.00"}]
["30309","奖励金",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["30399","其他对个人和家庭的补助",{"v":0.336,"d":"0.34"},{"v":0.336,"d":"0.34"},{"v":0,"d":"0.00"}]
["310","资本性支出",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["31002","办公设备购置",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,4,0,6],[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报部门：[614001]新余市渝水区总工会",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",1,2,3,4,5]
[null,"合计","1.46",{"v":0,"d":"0.00"},1.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1","行政单位","1.46",{"v":0,"d":"0.00"},1.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["614001","新余市渝水区总工会","1.46",{"v":0,"d":"0.00"},1.46,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:[614001]新余市渝水区总工会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2026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：[614001]新余市渝水区总工会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2026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":21,"n_cols":3,"rows_kept":21,"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":189.2644,"d":"189.26"},{"v":0,"d":"0.00"}]
["201一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["20129群众团体事务",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["2012901行政运行",{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["20805行政事业单位养老支出",{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"}]
["2080501行政单位离退休",{"v":63.1338,"d":"63.13"},{"v":0,"d":"0.00"}]
["2080505机关事业单位基本养老保险缴费支出",{"v":12.7898,"d":"12.79"},{"v":0,"d":"0.00"}]
["2080506机关事业单位职业年金缴费支出",{"v":6.3949,"d":"6.39"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["21011行政事业单位医疗",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["2101101行政单位医疗",{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["22102住房改革支出",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]
["2210201住房公积金",{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"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]
["201一般公共服务支出",{"v":95.7416,"d":"95.74"},{"v":95.7416,"d":"95.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208社会保障和就业支出",{"v":82.3185,"d":"82.32"},{"v":82.3185,"d":"82.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210卫生健康支出",{"v":5.4357,"d":"5.44"},{"v":5.4357,"d":"5.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221住房保障支出",{"v":5.7686,"d":"5.77"},{"v":5.7686,"d":"5.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]