{"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:[611001]新余市渝水区供销合作社联合社",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":462.1287,"d":"462.13"},"社会保障和就业支出",{"v":188.1971,"d":"188.20"}]
["    （一）一般公共预算收入",{"v":462.1287,"d":"462.13"},"商业服务业等支出",{"v":273.9316,"d":"273.93"}]
["    （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":462.1287,"d":"462.13"},"本年支出合计",{"v":462.1287,"d":"462.13"}]
["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":462.1287,"d":"462.13"},"支出总计",{"v":462.1287,"d":"462.13"}]

{"sheet":"部门收入总表","index":1,"n_rows":15,"n_cols":15,"rows_kept":15,"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"]
["[611001]新余市渝水区供销合作社联合社",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":462.1287,"d":"462.13"},null,{"v":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}]
["208","社会保障和就业支出",{"v":188.1971,"d":"188.20"},null,{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　05","　行政事业单位养老支出",{"v":188.1971,"d":"188.20"},null,{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　　2080502","　　事业单位离退休",{"v":140.6894,"d":"140.69"},null,{"v":140.6894,"d":"140.69"},{"v":140.6894,"d":"140.69"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.6718,"d":"31.67"},null,{"v":31.6718,"d":"31.67"},{"v":31.6718,"d":"31.67"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.8359,"d":"15.84"},null,{"v":15.8359,"d":"15.84"},{"v":15.8359,"d":"15.84"}]
["216","商业服务业等支出",{"v":273.9316,"d":"273.93"},null,{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　02","　商业流通事务",{"v":273.9316,"d":"273.93"},null,{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　　2160201","　　行政运行",{"v":273.9316,"d":"273.93"},null,{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]

{"sheet":"部门支出总表","index":2,"n_rows":15,"n_cols":5,"rows_kept":15,"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[611001]新余市渝水区供销合作社联合社",{"$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":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}]
["208","社会保障和就业支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　05","　行政事业单位养老支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　　2080502","　　事业单位离退休",{"v":140.6894,"d":"140.69"},{"v":140.6894,"d":"140.69"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.6718,"d":"31.67"},{"v":31.6718,"d":"31.67"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.8359,"d":"15.84"},{"v":15.8359,"d":"15.84"}]
["216","商业服务业等支出",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　02","　商业流通事务",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　　2160201","　　行政运行",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]

{"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"]
["[611001]新余市渝水区供销合作社联合社",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":462.1287,"d":"462.13"},"一、本年支出",{"v":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}," "," "]
["  一般公共预算拨款收入",{"v":462.1287,"d":"462.13"},"社会保障和就业支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}," "," "]
["  政府性基金预算拨款收入",null,"商业服务业等支出",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}," "," "]
["  国有资本经营预算收入",null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":462.1287,"d":"462.13"},"支出总计",{"v":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":15,"n_cols":5,"rows_kept":15,"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"]
["[611001]新余市渝水区供销合作社联合社",{"$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":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}]
["208","社会保障和就业支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　05","　行政事业单位养老支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["　　2080502","　　事业单位离退休",{"v":140.6894,"d":"140.69"},{"v":140.6894,"d":"140.69"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":31.6718,"d":"31.67"},{"v":31.6718,"d":"31.67"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":15.8359,"d":"15.84"},{"v":15.8359,"d":"15.84"}]
["216","商业服务业等支出",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　02","　商业流通事务",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]
["　　2160201","　　行政运行",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":36,"n_cols":5,"rows_kept":36,"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"]
["[611001]新余市渝水区供销合作社联合社",{"$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":462.1287,"d":"462.13"},{"v":435.1248,"d":"435.12"},{"v":27.0039,"d":"27.00"}]
["301","工资福利支出",{"v":294.4354,"d":"294.44"},{"v":294.4354,"d":"294.44"}]
["　30101","　基本工资",{"v":71.3328,"d":"71.33"},{"v":71.3328,"d":"71.33"}]
["　30102","　津贴补贴",{"v":46.8216,"d":"46.82"},{"v":46.8216,"d":"46.82"}]
["　30103","　奖金",{"v":67.2644,"d":"67.26"},{"v":67.2644,"d":"67.26"}]
["　30106","　伙食补助费",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"}]
["　30107","　绩效工资",{"v":14.688,"d":"14.69"},{"v":14.688,"d":"14.69"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":31.6718,"d":"31.67"},{"v":31.6718,"d":"31.67"}]
["　30109","　职业年金缴费",{"v":15.8359,"d":"15.84"},{"v":15.8359,"d":"15.84"}]
["　30110","　职工基本医疗保险缴费",{"v":8.292,"d":"8.29"},{"v":8.292,"d":"8.29"}]
["　30111","　公务员医疗补助缴费",{"v":11.144,"d":"11.14"},{"v":11.144,"d":"11.14"}]
["　30112","　其他社会保障缴费",{"v":1.9424,"d":"1.94"},{"v":1.9424,"d":"1.94"}]
["　30113","　住房公积金",{"v":14.1785,"d":"14.18"},{"v":14.1785,"d":"14.18"}]
["　30199","　其他工资福利支出",{"v":1.664,"d":"1.66"},{"v":1.664,"d":"1.66"}]
["302","商品和服务支出",{"v":25.0039,"d":"25.00"},null,{"v":25.0039,"d":"25.00"}]
["　30201","　办公费",5.21,null,5.21]
["　30207","　邮电费",{"v":0.828,"d":"0.83"},null,{"v":0.828,"d":"0.83"}]
["　30211","　差旅费",{"v":3.3,"d":"3.30"},null,{"v":3.3,"d":"3.30"}]
["　30216","　培训费",0.85,null,0.85]
["　30217","　公务接待费",{"v":1.6,"d":"1.60"},null,{"v":1.6,"d":"1.60"}]
["　30228","　工会经费",{"v":1.4178,"d":"1.42"},null,{"v":1.4178,"d":"1.42"}]
["　30239","　其他交通费用",{"v":11.7981,"d":"11.80"},null,{"v":11.7981,"d":"11.80"}]
["303","对个人和家庭的补助",{"v":140.6894,"d":"140.69"},{"v":140.6894,"d":"140.69"}]
["　30302","　退休费",{"v":129.3054,"d":"129.31"},{"v":129.3054,"d":"129.31"}]
["　30305","　生活补助",{"v":1.7952,"d":"1.80"},{"v":1.7952,"d":"1.80"}]
["　30307","　医疗费补助",{"v":4.8048,"d":"4.80"},{"v":4.8048,"d":"4.80"}]
["　30309","　奖励金",1.56,1.56]
["　30399","　其他对个人和家庭的补助",{"v":3.224,"d":"3.22"},{"v":3.224,"d":"3.22"}]
["310","资本性支出",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　31002","　办公设备购置",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[611001]新余市渝水区供销合作社联合社",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["611","新余市渝水区供销合作社联合社（部门）",{"v":1.6,"d":"1.60"},{"$nulls":3},{"v":1.6,"d":"1.60"}]

{"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:[611001]新余市渝水区供销合作社联合社",{"$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":462.1287,"d":"462.13"}]
["社会保障和就业支出",{"v":188.1971,"d":"188.20"}]
["商业服务业等支出",{"v":273.9316,"d":"273.93"}]

{"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":462.1287,"d":"462.13"},{"v":462.1287,"d":"462.13"}]
["社会保障和就业支出",{"v":188.1971,"d":"188.20"},{"v":188.1971,"d":"188.20"}]
["商业服务业等支出",{"v":273.9316,"d":"273.93"},{"v":273.9316,"d":"273.93"}]