{"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:[704001]新余市渝水区文化广电旅游局",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":534.1863,"d":"534.19"},{"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":534.1863,"d":"534.19"},"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":439.768,"d":"439.77"}]
[]
["收入总计",{"v":973.9543,"d":"973.95"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","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"]}
[]
["单位收入总表"]
["[704001]新余市渝水区文化广电旅游局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":973.9543,"d":"973.95"},{"v":439.768,"d":"439.77"},{"v":534.1863,"d":"534.19"},{"v":534.1863,"d":"534.19"}]
["207","文化旅游体育与传媒支出",{"v":736.6441,"d":"736.64"},{"v":359.768,"d":"359.77"},{"v":376.8761,"d":"376.88"},{"v":376.8761,"d":"376.88"}]
["　01","　文化和旅游",{"v":397.8761,"d":"397.88"},{"v":21,"d":"21.00"},{"v":376.8761,"d":"376.88"},{"v":376.8761,"d":"376.88"}]
["　　2070101","　　行政运行",{"v":339.8761,"d":"339.88"},null,{"v":339.8761,"d":"339.88"},{"v":339.8761,"d":"339.88"}]
["　　2070112","　　文化和旅游市场管理",{"v":37,"d":"37.00"},null,{"v":37,"d":"37.00"},{"v":37,"d":"37.00"}]
["　　2070113","　　旅游宣传",{"v":21,"d":"21.00"},{"v":21,"d":"21.00"}]
["　02","　文物",{"v":333,"d":"333.00"},{"v":333,"d":"333.00"}]
["　　2070204","　　文物保护",{"v":333,"d":"333.00"},{"v":333,"d":"333.00"}]
["　09","　旅游发展基金支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2070904","　　地方旅游开发项目补助",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　99","　其他文化旅游体育与传媒支出",{"v":0.768,"d":"0.77"},{"v":0.768,"d":"0.77"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":0.768,"d":"0.77"},{"v":0.768,"d":"0.77"}]
["208","社会保障和就业支出",{"v":138.3239,"d":"138.32"},null,{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　05","　行政事业单位养老支出",{"v":138.3239,"d":"138.32"},null,{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　　2080501","　　行政单位离退休",{"v":74.6336,"d":"74.63"},null,{"v":74.6336,"d":"74.63"},{"v":74.6336,"d":"74.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.4602,"d":"42.46"},null,{"v":42.4602,"d":"42.46"},{"v":42.4602,"d":"42.46"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.2301,"d":"21.23"},null,{"v":21.2301,"d":"21.23"},{"v":21.2301,"d":"21.23"}]
["221","住房保障支出",{"v":18.9863,"d":"18.99"},null,{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　02","　住房改革支出",{"v":18.9863,"d":"18.99"},null,{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　　2210201","　　住房公积金",{"v":18.9863,"d":"18.99"},null,{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["229","其他支出",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　60","　彩票公益金安排的支出",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
["　　2296010","　　用于文化事业的彩票公益金支出",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]

{"sheet":"单位支出总表","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"]}
[]
["单位支出总表"]
["填报单位[704001]新余市渝水区文化广电旅游局",{"$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":973.9543,"d":"973.95"},{"v":497.1863,"d":"497.19"},{"v":476.768,"d":"476.77"}]
["207","文化旅游体育与传媒支出",{"v":736.6441,"d":"736.64"},{"v":339.8761,"d":"339.88"},{"v":396.768,"d":"396.77"}]
["　01","　文化和旅游",{"v":397.8761,"d":"397.88"},{"v":339.8761,"d":"339.88"},{"v":58,"d":"58.00"}]
["　　2070101","　　行政运行",{"v":339.8761,"d":"339.88"},{"v":339.8761,"d":"339.88"}]
["　　2070112","　　文化和旅游市场管理",{"v":37,"d":"37.00"},null,{"v":37,"d":"37.00"}]
["　　2070113","　　旅游宣传",{"v":21,"d":"21.00"},null,{"v":21,"d":"21.00"}]
["　02","　文物",{"v":333,"d":"333.00"},null,{"v":333,"d":"333.00"}]
["　　2070204","　　文物保护",{"v":333,"d":"333.00"},null,{"v":333,"d":"333.00"}]
["　09","　旅游发展基金支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2070904","　　地方旅游开发项目补助",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　99","　其他文化旅游体育与传媒支出",{"v":0.768,"d":"0.77"},null,{"v":0.768,"d":"0.77"}]
["　　2079999","　　其他文化旅游体育与传媒支出",{"v":0.768,"d":"0.77"},null,{"v":0.768,"d":"0.77"}]
["208","社会保障和就业支出",{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　05","　行政事业单位养老支出",{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　　2080501","　　行政单位离退休",{"v":74.6336,"d":"74.63"},{"v":74.6336,"d":"74.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.4602,"d":"42.46"},{"v":42.4602,"d":"42.46"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.2301,"d":"21.23"},{"v":21.2301,"d":"21.23"}]
["221","住房保障支出",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　02","　住房改革支出",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　　2210201","　　住房公积金",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["229","其他支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　60","　彩票公益金安排的支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["　　2296010","　　用于文化事业的彩票公益金支出",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]

{"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"]
["[704001]新余市渝水区文化广电旅游局",{"$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":534.1863,"d":"534.19"},"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":534.1863,"d":"534.19"},{"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":534.1863,"d":"534.19"},"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":19,"n_cols":5,"rows_kept":19,"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"]
["[704001]新余市渝水区文化广电旅游局",{"$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":534.1863,"d":"534.19"},{"v":497.1863,"d":"497.19"},{"v":37,"d":"37.00"}]
["207","文化旅游体育与传媒支出",{"v":376.8761,"d":"376.88"},{"v":339.8761,"d":"339.88"},{"v":37,"d":"37.00"}]
["　01","　文化和旅游",{"v":376.8761,"d":"376.88"},{"v":339.8761,"d":"339.88"},{"v":37,"d":"37.00"}]
["　　2070101","　　行政运行",{"v":339.8761,"d":"339.88"},{"v":339.8761,"d":"339.88"}]
["　　2070112","　　文化和旅游市场管理",{"v":37,"d":"37.00"},null,{"v":37,"d":"37.00"}]
["208","社会保障和就业支出",{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　05","　行政事业单位养老支出",{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["　　2080501","　　行政单位离退休",{"v":74.6336,"d":"74.63"},{"v":74.6336,"d":"74.63"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.4602,"d":"42.46"},{"v":42.4602,"d":"42.46"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.2301,"d":"21.23"},{"v":21.2301,"d":"21.23"}]
["221","住房保障支出",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　02","　住房改革支出",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　　2210201","　　住房公积金",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"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"]
["[704001]新余市渝水区文化广电旅游局",{"$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":497.1863,"d":"497.19"},{"v":463.3157,"d":"463.32"},{"v":33.8706,"d":"33.87"}]
["301","工资福利支出",{"v":388.6821,"d":"388.68"},{"v":388.6821,"d":"388.68"}]
["　30101","　基本工资",{"v":96.1668,"d":"96.17"},{"v":96.1668,"d":"96.17"}]
["　30102","　津贴补贴",{"v":31.806,"d":"31.81"},{"v":31.806,"d":"31.81"}]
["　30103","　奖金",{"v":57.2501,"d":"57.25"},{"v":57.2501,"d":"57.25"}]
["　30106","　伙食补助费",{"v":12.6,"d":"12.60"},{"v":12.6,"d":"12.60"}]
["　30107","　绩效工资",{"v":83.0938,"d":"83.09"},{"v":83.0938,"d":"83.09"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":42.4602,"d":"42.46"},{"v":42.4602,"d":"42.46"}]
["　30109","　职业年金缴费",{"v":21.2301,"d":"21.23"},{"v":21.2301,"d":"21.23"}]
["　30110","　职工基本医疗保险缴费",{"v":11.1039,"d":"11.10"},{"v":11.1039,"d":"11.10"}]
["　30111","　公务员医疗补助缴费",{"v":9.467,"d":"9.47"},{"v":9.467,"d":"9.47"}]
["　30112","　其他社会保障缴费",{"v":2.3339,"d":"2.33"},{"v":2.3339,"d":"2.33"}]
["　30113","　住房公积金",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]
["　30199","　其他工资福利支出",{"v":2.184,"d":"2.18"},{"v":2.184,"d":"2.18"}]
["302","商品和服务支出",{"v":26.8706,"d":"26.87"},null,{"v":26.8706,"d":"26.87"}]
["　30201","　办公费",3.79,null,3.79]
["　30207","　邮电费",{"v":1.152,"d":"1.15"},null,{"v":1.152,"d":"1.15"}]
["　30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30217","　公务接待费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["　30228","　工会经费",{"v":1.8986,"d":"1.90"},null,{"v":1.8986,"d":"1.90"}]
["　30239","　其他交通费用",10.03,null,10.03]
["303","对个人和家庭的补助",{"v":74.6336,"d":"74.63"},{"v":74.6336,"d":"74.63"}]
["　30302","　退休费",{"v":69.0336,"d":"69.03"},{"v":69.0336,"d":"69.03"}]
["　30307","　医疗费补助",{"v":2.496,"d":"2.50"},{"v":2.496,"d":"2.50"}]
["　30309","　奖励金",1.44,1.44]
["　30399","　其他对个人和家庭的补助",{"v":1.664,"d":"1.66"},{"v":1.664,"d":"1.66"}]
["310","资本性支出",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　31002","　办公设备购置",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[704001]新余市渝水区文化广电旅游局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["704001","新余市渝水区文化广电旅游局",{"v":9,"d":"9.00"},{"$nulls":3},{"v":9,"d":"9.00"}]

{"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:[704001]新余市渝水区文化广电旅游局",{"$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":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":973.9543,"d":"973.95"}]
["文化旅游体育与传媒支出",{"v":736.6441,"d":"736.64"}]
["社会保障和就业支出",{"v":138.3239,"d":"138.32"}]
["住房保障支出",{"v":18.9863,"d":"18.99"}]
["其他支出",{"v":80,"d":"80.00"}]

{"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]
["合计",{"v":534.1863,"d":"534.19"},{"v":534.1863,"d":"534.19"}]
["文化旅游体育与传媒支出",{"v":376.8761,"d":"376.88"},{"v":376.8761,"d":"376.88"}]
["社会保障和就业支出",{"v":138.3239,"d":"138.32"},{"v":138.3239,"d":"138.32"}]
["住房保障支出",{"v":18.9863,"d":"18.99"},{"v":18.9863,"d":"18.99"}]