{"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:[605001]新余市渝水区交通运输局",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":1138.4826,"d":"1,138.48"},"社会保障和就业支出",152.36]
["    （一）一般公共预算收入",{"v":1138.4826,"d":"1,138.48"},"交通运输支出　",{"v":9521.97,"d":"9,521.97"}]
["    （二）政府性基金预算收入",null,"住房保障支出",45.01]
["    （三）国有资本经营预算收入"]
["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":1138.4826,"d":"1,138.48"},"本年支出合计"]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",{"v":8580.853315,"d":"8,580.85"}]
[]
["收入总计",{"v":9719.335915,"d":"9,719.34"},"支出总计",{"v":9719.335915,"d":"9,719.34"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[605001]新余市渝水区交通运输局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":9719.335915,"d":"9,719.34"},{"v":8580.853315,"d":"8,580.85"},{"v":1138.4826,"d":"1,138.48"},{"v":1138.4826,"d":"1,138.48"}]
["208","社会保障和就业支出",{"v":152.3558,"d":"152.36"},null,{"v":152.3558,"d":"152.36"},{"v":152.3558,"d":"152.36"}]
["　05","　行政事业单位养老支出",{"v":152.3558,"d":"152.36"},null,{"v":152.3558,"d":"152.36"},{"v":152.3558,"d":"152.36"}]
["　　2080501","　　行政单位离退休",{"v":14.6968,"d":"14.70"},null,{"v":14.6968,"d":"14.70"},{"v":14.6968,"d":"14.70"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.1777,"d":"93.18"},null,{"v":93.1777,"d":"93.18"},{"v":93.1777,"d":"93.18"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":44.4813,"d":"44.48"},null,{"v":44.4813,"d":"44.48"},{"v":44.4813,"d":"44.48"}]
["214","交通运输支出",{"v":9521.965215,"d":"9,521.97"},{"v":8580.853315,"d":"8,580.85"},{"v":941.1119,"d":"941.11"},{"v":941.1119,"d":"941.11"}]
["　01","　公路水路运输",{"v":7632.945215,"d":"7,632.95"},{"v":6691.833315,"d":"6,691.83"},{"v":941.1119,"d":"941.11"},{"v":941.1119,"d":"941.11"}]
["　　2140101","　　行政运行",{"v":237.0639,"d":"237.06"},null,{"v":237.0639,"d":"237.06"},{"v":237.0639,"d":"237.06"}]
["　　2140104","　　公路建设",{"v":6558.263315,"d":"6,558.26"},{"v":6558.263315,"d":"6,558.26"}]
["　　2140106","　　公路养护",133.57,133.57]
["　　2140199","　　其他公路水路运输支出",{"v":704.048,"d":"704.05"},null,{"v":704.048,"d":"704.05"},{"v":704.048,"d":"704.05"}]
["　62","　车辆通行费安排的支出",{"v":1712.1,"d":"1,712.10"},{"v":1712.1,"d":"1,712.10"}]
["　　2146299","　　其他车辆通行费安排的支出",{"v":1712.1,"d":"1,712.10"},{"v":1712.1,"d":"1,712.10"}]
["　99","　其他交通运输支出",176.92,176.92]
["　　2149901","　　公共交通运营补助",176.92,176.92]
["221","住房保障支出",{"v":45.0149,"d":"45.01"},null,{"v":45.0149,"d":"45.01"},{"v":45.0149,"d":"45.01"}]
["　02","　住房改革支出",{"v":45.0149,"d":"45.01"},null,{"v":45.0149,"d":"45.01"},{"v":45.0149,"d":"45.01"}]
["　　2210201","　　住房公积金",{"v":45.0149,"d":"45.01"},null,{"v":45.0149,"d":"45.01"},{"v":45.0149,"d":"45.01"}]

{"sheet":"部门支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[605001]新余市渝水区交通运输局",{"$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":9719.335915,"d":"9,719.34"},{"v":281.4826,"d":"281.48"},{"v":9437.853315,"d":"9,437.85"}]
["208","社会保障和就业支出",{"v":152.3558,"d":"152.36"},{"v":35.5565,"d":"35.56"},{"v":116.7993,"d":"116.80"}]
["　05","　行政事业单位养老支出",{"v":152.3558,"d":"152.36"},{"v":35.5565,"d":"35.56"},{"v":116.7993,"d":"116.80"}]
["　　2080501","　　行政单位离退休",{"v":14.6968,"d":"14.70"},{"v":5.9336,"d":"5.93"},{"v":8.7632,"d":"8.76"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.1777,"d":"93.18"},{"v":19.7486,"d":"19.75"},{"v":73.4291,"d":"73.43"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":44.4813,"d":"44.48"},{"v":9.8743,"d":"9.87"},{"v":34.607,"d":"34.61"}]
["214","交通运输支出",{"v":9521.965215,"d":"9,521.97"},{"v":237.0639,"d":"237.06"},{"v":9284.901315,"d":"9,284.90"}]
["　01","　公路水路运输",{"v":7632.945215,"d":"7,632.95"},{"v":237.0639,"d":"237.06"},{"v":7395.881315,"d":"7,395.88"}]
["　　2140101","　　行政运行",{"v":237.0639,"d":"237.06"},{"v":237.0639,"d":"237.06"}]
["　　2140104","　　公路建设",{"v":6558.263315,"d":"6,558.26"},null,{"v":6558.263315,"d":"6,558.26"}]
["　　2140106","　　公路养护",133.57,null,133.57]
["　　2140199","　　其他公路水路运输支出",{"v":704.048,"d":"704.05"},null,{"v":704.048,"d":"704.05"}]
["　62","　车辆通行费安排的支出",{"v":1712.1,"d":"1,712.10"},null,{"v":1712.1,"d":"1,712.10"}]
["　　2146299","　　其他车辆通行费安排的支出",{"v":1712.1,"d":"1,712.10"},null,{"v":1712.1,"d":"1,712.10"}]
["　99","　其他交通运输支出",176.92,null,176.92]
["　　2149901","　　公共交通运营补助",176.92,null,176.92]
["221","住房保障支出",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]
["　02","　住房改革支出",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]
["　　2210201","　　住房公积金",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]

{"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"]
["[605001]新余市渝水区交通运输局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1138.4826,"d":"1,138.48"},"一、本年支出",{"v":1138.48,"d":"1,138.48"},{"v":1138.48,"d":"1,138.48"}]
["  一般公共预算拨款收入",{"v":1138.4826,"d":"1,138.48"},"社会保障和就业支出",152.36,152.36]
["  政府性基金预算拨款收入",null,"交通运输支出",941.11,941.11]
["  国有资本经营预算收入",null,"住房保障支出",45.01,45.01]
{"$rows_empty":42}
["收入总计",{"v":1138.4826,"d":"1,138.48"},"支出总计",{"v":1138.48,"d":"1,138.48"},{"v":1138.48,"d":"1,138.48"}]

{"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"]
["[605001]新余市渝水区交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":1138.4826,"d":"1,138.48"},{"v":281.4826,"d":"281.48"},{"v":857,"d":"857.00"}]
["208","社会保障和就业支出",{"v":152.3558,"d":"152.36"},{"v":35.5565,"d":"35.56"},{"v":116.7993,"d":"116.80"}]
["　05","　行政事业单位养老支出",{"v":152.3558,"d":"152.36"},{"v":35.5565,"d":"35.56"},{"v":116.7993,"d":"116.80"}]
["　　2080501","　　行政单位离退休",{"v":14.6968,"d":"14.70"},{"v":5.9336,"d":"5.93"},{"v":8.7632,"d":"8.76"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.1777,"d":"93.18"},{"v":19.7486,"d":"19.75"},{"v":73.4291,"d":"73.43"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":44.4813,"d":"44.48"},{"v":9.8743,"d":"9.87"},{"v":34.607,"d":"34.61"}]
["214","交通运输支出",{"v":941.1119,"d":"941.11"},{"v":237.0639,"d":"237.06"},{"v":704.048,"d":"704.05"}]
["　01","　公路水路运输",{"v":941.1119,"d":"941.11"},{"v":237.0639,"d":"237.06"},{"v":704.048,"d":"704.05"}]
["　　2140101","　　行政运行",{"v":237.0639,"d":"237.06"},{"v":237.0639,"d":"237.06"}]
["　　2140199","　　其他公路水路运输支出",{"v":704.048,"d":"704.05"},null,{"v":704.048,"d":"704.05"}]
["221","住房保障支出",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]
["　02","　住房改革支出",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]
["　　2210201","　　住房公积金",{"v":45.0149,"d":"45.01"},{"v":8.8622,"d":"8.86"},{"v":36.1527,"d":"36.15"}]

{"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"]
["[605001]新余市渝水区交通运输局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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":281.4826,"d":"281.48"},262.2568,19.2258]
["301","工资福利支出",{"v":256.3232,"d":"256.32"}]
["　30101","　基本工资",{"v":46.7196,"d":"46.72"},46.7196]
["　3010201","　行政单位统一津补贴",{"v":22.986,"d":"22.99"},22.986]
["　3010202","　其他津补贴",{"v":1.272,"d":"1.27"},1.272]
["　3010301","　年终一次性奖",{"v":3.4818,"d":"3.48"},3.4818]
["　3010302","　公务员（含参公）基础绩效奖",{"v":120.2328,"d":"120.23"},120.2328]
["　30106","　伙食补助费",{"v":6.3,"d":"6.30"},6.3]
["　3010701","　事业单位基础性绩效工资",{"v":3.2855,"d":"3.29"},3.2855]
["　30108","　机关事业单位基本养老保险缴费",{"v":19.7486,"d":"19.75"},19.7486]
["　30109","　职业年金缴费",{"v":9.8743,"d":"9.87"},9.8743]
["　30110","　职工基本医疗保险缴费",{"v":5.2002,"d":"5.20"},5.2002]
["　30111","　公务员医疗补助缴费",{"v":6.3269,"d":"6.33"},6.3269]
["　30112","　其他社会保障缴费",{"v":1.0973,"d":"1.10"},1.0973]
["　30113","　住房公积金",{"v":8.8622,"d":"8.86"},8.8622]
["　3019999","　其他工资福利支出",{"v":0.936,"d":"0.94"},0.936]
["302","商品和服务支出",{"v":19.2258,"d":"19.23"}]
["　30201","　办公费",{"v":3.7,"d":"3.70"},null,3.7]
["　30205","　水费",{"v":1.2,"d":"1.20"},null,1.2]
["　30207","　邮电费",{"v":1.008,"d":"1.01"},null,1.008]
["　30217","　公务接待费",{"v":5,"d":"5.00"},null,5]
["　30228","　工会经费",{"v":0.8862,"d":"0.89"},null,0.8862]
["　30239","　其他交通费用",{"v":7.4316,"d":"7.43"},null,7.4316]
["303","对个人和家庭的补助",{"v":5.9336,"d":"5.93"}]
["　30302","　退休费",{"v":2.3808,"d":"2.38"},2.3808]
["　30305","　生活补助",{"v":1.1688,"d":"1.17"},1.1688]
["　30309","　奖励金",0.72,0.72]
["　30399","　其他对个人和家庭的补助",{"v":1.664,"d":"1.66"},1.664]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[605001]新余市渝水区交通运输局",{"$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]
["605","新余市渝水区交通运输局（部门）",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]

{"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,"2024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:[605001]新余市渝水区交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[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":9719.335915,"d":"9,719.34"}]
["社会保障和就业支出",{"v":152.3558,"d":"152.36"}]
["交通运输支出",{"v":9521.965215,"d":"9,521.97"}]
["住房保障支出",{"v":45.0149,"d":"45.01"}]

{"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],[2,1,3,1],[2,2,3,2],[2,3,3,3],[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":1138.4826,"d":"1,138.48"},1138.4826]
["社会保障和就业支出",{"v":152.3558,"d":"152.36"},152.3558]
["交通运输支出",{"v":941.1119,"d":"941.11"},941.1119]
["住房保障支出",{"v":45.0149,"d":"45.01"},45.0149]