{"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:[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":1096.1568,"d":"1,096.16"},"社会保障和就业支出",{"v":333.002,"d":"333.00"}]
["    （一）一般公共预算收入",{"v":1096.1568,"d":"1,096.16"},"交通运输支出",{"v":4843.77166,"d":"4,843.77"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":38.1696,"d":"38.17"}]
["    （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":1096.1568,"d":"1,096.16"},"本年支出合计",{"v":5214.94326,"d":"5,214.94"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":4118.78646,"d":"4,118.79"}]
[]
["收入总计",{"v":5214.94326,"d":"5,214.94"},"支出总计",{"v":5214.94326,"d":"5,214.94"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"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"]
["[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":5214.94326,"d":"5,214.94"},{"v":4118.78646,"d":"4,118.79"},{"v":1096.1568,"d":"1,096.16"},{"v":1096.1568,"d":"1,096.16"}]
["208","社会保障和就业支出",{"v":333.002,"d":"333.00"},null,{"v":333.002,"d":"333.00"},{"v":333.002,"d":"333.00"}]
["　05","　行政事业单位养老支出",{"v":333.002,"d":"333.00"},null,{"v":333.002,"d":"333.00"},{"v":333.002,"d":"333.00"}]
["　　2080501","　　行政单位离退休",{"v":202.7638,"d":"202.76"},null,{"v":202.7638,"d":"202.76"},{"v":202.7638,"d":"202.76"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":88.2996,"d":"88.30"},null,{"v":88.2996,"d":"88.30"},{"v":88.2996,"d":"88.30"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":41.9386,"d":"41.94"},null,{"v":41.9386,"d":"41.94"},{"v":41.9386,"d":"41.94"}]
["214","交通运输支出",{"v":4843.77166,"d":"4,843.77"},{"v":4118.78646,"d":"4,118.79"},{"v":724.9852,"d":"724.99"},{"v":724.9852,"d":"724.99"}]
["　01","　公路水路运输",{"v":4418.78166,"d":"4,418.78"},{"v":3693.79646,"d":"3,693.80"},{"v":724.9852,"d":"724.99"},{"v":724.9852,"d":"724.99"}]
["　　2140101","　　行政运行",{"v":150.2657,"d":"150.27"},null,{"v":150.2657,"d":"150.27"},{"v":150.2657,"d":"150.27"}]
["　　2140104","　　公路建设",{"v":3033.9566,"d":"3,033.96"},{"v":3033.9566,"d":"3,033.96"}]
["　　2140106","　　公路养护",{"v":610.965747,"d":"610.97"},{"v":610.965747,"d":"610.97"}]
["　　2140122","　　水运建设",{"v":13.7145,"d":"13.71"},{"v":13.7145,"d":"13.71"}]
["　　2140199","　　其他公路水路运输支出",{"v":609.879113,"d":"609.88"},{"v":35.159613,"d":"35.16"},{"v":574.7195,"d":"574.72"},{"v":574.7195,"d":"574.72"}]
["　99","　其他交通运输支出",424.99,424.99]
["　　2149999","　　其他交通运输支出",424.99,424.99]
["221","住房保障支出",{"v":38.1696,"d":"38.17"},null,{"v":38.1696,"d":"38.17"},{"v":38.1696,"d":"38.17"}]
["　02","　住房改革支出",{"v":38.1696,"d":"38.17"},null,{"v":38.1696,"d":"38.17"},{"v":38.1696,"d":"38.17"}]
["　　2210201","　　住房公积金",{"v":38.1696,"d":"38.17"},null,{"v":38.1696,"d":"38.17"},{"v":38.1696,"d":"38.17"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"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[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":5214.94326,"d":"5,214.94"},{"v":277.1568,"d":"277.16"},{"v":4937.78646,"d":"4,937.79"}]
["208","社会保障和就业支出",{"v":333.002,"d":"333.00"},{"v":118.7012,"d":"118.70"},{"v":214.3008,"d":"214.30"}]
["　05","　行政事业单位养老支出",{"v":333.002,"d":"333.00"},{"v":118.7012,"d":"118.70"},{"v":214.3008,"d":"214.30"}]
["　　2080501","　　行政单位离退休",{"v":202.7638,"d":"202.76"},{"v":91.2402,"d":"91.24"},{"v":111.5236,"d":"111.52"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":88.2996,"d":"88.30"},{"v":18.3073,"d":"18.31"},{"v":69.9923,"d":"69.99"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":41.9386,"d":"41.94"},{"v":9.1537,"d":"9.15"},{"v":32.7849,"d":"32.78"}]
["214","交通运输支出",{"v":4843.77166,"d":"4,843.77"},{"v":150.2657,"d":"150.27"},{"v":4693.50596,"d":"4,693.51"}]
["　01","　公路水路运输",{"v":4418.78166,"d":"4,418.78"},{"v":150.2657,"d":"150.27"},{"v":4268.51596,"d":"4,268.52"}]
["　　2140101","　　行政运行",{"v":150.2657,"d":"150.27"},{"v":150.2657,"d":"150.27"}]
["　　2140104","　　公路建设",{"v":3033.9566,"d":"3,033.96"},null,{"v":3033.9566,"d":"3,033.96"}]
["　　2140106","　　公路养护",{"v":610.965747,"d":"610.97"},null,{"v":610.965747,"d":"610.97"}]
["　　2140122","　　水运建设",{"v":13.7145,"d":"13.71"},null,{"v":13.7145,"d":"13.71"}]
["　　2140199","　　其他公路水路运输支出",{"v":609.879113,"d":"609.88"},null,{"v":609.879113,"d":"609.88"}]
["　99","　其他交通运输支出",424.99,null,424.99]
["　　2149999","　　其他交通运输支出",424.99,null,424.99]
["221","住房保障支出",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]
["　02","　住房改革支出",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]
["　　2210201","　　住房公积金",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1096.1568,"d":"1,096.16"},"一、本年支出",{"v":1096.1568,"d":"1096.16"},{"v":1096.1568,"d":"1,096.16"}," "," "]
["  一般公共预算拨款收入",{"v":1096.1568,"d":"1,096.16"},"社会保障和就业支出",{"v":333.002,"d":"333.00"},{"v":333.002,"d":"333.00"}," "," "]
["  政府性基金预算拨款收入",null,"交通运输支出",{"v":724.9852,"d":"724.99"},{"v":724.9852,"d":"724.99"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":38.1696,"d":"38.17"},{"v":38.1696,"d":"38.17"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":1096.1568,"d":"1,096.16"},"支出总计",{"v":1096.1568,"d":"1,096.16"},{"v":1096.1568,"d":"1,096.16"}," "," "]

{"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,"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":1096.1568,"d":"1,096.16"},{"v":277.1568,"d":"277.16"},{"v":819,"d":"819.00"}]
["208","社会保障和就业支出",{"v":333.002,"d":"333.00"},{"v":118.7012,"d":"118.70"},{"v":214.3008,"d":"214.30"}]
["　05","　行政事业单位养老支出",{"v":333.002,"d":"333.00"},{"v":118.7012,"d":"118.70"},{"v":214.3008,"d":"214.30"}]
["　　2080501","　　行政单位离退休",{"v":202.7638,"d":"202.76"},{"v":91.2402,"d":"91.24"},{"v":111.5236,"d":"111.52"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":88.2996,"d":"88.30"},{"v":18.3073,"d":"18.31"},{"v":69.9923,"d":"69.99"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":41.9386,"d":"41.94"},{"v":9.1537,"d":"9.15"},{"v":32.7849,"d":"32.78"}]
["214","交通运输支出",{"v":724.9852,"d":"724.99"},{"v":150.2657,"d":"150.27"},{"v":574.7195,"d":"574.72"}]
["　01","　公路水路运输",{"v":724.9852,"d":"724.99"},{"v":150.2657,"d":"150.27"},{"v":574.7195,"d":"574.72"}]
["　　2140101","　　行政运行",{"v":150.2657,"d":"150.27"},{"v":150.2657,"d":"150.27"}]
["　　2140199","　　其他公路水路运输支出",{"v":574.7195,"d":"574.72"},null,{"v":574.7195,"d":"574.72"}]
["221","住房保障支出",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]
["　02","　住房改革支出",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]
["　　2210201","　　住房公积金",{"v":38.1696,"d":"38.17"},{"v":8.1899,"d":"8.19"},{"v":29.9797,"d":"29.98"}]

{"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,"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":277.1568,"d":"277.16"},{"v":261.3983,"d":"261.40"},{"v":15.7585,"d":"15.76"}]
["301","工资福利支出",{"v":170.1581,"d":"170.16"},{"v":170.1581,"d":"170.16"}]
["　30101","　基本工资",{"v":41.8884,"d":"41.89"},{"v":41.8884,"d":"41.89"}]
["　30102","　津贴补贴",{"v":18.2304,"d":"18.23"},{"v":18.2304,"d":"18.23"}]
["　30103","　奖金",{"v":33.4492,"d":"33.45"},{"v":33.4492,"d":"33.45"}]
["　30106","　伙食补助费",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"}]
["　30107","　绩效工资",{"v":21.9715,"d":"21.97"},{"v":21.9715,"d":"21.97"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":18.3073,"d":"18.31"},{"v":18.3073,"d":"18.31"}]
["　30109","　职业年金缴费",{"v":9.1537,"d":"9.15"},{"v":9.1537,"d":"9.15"}]
["　30110","　职工基本医疗保险缴费",{"v":4.8022,"d":"4.80"},{"v":4.8022,"d":"4.80"}]
["　30111","　公务员医疗补助缴费",{"v":6.6818,"d":"6.68"},{"v":6.6818,"d":"6.68"}]
["　30112","　其他社会保障缴费",{"v":1.1477,"d":"1.15"},{"v":1.1477,"d":"1.15"}]
["　30113","　住房公积金",{"v":8.1899,"d":"8.19"},{"v":8.1899,"d":"8.19"}]
["　30199","　其他工资福利支出",{"v":0.936,"d":"0.94"},{"v":0.936,"d":"0.94"}]
["302","商品和服务支出",{"v":15.7585,"d":"15.76"},null,{"v":15.7585,"d":"15.76"}]
["　30201","　办公费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["　30205","　水费",0.91,null,0.91]
["　30207","　邮电费",0.72,null,0.72]
["　30211","　差旅费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30217","　公务接待费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30228","　工会经费",{"v":0.8189,"d":"0.82"},null,{"v":0.8189,"d":"0.82"}]
["　30239","　其他交通费用",{"v":5.3096,"d":"5.31"},null,{"v":5.3096,"d":"5.31"}]
["303","对个人和家庭的补助",{"v":91.2402,"d":"91.24"},{"v":91.2402,"d":"91.24"}]
["　30302","　退休费",{"v":83.1402,"d":"83.14"},{"v":83.1402,"d":"83.14"}]
["　30305","　生活补助",{"v":2.4696,"d":"2.47"},{"v":2.4696,"d":"2.47"}]
["　30307","　医疗费补助",{"v":2.6784,"d":"2.68"},{"v":2.6784,"d":"2.68"}]
["　30309","　奖励金",1.08,1.08]
["　30399","　其他对个人和家庭的补助",{"v":1.872,"d":"1.87"},{"v":1.872,"d":"1.87"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[605001]新余市渝水区交通运输局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["605","新余市渝水区交通运输局（部门）",{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"}]

{"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"]
["**","**",1,2,3]

{"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,"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":10,"n_cols":3,"rows_kept":10,"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":5214.94326,"d":"5,214.94"}]
["社会保障和就业支出",{"v":333.002,"d":"333.00"}]
["交通运输支出",{"v":4843.77166,"d":"4,843.77"}]
["住房保障支出",{"v":38.1696,"d":"38.17"}]

{"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":1096.1568,"d":"1,096.16"},{"v":1096.1568,"d":"1,096.16"}]
["社会保障和就业支出",{"v":333.002,"d":"333.00"},{"v":333.002,"d":"333.00"}]
["交通运输支出",{"v":724.9852,"d":"724.99"},{"v":724.9852,"d":"724.99"}]
["住房保障支出",{"v":38.1696,"d":"38.17"},{"v":38.1696,"d":"38.17"}]