{"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","一般公共预算三公表","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:[325001]新余市渝水区司法局",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":687.4955,"d":"687.50"},"公共安全支出",{"v":725.564813,"d":"725.56"}]
["    （一）一般公共预算收入",{"v":687.4955,"d":"687.50"},"社会保障和就业支出",{"v":46.9057,"d":"46.91"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":36.2345,"d":"36.23"}]
["    （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":687.4955,"d":"687.50"},"本年支出合计",{"v":808.705013,"d":"808.71"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":121.209513,"d":"121.21"}]
[]
["收入总计",{"v":808.705013,"d":"808.71"},"支出总计",{"v":808.705013,"d":"808.71"}]

{"sheet":"部门收入总表","index":1,"n_rows":23,"n_cols":15,"rows_kept":23,"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"]
["[325001]新余市渝水区司法局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
[null,"合计",{"v":808.705013,"d":"808.71"},{"v":121.209513,"d":"121.21"},{"v":687.4955,"d":"687.50"},{"v":687.4955,"d":"687.50"}]
["204","公共安全支出",{"v":725.564813,"d":"725.56"},{"v":121.209513,"d":"121.21"},{"v":604.3553,"d":"604.36"},{"v":604.3553,"d":"604.36"}]
["　06","　司法",{"v":725.564813,"d":"725.56"},{"v":121.209513,"d":"121.21"},{"v":604.3553,"d":"604.36"},{"v":604.3553,"d":"604.36"}]
["　　2040601","　　行政运行",{"v":551.8553,"d":"551.86"},null,{"v":551.8553,"d":"551.86"},{"v":551.8553,"d":"551.86"}]
["　　2040604","　　基层司法业务",{"v":9.939513,"d":"9.94"},{"v":9.939513,"d":"9.94"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":14.5,"d":"14.50"},null,{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
["　　2040607","　　公共法律服务",35.26,5.26,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
["　　2040610","　　社区矫正",106.01,106.01]
["　　2040612","　　法治建设",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["208","社会保障和就业支出",{"v":46.9057,"d":"46.91"},null,{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　05","　行政事业单位养老支出",{"v":46.9057,"d":"46.91"},null,{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　　2080501","　　行政单位离退休",{"v":5.4929,"d":"5.49"},null,{"v":5.4929,"d":"5.49"},{"v":5.4929,"d":"5.49"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":41.4128,"d":"41.41"},null,{"v":41.4128,"d":"41.41"},{"v":41.4128,"d":"41.41"}]
["221","住房保障支出",{"v":36.2345,"d":"36.23"},null,{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　02","　住房改革支出",{"v":36.2345,"d":"36.23"},null,{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　　2210201","　　住房公积金",{"v":36.2345,"d":"36.23"},null,{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]

{"sheet":"部门支出总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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[325001]新余市渝水区司法局",{"$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]
[null,"合计",{"v":808.705013,"d":"808.71"},{"v":634.9955,"d":"635.00"},{"v":173.709513,"d":"173.71"}]
["204","公共安全支出",{"v":725.564813,"d":"725.56"},{"v":551.8553,"d":"551.86"},{"v":173.709513,"d":"173.71"}]
["　06","　司法",{"v":725.564813,"d":"725.56"},{"v":551.8553,"d":"551.86"},{"v":173.709513,"d":"173.71"}]
["　　2040601","　　行政运行",{"v":551.8553,"d":"551.86"},{"v":551.8553,"d":"551.86"}]
["　　2040604","　　基层司法业务",{"v":9.939513,"d":"9.94"},null,{"v":9.939513,"d":"9.94"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":14.5,"d":"14.50"},null,{"v":14.5,"d":"14.50"}]
["　　2040607","　　公共法律服务",35.26,null,35.26]
["　　2040610","　　社区矫正",106.01,null,106.01]
["　　2040612","　　法治建设",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["208","社会保障和就业支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　05","　行政事业单位养老支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　　2080501","　　行政单位离退休",{"v":5.4929,"d":"5.49"},{"v":5.4929,"d":"5.49"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":41.4128,"d":"41.41"},{"v":41.4128,"d":"41.41"}]
["221","住房保障支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　02","　住房改革支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　　2210201","　　住房公积金",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]

{"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"]
["[325001]新余市渝水区司法局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":687.4955,"d":"687.50"},"一、本年支出",{"v":687.4955,"d":"687.50"},{"v":687.4955,"d":"687.50"}," "," "]
["  一般公共预算拨款收入",{"v":687.4955,"d":"687.50"},"公共安全支出",604.3553,{"v":604.3553,"d":"604.36"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":121.209513,"d":"121.21"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":687.4955,"d":"687.50"},"支出总计",{"v":687.4955,"d":"687.50"},{"v":687.4955,"d":"687.50"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[325001]新余市渝水区司法局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":687.4955,"d":"687.50"},{"v":634.9955,"d":"635.00"},{"v":52.5,"d":"52.50"}]
["204","公共安全支出",{"v":604.3553,"d":"604.36"},{"v":551.8553,"d":"551.86"},{"v":52.5,"d":"52.50"}]
["　06","　司法",{"v":604.3553,"d":"604.36"},{"v":551.8553,"d":"551.86"},{"v":52.5,"d":"52.50"}]
["　　2040601","　　行政运行",{"v":551.8553,"d":"551.86"},{"v":551.8553,"d":"551.86"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":14.5,"d":"14.50"},null,{"v":14.5,"d":"14.50"}]
["　　2040607","　　公共法律服务",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["　　2040612","　　法治建设",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["208","社会保障和就业支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　05","　行政事业单位养老支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["　　2080501","　　行政单位离退休",{"v":5.4929,"d":"5.49"},{"v":5.4929,"d":"5.49"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":41.4128,"d":"41.41"},{"v":41.4128,"d":"41.41"}]
["221","住房保障支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　02","　住房改革支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["　　2210201","　　住房公积金",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]

{"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"]
["[325001]新余市渝水区司法局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":634.9955,"d":"635.00"},{"v":566.3685,"d":"566.37"},{"v":68.627,"d":"68.63"}]
["301","工资福利支出",{"v":560.5876,"d":"560.59"},{"v":560.5876,"d":"560.59"}]
["　30101","　基本工资",{"v":146.0292,"d":"146.03"},{"v":146.0292,"d":"146.03"}]
["　30102","　津贴补贴",{"v":159.6696,"d":"159.67"},{"v":159.6696,"d":"159.67"}]
["　30103","　奖金",{"v":124.2538,"d":"124.25"},{"v":124.2538,"d":"124.25"}]
["　30106","　伙食补助费",{"v":19.6,"d":"19.60"},{"v":19.6,"d":"19.60"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":41.4128,"d":"41.41"},{"v":41.4128,"d":"41.41"}]
["　30110","　职工基本医疗保险缴费",{"v":17.6004,"d":"17.60"},{"v":17.6004,"d":"17.60"}]
["　30111","　公务员医疗补助缴费",{"v":12.5955,"d":"12.60"},{"v":12.5955,"d":"12.60"}]
["　30112","　其他社会保障缴费",{"v":3.1918,"d":"3.19"},{"v":3.1918,"d":"3.19"}]
["　30113","　住房公积金",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]
["302","商品和服务支出",{"v":52.627,"d":"52.63"},null,{"v":52.627,"d":"52.63"}]
["　30201","　办公费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30207","　邮电费",1.26,null,1.26]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30215","　会议费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30216","　培训费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30217","　公务接待费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30226","　劳务费",{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"}]
["　30228","　工会经费",{"v":3.6234,"d":"3.62"},null,{"v":3.6234,"d":"3.62"}]
["　30231","　公务用车运行维护费",{"v":2.6676,"d":"2.67"},null,{"v":2.6676,"d":"2.67"}]
["　30239","　其他交通费用",{"v":26.676,"d":"26.68"},null,{"v":26.676,"d":"26.68"}]
["303","对个人和家庭的补助",{"v":5.7809,"d":"5.78"},{"v":5.7809,"d":"5.78"}]
["　30302","　退休费",{"v":2.4144,"d":"2.41"},{"v":2.4144,"d":"2.41"}]
["　30309","　奖励金",{"v":1.488,"d":"1.49"},{"v":1.488,"d":"1.49"}]
["　30399","　其他对个人和家庭的补助",{"v":1.8785,"d":"1.88"},{"v":1.8785,"d":"1.88"}]
["310","资本性支出",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["　31002","　办公设备购置",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]

{"sheet":"一般公共预算三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[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"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[325001]新余市渝水区司法局",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","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"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
[null,"合计",{"v":6.6676,"d":"6.67"},null,{"v":4,"d":"4.00"},{"v":2.6676,"d":"2.67"}]
["325001","新余市渝水区司法局",{"v":6.6676,"d":"6.67"},null,{"v":4,"d":"4.00"},{"v":2.6676,"d":"2.67"}]

{"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,"2022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:[325001]新余市渝水区司法局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":808.705013,"d":"808.71"}]
["公共安全支出",{"v":725.564813,"d":"725.56"}]
["社会保障和就业支出",{"v":46.9057,"d":"46.91"}]
["住房保障支出",{"v":36.2345,"d":"36.23"}]

{"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":687.4955,"d":"687.50"},{"v":687.4955,"d":"687.50"}]
["公共安全支出",{"v":604.3553,"d":"604.36"},{"v":604.3553,"d":"604.36"}]
["社会保障和就业支出",{"v":46.9057,"d":"46.91"},{"v":46.9057,"d":"46.91"}]
["住房保障支出",{"v":36.2345,"d":"36.23"},{"v":36.2345,"d":"36.23"}]