{"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:[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":929.6517,"d":"929.65"},"公共安全支出",{"v":900.102464,"d":"900.10"}]
["    （一）一般公共预算收入",{"v":929.6517,"d":"929.65"},"社会保障和就业支出",{"v":125.0168,"d":"125.02"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":27.0237,"d":"27.02"}]
["    （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":929.6517,"d":"929.65"},"本年支出合计",{"v":1052.142964,"d":"1,052.14"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":122.491264,"d":"122.49"}]
[]
["收入总计",{"v":1052.142964,"d":"1,052.14"},"支出总计",{"v":1052.142964,"d":"1,052.14"}]

{"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],[3,0,4,0],[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"]
["[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]
["","合计",{"v":1052.142964,"d":"1,052.14"},{"v":122.491264,"d":"122.49"},{"v":929.6517,"d":"929.65"},{"v":929.6517,"d":"929.65"}]
["204","公共安全支出",{"v":900.102464,"d":"900.10"},{"v":122.491264,"d":"122.49"},{"v":777.6112,"d":"777.61"},{"v":777.6112,"d":"777.61"}]
["　06","　司法",{"v":889.6704,"d":"889.67"},{"v":112.0592,"d":"112.06"},{"v":777.6112,"d":"777.61"},{"v":777.6112,"d":"777.61"}]
["　　2040601","　　行政运行",{"v":710.6112,"d":"710.61"},null,{"v":710.6112,"d":"710.61"},{"v":710.6112,"d":"710.61"}]
["　　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":59,"d":"59.00"},null,{"v":59,"d":"59.00"},{"v":59,"d":"59.00"}]
["　　2040607","　　公共法律服务",27.54,27.54]
["　　2040610","　　社区矫正",{"v":84.5192,"d":"84.52"},{"v":84.5192,"d":"84.52"}]
["　　2040612","　　法治建设",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["　99","　其他公共安全支出",{"v":10.432064,"d":"10.43"},{"v":10.432064,"d":"10.43"}]
["　　2049999","　　其他公共安全支出",{"v":10.432064,"d":"10.43"},{"v":10.432064,"d":"10.43"}]
["208","社会保障和就业支出",{"v":125.0168,"d":"125.02"},null,{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　05","　行政事业单位养老支出",{"v":125.0168,"d":"125.02"},null,{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　　2080501","　　行政单位离退休",{"v":7.5144,"d":"7.51"},null,{"v":7.5144,"d":"7.51"},{"v":7.5144,"d":"7.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":78.3349,"d":"78.33"},null,{"v":78.3349,"d":"78.33"},{"v":78.3349,"d":"78.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":39.1675,"d":"39.17"},null,{"v":39.1675,"d":"39.17"},{"v":39.1675,"d":"39.17"}]
["221","住房保障支出",{"v":27.0237,"d":"27.02"},null,{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　02","　住房改革支出",{"v":27.0237,"d":"27.02"},null,{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　　2210201","　　住房公积金",{"v":27.0237,"d":"27.02"},null,{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]

{"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],[3,2,4,2],[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[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]
["","合计",{"v":1052.142964,"d":"1,052.14"},{"v":862.6517,"d":"862.65"},{"v":189.491264,"d":"189.49"}]
["204","公共安全支出",{"v":900.102464,"d":"900.10"},{"v":710.6112,"d":"710.61"},{"v":189.491264,"d":"189.49"}]
["　06","　司法",{"v":889.6704,"d":"889.67"},{"v":710.6112,"d":"710.61"},{"v":179.0592,"d":"179.06"}]
["　　2040601","　　行政运行",{"v":710.6112,"d":"710.61"},{"v":710.6112,"d":"710.61"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":59,"d":"59.00"},null,{"v":59,"d":"59.00"}]
["　　2040607","　　公共法律服务",27.54,null,27.54]
["　　2040610","　　社区矫正",{"v":84.5192,"d":"84.52"},null,{"v":84.5192,"d":"84.52"}]
["　　2040612","　　法治建设",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　99","　其他公共安全支出",{"v":10.432064,"d":"10.43"},null,{"v":10.432064,"d":"10.43"}]
["　　2049999","　　其他公共安全支出",{"v":10.432064,"d":"10.43"},null,{"v":10.432064,"d":"10.43"}]
["208","社会保障和就业支出",{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　05","　行政事业单位养老支出",{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　　2080501","　　行政单位离退休",{"v":7.5144,"d":"7.51"},{"v":7.5144,"d":"7.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":78.3349,"d":"78.33"},{"v":78.3349,"d":"78.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":39.1675,"d":"39.17"},{"v":39.1675,"d":"39.17"}]
["221","住房保障支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　02","　住房改革支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　　2210201","　　住房公积金",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":929.6517,"d":"929.65"},"一、本年支出",{"v":929.6517,"d":"929.65"},{"v":929.6517,"d":"929.65"}," "," "]
["  一般公共预算拨款收入",{"v":929.6517,"d":"929.65"},"公共安全支出",{"v":777.6112,"d":"777.61"},{"v":777.6112,"d":"777.61"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":929.6517,"d":"929.65"},"支出总计",{"v":929.6517,"d":"929.65"},{"v":929.6517,"d":"929.65"}," "," "]

{"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,"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":929.6517,"d":"929.65"},{"v":862.6517,"d":"862.65"},{"v":67,"d":"67.00"}]
["204","公共安全支出",{"v":777.6112,"d":"777.61"},{"v":710.6112,"d":"710.61"},{"v":67,"d":"67.00"}]
["　06","　司法",{"v":777.6112,"d":"777.61"},{"v":710.6112,"d":"710.61"},{"v":67,"d":"67.00"}]
["　　2040601","　　行政运行",{"v":710.6112,"d":"710.61"},{"v":710.6112,"d":"710.61"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":59,"d":"59.00"},null,{"v":59,"d":"59.00"}]
["　　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":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　05","　行政事业单位养老支出",{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["　　2080501","　　行政单位离退休",{"v":7.5144,"d":"7.51"},{"v":7.5144,"d":"7.51"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":78.3349,"d":"78.33"},{"v":78.3349,"d":"78.33"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":39.1675,"d":"39.17"},{"v":39.1675,"d":"39.17"}]
["221","住房保障支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　02","　住房改革支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　　2210201","　　住房公积金",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"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,"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":862.6517,"d":"862.65"},{"v":790.4077,"d":"790.41"},72.244]
["301","工资福利支出",{"v":782.8933,"d":"782.89"}]
["　30101","　基本工资",{"v":172.9524,"d":"172.95"},{"v":172.9524,"d":"172.95"}]
["　3010201","　行政单位统一津补贴",{"v":102.588,"d":"102.59"},{"v":102.588,"d":"102.59"}]
["　3010202","　其他津补贴",{"v":55.6128,"d":"55.61"},{"v":55.6128,"d":"55.61"}]
["　3010301","　年终一次性奖",{"v":13.0138,"d":"13.01"},{"v":13.0138,"d":"13.01"}]
["　3010302","　公务员（含参公）基础绩效奖",{"v":219.3474,"d":"219.35"},{"v":219.3474,"d":"219.35"}]
["　30106","　伙食补助费",{"v":18.9,"d":"18.90"},{"v":18.9,"d":"18.90"}]
["　3010701","　事业单位基础性绩效工资",{"v":12.3034,"d":"12.30"},{"v":12.3034,"d":"12.30"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":78.3349,"d":"78.33"},{"v":78.3349,"d":"78.33"}]
["　30109","　职业年金缴费",{"v":39.1675,"d":"39.17"},{"v":39.1675,"d":"39.17"}]
["　30110","　职工基本医疗保险缴费",{"v":20.4583,"d":"20.46"},{"v":20.4583,"d":"20.46"}]
["　30111","　公务员医疗补助缴费",{"v":15.2427,"d":"15.24"},{"v":15.2427,"d":"15.24"}]
["　30112","　其他社会保障缴费",{"v":3.6844,"d":"3.68"},{"v":3.6844,"d":"3.68"}]
["　30113","　住房公积金",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]
["　3019999","　其他工资福利支出",{"v":4.264,"d":"4.26"},{"v":4.264,"d":"4.26"}]
["302","商品和服务支出",{"v":72.244,"d":"72.24"}]
["　30201","　办公费",{"v":5,"d":"5.00"},null,5]
["　30202","　印刷费",{"v":2,"d":"2.00"},null,2]
["　30207","　邮电费",{"v":0.963,"d":"0.96"},null,0.963]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,1]
["　30213","　维修（护）费",{"v":2,"d":"2.00"},null,2]
["　30216","　培训费",{"v":4,"d":"4.00"},null,4]
["　30217","　公务接待费",3.95,null,3.95]
["　30228","　工会经费",{"v":4.1046,"d":"4.10"},null,4.1046]
["　30239","　其他交通费用",{"v":28.9764,"d":"28.98"},null,28.9764]
["　30299","　其他商品和服务支出",20.25,null,20.25]
["303","对个人和家庭的补助",{"v":7.5144,"d":"7.51"}]
["　30302","　退休费",{"v":3.1704,"d":"3.17"},{"v":3.1704,"d":"3.17"}]
["　30309","　奖励金",2.16,2.16]
["　30399","　其他对个人和家庭的补助",{"v":2.184,"d":"2.18"},{"v":2.184,"d":"2.18"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6],[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],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[325001]新余市渝水区司法局",{"$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 "}]
["325001","新余市渝水区司法局",3.95,null,3.95]

{"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:[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,"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],[3,0,4,0],[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":1052.142964,"d":"1,052.14"}]
["公共安全支出",{"v":900.102464,"d":"900.10"}]
["社会保障和就业支出",{"v":125.0168,"d":"125.02"}]
["住房保障支出",{"v":27.0237,"d":"27.02"}]

{"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":929.6517,"d":"929.65"},{"v":929.6517,"d":"929.65"}]
["公共安全支出",{"v":777.6112,"d":"777.61"},{"v":777.6112,"d":"777.61"}]
["社会保障和就业支出",{"v":125.0168,"d":"125.02"},{"v":125.0168,"d":"125.02"}]
["住房保障支出",{"v":27.0237,"d":"27.02"},{"v":27.0237,"d":"27.02"}]