{"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":856.8991,"d":"856.90"},"公共安全支出",{"v":666.132251,"d":"666.13"}]
["    （一）一般公共预算收入",{"v":856.8991,"d":"856.90"},"社会保障和就业支出",{"v":215.3793,"d":"215.38"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":24.627,"d":"24.63"}]
["    （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":856.8991,"d":"856.90"},"本年支出合计",{"v":906.138551,"d":"906.14"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":49.239451,"d":"49.24"}]
[]
["收入总计",{"v":906.138551,"d":"906.14"},"支出总计",{"v":906.138551,"d":"906.14"}]

{"sheet":"部门收入总表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"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"]
["[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":906.138551,"d":"906.14"},{"v":49.239451,"d":"49.24"},{"v":856.8991,"d":"856.90"},{"v":856.8991,"d":"856.90"}]
["204","公共安全支出",{"v":666.132251,"d":"666.13"},{"v":49.239451,"d":"49.24"},{"v":616.8928,"d":"616.89"},{"v":616.8928,"d":"616.89"}]
["　06","　司法",{"v":666.132251,"d":"666.13"},{"v":49.239451,"d":"49.24"},{"v":616.8928,"d":"616.89"},{"v":616.8928,"d":"616.89"}]
["　　2040601","　　行政运行",{"v":539.8928,"d":"539.89"},null,{"v":539.8928,"d":"539.89"},{"v":539.8928,"d":"539.89"}]
["　　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":69,"d":"69.00"},null,{"v":69,"d":"69.00"},{"v":69,"d":"69.00"}]
["　　2040610","　　社区矫正",{"v":49.239451,"d":"49.24"},{"v":49.239451,"d":"49.24"}]
["　　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":215.3793,"d":"215.38"},null,{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　05","　行政事业单位养老支出",{"v":215.3793,"d":"215.38"},null,{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　　2080501","　　行政单位离退休",{"v":124.6138,"d":"124.61"},null,{"v":124.6138,"d":"124.61"},{"v":124.6138,"d":"124.61"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.5103,"d":"60.51"},null,{"v":60.5103,"d":"60.51"},{"v":60.5103,"d":"60.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.2552,"d":"30.26"},null,{"v":30.2552,"d":"30.26"},{"v":30.2552,"d":"30.26"}]
["221","住房保障支出",{"v":24.627,"d":"24.63"},null,{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　02","　住房改革支出",{"v":24.627,"d":"24.63"},null,{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　　2210201","　　住房公积金",{"v":24.627,"d":"24.63"},null,{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]

{"sheet":"部门支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"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[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":906.138551,"d":"906.14"},{"v":779.8991,"d":"779.90"},{"v":126.239451,"d":"126.24"}]
["204","公共安全支出",{"v":666.132251,"d":"666.13"},{"v":539.8928,"d":"539.89"},{"v":126.239451,"d":"126.24"}]
["　06","　司法",{"v":666.132251,"d":"666.13"},{"v":539.8928,"d":"539.89"},{"v":126.239451,"d":"126.24"}]
["　　2040601","　　行政运行",{"v":539.8928,"d":"539.89"},{"v":539.8928,"d":"539.89"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":69,"d":"69.00"},null,{"v":69,"d":"69.00"}]
["　　2040610","　　社区矫正",{"v":49.239451,"d":"49.24"},null,{"v":49.239451,"d":"49.24"}]
["　　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":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　05","　行政事业单位养老支出",{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　　2080501","　　行政单位离退休",{"v":124.6138,"d":"124.61"},{"v":124.6138,"d":"124.61"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.5103,"d":"60.51"},{"v":60.5103,"d":"60.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.2552,"d":"30.26"},{"v":30.2552,"d":"30.26"}]
["221","住房保障支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　02","　住房改革支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　　2210201","　　住房公积金",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]

{"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",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":856.8991,"d":"856.90"},"一、本年支出",{"v":856.8991,"d":"856.90"},{"v":856.8991,"d":"856.90"}," "," "]
["  一般公共预算拨款收入",{"v":856.8991,"d":"856.90"},"公共安全支出",{"v":616.8928,"d":"616.89"},{"v":616.8928,"d":"616.89"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":856.8991,"d":"856.90"},"支出总计",{"v":856.8991,"d":"856.90"},{"v":856.8991,"d":"856.90"}," "," "]

{"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,"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":856.8991,"d":"856.90"},{"v":779.8991,"d":"779.90"},{"v":77,"d":"77.00"}]
["204","公共安全支出",{"v":616.8928,"d":"616.89"},{"v":539.8928,"d":"539.89"},{"v":77,"d":"77.00"}]
["　06","　司法",{"v":616.8928,"d":"616.89"},{"v":539.8928,"d":"539.89"},{"v":77,"d":"77.00"}]
["　　2040601","　　行政运行",{"v":539.8928,"d":"539.89"},{"v":539.8928,"d":"539.89"}]
["　　2040605","　　普法宣传",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　　2040606","　　律师管理",{"v":69,"d":"69.00"},null,{"v":69,"d":"69.00"}]
["　　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":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　05","　行政事业单位养老支出",{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["　　2080501","　　行政单位离退休",{"v":124.6138,"d":"124.61"},{"v":124.6138,"d":"124.61"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":60.5103,"d":"60.51"},{"v":60.5103,"d":"60.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":30.2552,"d":"30.26"},{"v":30.2552,"d":"30.26"}]
["221","住房保障支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　02","　住房改革支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　　2210201","　　住房公积金",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]

{"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,"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":779.8991,"d":"779.90"},{"v":720.2642,"d":"720.26"},{"v":59.6349,"d":"59.63"}]
["301","工资福利支出",{"v":595.6504,"d":"595.65"},{"v":595.6504,"d":"595.65"}]
["　30101","　基本工资",148.62,148.62]
["　30102","　津贴补贴",{"v":135.4848,"d":"135.48"},{"v":135.4848,"d":"135.48"}]
["　30103","　奖金",{"v":101.3117,"d":"101.31"},{"v":101.3117,"d":"101.31"}]
["　30106","　伙食补助费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
["　30107","　绩效工资",{"v":39.9138,"d":"39.91"},{"v":39.9138,"d":"39.91"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":60.5103,"d":"60.51"},{"v":60.5103,"d":"60.51"}]
["　30109","　职业年金缴费",{"v":30.2552,"d":"30.26"},{"v":30.2552,"d":"30.26"}]
["　30110","　职工基本医疗保险缴费",{"v":17.6972,"d":"17.70"},{"v":17.6972,"d":"17.70"}]
["　30111","　公务员医疗补助缴费",{"v":15.1036,"d":"15.10"},{"v":15.1036,"d":"15.10"}]
["　30112","　其他社会保障缴费",{"v":3.3828,"d":"3.38"},{"v":3.3828,"d":"3.38"}]
["　30113","　住房公积金",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]
["　30199","　其他工资福利支出",{"v":3.744,"d":"3.74"},{"v":3.744,"d":"3.74"}]
["302","商品和服务支出",{"v":59.6349,"d":"59.63"},null,{"v":59.6349,"d":"59.63"}]
["　30201","　办公费",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　30202","　印刷费",1.95,null,1.95]
["　30207","　邮电费",0.96,null,0.96]
["　30211","　差旅费",0.95,null,0.95]
["　30213","　维修（护）费",1.95,null,1.95]
["　30216","　培训费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30217","　公务接待费",{"v":3.9,"d":"3.90"},null,{"v":3.9,"d":"3.90"}]
["　30228","　工会经费",{"v":3.5401,"d":"3.54"},null,{"v":3.5401,"d":"3.54"}]
["　30239","　其他交通费用",{"v":24.7148,"d":"24.71"},null,{"v":24.7148,"d":"24.71"}]
["　30299","　其他商品和服务支出",14.17,null,14.17]
["303","对个人和家庭的补助",{"v":124.6138,"d":"124.61"},{"v":124.6138,"d":"124.61"}]
["　30302","　退休费",{"v":115.5762,"d":"115.58"},{"v":115.5762,"d":"115.58"}]
["　30307","　医疗费补助",{"v":3.9336,"d":"3.93"},{"v":3.9336,"d":"3.93"}]
["　30309","　奖励金",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
["　30399","　其他对个人和家庭的补助",{"v":2.704,"d":"2.70"},{"v":2.704,"d":"2.70"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[325001]新余市渝水区司法局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["325","新余市渝水区司法局（部门）",{"v":3.9,"d":"3.90"},{"$nulls":3},{"v":3.9,"d":"3.90"}]

{"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:[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,"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":906.138551,"d":"906.14"}]
["公共安全支出",{"v":666.132251,"d":"666.13"}]
["社会保障和就业支出",{"v":215.3793,"d":"215.38"}]
["住房保障支出",{"v":24.627,"d":"24.63"}]

{"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":856.8991,"d":"856.90"},{"v":856.8991,"d":"856.90"}]
["公共安全支出",{"v":616.8928,"d":"616.89"},{"v":616.8928,"d":"616.89"}]
["社会保障和就业支出",{"v":215.3793,"d":"215.38"},{"v":215.3793,"d":"215.38"}]
["住房保障支出",{"v":24.627,"d":"24.63"},{"v":24.627,"d":"24.63"}]