{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","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","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":81},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":140064058.8,"d":"140,064,059"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"县法院机关"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：县法院机关",null,null,"单位：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",{"v":23344009.8,"d":"23,344,009.80"},"合计",{"v":23344009.8,"d":"23,344,009.80"}]
["    一般公共预算拨款收入",{"v":23344009.8,"d":"23,344,009.80"},"公共安全支出",{"v":21276813,"d":"21,276,813.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":704931.84,"d":"704,931.84"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":764658.72,"d":"764,658.72"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":23344009.8,"d":"23,344,009.80"},"本年支出合计",{"v":23344009.8,"d":"23,344,009.80"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":23344009.8,"d":"23,344,009.80"},"支出总计",{"v":23344009.8,"d":"23,344,009.80"}]

{"sheet":"部门收入总表","index":2,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[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"]
["填报单位：县法院机关",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10157","法院",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  1015701","  县法院机关",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：县法院机关",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":23344009.8,"d":"23,344,009.80"},{"v":13492113.8,"d":"13,492,113.80"},{"v":9851896,"d":"9,851,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204","公共安全支出",{"v":21276813,"d":"21,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":9851896,"d":"9,851,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  法院",{"v":21276813,"d":"21,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":9851896,"d":"9,851,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040501","    行政运行（法院）",{"v":13276813,"d":"13,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":1851896,"d":"1,851,896.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040506","    “两庭”建设",{"v":8000000,"d":"8,000,000.00"},{"v":0,"d":"0.00"},{"v":8000000,"d":"8,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":704931.84,"d":"704,931.84"},{"v":704931.84,"d":"704,931.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":640131.84,"d":"640,131.84"},{"v":640131.84,"d":"640,131.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":426754.56,"d":"426,754.56"},{"v":426754.56,"d":"426,754.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":213377.28,"d":"213,377.28"},{"v":213377.28,"d":"213,377.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":342720,"d":"342,720.00"},{"v":342720,"d":"342,720.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":254886.24,"d":"254,886.24"},{"v":254886.24,"d":"254,886.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：县法院机关",{"$nulls":4},"单位：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"]
["一、财政拨款收入",{"v":23344009.8,"d":"23,344,009.80"},"一、本年支出",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":23344009.8,"d":"23,344,009.80"},"公共安全支出",{"v":21276813,"d":"21,276,813.00"},{"v":21276813,"d":"21,276,813.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":704931.84,"d":"704,931.84"},{"v":704931.84,"d":"704,931.84"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":23344009.8,"d":"23,344,009.80"},"支出总计",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：县法院机关",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018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":23344009.8,"d":"23,344,009.80"},{"v":13492113.8,"d":"13,492,113.80"},{"v":9851896,"d":"9,851,896.00"}]
["204","公共安全支出",{"v":21276813,"d":"21,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":9851896,"d":"9,851,896.00"}]
["  05","  法院",{"v":21276813,"d":"21,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":9851896,"d":"9,851,896.00"}]
["    2040501","    行政运行（法院）",{"v":13276813,"d":"13,276,813.00"},{"v":11424917,"d":"11,424,917.00"},{"v":1851896,"d":"1,851,896.00"}]
["    2040506","    “两庭”建设",{"v":8000000,"d":"8,000,000.00"},{"v":0,"d":"0.00"},{"v":8000000,"d":"8,000,000.00"}]
["208","社会保障和就业支出",{"v":704931.84,"d":"704,931.84"},{"v":704931.84,"d":"704,931.84"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":640131.84,"d":"640,131.84"},{"v":640131.84,"d":"640,131.84"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":426754.56,"d":"426,754.56"},{"v":426754.56,"d":"426,754.56"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":213377.28,"d":"213,377.28"},{"v":213377.28,"d":"213,377.28"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":342720,"d":"342,720.00"},{"v":342720,"d":"342,720.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":254886.24,"d":"254,886.24"},{"v":254886.24,"d":"254,886.24"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":71,"n_cols":5,"rows_kept":71,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：县法院机关",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2018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":13492113.8,"d":"13,492,113.80"},{"v":8226033.8,"d":"8,226,033.80"},{"v":5266080,"d":"5,266,080.00"}]
["301","工资福利支出",{"v":8161233.8,"d":"8,161,233.80"},{"v":8161233.8,"d":"8,161,233.80"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":3443244,"d":"3,443,244.00"},{"v":3443244,"d":"3,443,244.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":3443244,"d":"3,443,244.00"},{"v":3443244,"d":"3,443,244.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":2428656,"d":"2,428,656.00"},{"v":2428656,"d":"2,428,656.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":1606680,"d":"1,606,680.00"},{"v":1606680,"d":"1,606,680.00"},{"v":0,"d":"0.00"}]
["    301301020205","    新增部分（事业）",{"v":320820,"d":"320,820.00"},{"v":320820,"d":"320,820.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":501156,"d":"501,156.00"},{"v":501156,"d":"501,156.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":286937,"d":"286,937.00"},{"v":286937,"d":"286,937.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":286937,"d":"286,937.00"},{"v":286937,"d":"286,937.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":426754.56,"d":"426,754.56"},{"v":426754.56,"d":"426,754.56"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":426754.56,"d":"426,754.56"},{"v":426754.56,"d":"426,754.56"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":213377.28,"d":"213,377.28"},{"v":213377.28,"d":"213,377.28"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":213377.28,"d":"213,377.28"},{"v":213377.28,"d":"213,377.28"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":342720,"d":"342,720.00"},{"v":342720,"d":"342,720.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":342720,"d":"342,720.00"},{"v":342720,"d":"342,720.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":254886.24,"d":"254,886.24"},{"v":254886.24,"d":"254,886.24"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":254886.24,"d":"254,886.24"},{"v":254886.24,"d":"254,886.24"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":5266080,"d":"5,266,080.00"},{"v":0,"d":"0.00"},{"v":5266080,"d":"5,266,080.00"}]
["  01","  办公费",{"v":225000,"d":"225,000.00"},{"v":0,"d":"0.00"},{"v":225000,"d":"225,000.00"}]
["    30130201","    办公费",{"v":225000,"d":"225,000.00"},{"v":0,"d":"0.00"},{"v":225000,"d":"225,000.00"}]
["  02","  印刷费",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["    30130202","    印刷费",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["  05","  水费",{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"},{"v":13200,"d":"13,200.00"}]
["    30130205","    水费",{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"},{"v":13200,"d":"13,200.00"}]
["  06","  电费",{"v":112600,"d":"112,600.00"},{"v":0,"d":"0.00"},{"v":112600,"d":"112,600.00"}]
["    30130206","    电费",{"v":112600,"d":"112,600.00"},{"v":0,"d":"0.00"},{"v":112600,"d":"112,600.00"}]
["  07","  邮电费",{"v":165000,"d":"165,000.00"},{"v":0,"d":"0.00"},{"v":165000,"d":"165,000.00"}]
["    30130207","    邮电费",{"v":165000,"d":"165,000.00"},{"v":0,"d":"0.00"},{"v":165000,"d":"165,000.00"}]
["  09","  物业管理费",{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"}]
["    30130209","    物业管理费",{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"}]
["  11","  差旅费",{"v":89600,"d":"89,600.00"},{"v":0,"d":"0.00"},{"v":89600,"d":"89,600.00"}]
["    30130211","    差旅费",{"v":89600,"d":"89,600.00"},{"v":0,"d":"0.00"},{"v":89600,"d":"89,600.00"}]
["  13","  维修(护)费",{"v":386500,"d":"386,500.00"},{"v":0,"d":"0.00"},{"v":386500,"d":"386,500.00"}]
["    30130213","    维修(护)费",{"v":386500,"d":"386,500.00"},{"v":0,"d":"0.00"},{"v":386500,"d":"386,500.00"}]
["  14","  租赁费",{"v":28360,"d":"28,360.00"},{"v":0,"d":"0.00"},{"v":28360,"d":"28,360.00"}]
["    30130214","    租赁费",{"v":28360,"d":"28,360.00"},{"v":0,"d":"0.00"},{"v":28360,"d":"28,360.00"}]
["  15","  会议费",{"v":126000,"d":"126,000.00"},{"v":0,"d":"0.00"},{"v":126000,"d":"126,000.00"}]
["    30130215","    会议费",{"v":126000,"d":"126,000.00"},{"v":0,"d":"0.00"},{"v":126000,"d":"126,000.00"}]
["  16","  培训费",{"v":46200,"d":"46,200.00"},{"v":0,"d":"0.00"},{"v":46200,"d":"46,200.00"}]
["    30130216","    培训费",{"v":46200,"d":"46,200.00"},{"v":0,"d":"0.00"},{"v":46200,"d":"46,200.00"}]
["  17","  公务接待费",{"v":159600,"d":"159,600.00"},{"v":0,"d":"0.00"},{"v":159600,"d":"159,600.00"}]
["    30130217","    公务接待费",{"v":159600,"d":"159,600.00"},{"v":0,"d":"0.00"},{"v":159600,"d":"159,600.00"}]
["  18","  专用材料费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30130218","    专用材料费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  24","  被装购置费",{"v":87600,"d":"87,600.00"},{"v":0,"d":"0.00"},{"v":87600,"d":"87,600.00"}]
["    30130224","    被装购置费",{"v":87600,"d":"87,600.00"},{"v":0,"d":"0.00"},{"v":87600,"d":"87,600.00"}]
["  26","  劳务费",{"v":69800,"d":"69,800.00"},{"v":0,"d":"0.00"},{"v":69800,"d":"69,800.00"}]
["    30130226","    劳务费",{"v":69800,"d":"69,800.00"},{"v":0,"d":"0.00"},{"v":69800,"d":"69,800.00"}]
["  28","  工会经费",{"v":153600,"d":"153,600.00"},{"v":0,"d":"0.00"},{"v":153600,"d":"153,600.00"}]
["    30130228","    工会经费",{"v":153600,"d":"153,600.00"},{"v":0,"d":"0.00"},{"v":153600,"d":"153,600.00"}]
["  29","  福利费",{"v":136800,"d":"136,800.00"},{"v":0,"d":"0.00"},{"v":136800,"d":"136,800.00"}]
["    30130229","    福利费",{"v":136800,"d":"136,800.00"},{"v":0,"d":"0.00"},{"v":136800,"d":"136,800.00"}]
["  31","  公务用车运行维护费",{"v":39200,"d":"39,200.00"},{"v":0,"d":"0.00"},{"v":39200,"d":"39,200.00"}]
["    30130231","    公务用车运行维护费",{"v":39200,"d":"39,200.00"},{"v":0,"d":"0.00"},{"v":39200,"d":"39,200.00"}]
["  39","  其他交通费用",{"v":481080,"d":"481,080.00"},{"v":0,"d":"0.00"},{"v":481080,"d":"481,080.00"}]
["    3013023901","    公务交通补贴",{"v":481080,"d":"481,080.00"},{"v":0,"d":"0.00"},{"v":481080,"d":"481,080.00"}]
["  99","  其他商品和服务支出",{"v":2686940,"d":"2,686,940.00"},{"v":0,"d":"0.00"},{"v":2686940,"d":"2,686,940.00"}]
["    3013029901","    离退休人员公用支出",{"v":19800,"d":"19,800.00"},{"v":0,"d":"0.00"},{"v":19800,"d":"19,800.00"}]
["    3013029999","    其他商品和服务支出",{"v":2667140,"d":"2,667,140.00"},{"v":0,"d":"0.00"},{"v":2667140,"d":"2,667,140.00"}]
["303","对个人和家庭的补助",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":64800,"d":"64,800.00"},{"v":64800,"d":"64,800.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:县法院机关",{"$nulls":5},"单位：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":198800,"d":"198,800.00"},{"v":0,"d":"0.00"},{"v":159600,"d":"159,600.00"},{"v":39200,"d":"39,200.00"},{"v":0,"d":"0.00"}]
["10157","法院",{"v":198800,"d":"198,800.00"},{"v":0,"d":"0.00"},{"v":159600,"d":"159,600.00"},{"v":39200,"d":"39,200.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2018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":11,"n_cols":3,"rows_kept":11,"merged":[[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":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"}]
["公共安全支出",{"v":21276813,"d":"21,276,813.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":704931.84,"d":"704,931.84"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"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"]
[]
["**",1,2,3]
["合计",{"v":23344009.8,"d":"23,344,009.80"},{"v":23344009.8,"d":"23,344,009.80"},{"v":0,"d":"0.00"}]
["公共安全支出",{"v":21276813,"d":"21,276,813.00"},{"v":21276813,"d":"21,276,813.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":704931.84,"d":"704,931.84"},{"v":704931.84,"d":"704,931.84"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":597606.24,"d":"597,606.24"},{"v":597606.24,"d":"597,606.24"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":764658.72,"d":"764,658.72"},{"v":764658.72,"d":"764,658.72"},{"v":0,"d":"0.00"}]