{"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"]}
[{"$nulls":20},{"v":30694152.84,"d":"30,694,153"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"司法局"]
[]
[]
[]
["单位负责人签章：",{"$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：司法局",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":5115692.14,"d":"5,115,692.14"},"合计",{"v":5115692.14,"d":"5,115,692.14"}]
["    一般公共预算拨款收入",{"v":5115692.14,"d":"5,115,692.14"},"公共安全支出",{"v":4076406,"d":"4,076,406.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":506035.92,"d":"506,035.92"}]
["    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":289037.74,"d":"289,037.74"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":244212.48,"d":"244,212.48"}]
["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":5115692.14,"d":"5,115,692.14"},"本年支出合计",{"v":5115692.14,"d":"5,115,692.14"}]
["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":5115692.14,"d":"5,115,692.14"},"支出总计",{"v":5115692.14,"d":"5,115,692.14"}]

{"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：司法局",{"$nulls":13},"单位：元"]
["单位编码","单位名称","合计","财政拨款",{"$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":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"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"}]
["10158","司法局",{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"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"}]
["  1015801","  县司法局机关",{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"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":28,"n_cols":8,"rows_kept":28,"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：司法局",{"$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":5115692.14,"d":"5,115,692.14"},{"v":3939692.14,"d":"3,939,692.14"},{"v":1176000,"d":"1,176,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204","公共安全支出",{"v":4076406,"d":"4,076,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":1176000,"d":"1,176,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  司法",{"v":4076406,"d":"4,076,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":1176000,"d":"1,176,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040601","    行政运行（司法）",{"v":2900406,"d":"2,900,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040604","    基层司法业务",{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040605","    普法宣传",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040607","    法律援助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040610","    社区矫正",{"v":616000,"d":"616,000.00"},{"v":0,"d":"0.00"},{"v":616000,"d":"616,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040699","    其他司法支出",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"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":506035.92,"d":"506,035.92"},{"v":506035.92,"d":"506,035.92"},{"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":437359.92,"d":"437,359.92"},{"v":437359.92,"d":"437,359.92"},{"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":418753.2,"d":"418,753.20"},{"v":418753.2,"d":"418,753.20"},{"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":18606.72,"d":"18,606.72"},{"v":18606.72,"d":"18,606.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"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":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"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":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"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":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"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":169920,"d":"169,920.00"},{"v":169920,"d":"169,920.00"},{"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":119117.74,"d":"119,117.74"},{"v":119117.74,"d":"119,117.74"},{"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":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"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":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"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":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"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：司法局",{"$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":5115692.14,"d":"5,115,692.14"},"一、本年支出",{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":5115692.14,"d":"5,115,692.14"},"公共安全支出",{"v":4076406,"d":"4,076,406.00"},{"v":4076406,"d":"4,076,406.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":506035.92,"d":"506,035.92"},{"v":506035.92,"d":"506,035.92"},{"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":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"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":5115692.14,"d":"5,115,692.14"},"支出总计",{"v":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"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":28,"n_cols":5,"rows_kept":28,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：司法局",{"$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":5115692.14,"d":"5,115,692.14"},{"v":3939692.14,"d":"3,939,692.14"},{"v":1176000,"d":"1,176,000.00"}]
["204","公共安全支出",{"v":4076406,"d":"4,076,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":1176000,"d":"1,176,000.00"}]
["  06","  司法",{"v":4076406,"d":"4,076,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":1176000,"d":"1,176,000.00"}]
["    2040601","    行政运行（司法）",{"v":2900406,"d":"2,900,406.00"},{"v":2900406,"d":"2,900,406.00"},{"v":0,"d":"0.00"}]
["    2040604","    基层司法业务",{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"}]
["    2040605","    普法宣传",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    2040607","    法律援助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    2040610","    社区矫正",{"v":616000,"d":"616,000.00"},{"v":0,"d":"0.00"},{"v":616000,"d":"616,000.00"}]
["    2040699","    其他司法支出",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["208","社会保障和就业支出",{"v":506035.92,"d":"506,035.92"},{"v":506035.92,"d":"506,035.92"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":437359.92,"d":"437,359.92"},{"v":437359.92,"d":"437,359.92"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":418753.2,"d":"418,753.20"},{"v":418753.2,"d":"418,753.20"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":18606.72,"d":"18,606.72"},{"v":18606.72,"d":"18,606.72"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":169920,"d":"169,920.00"},{"v":169920,"d":"169,920.00"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":119117.74,"d":"119,117.74"},{"v":119117.74,"d":"119,117.74"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":76,"n_cols":5,"rows_kept":76,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：司法局",{"$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":3939692.14,"d":"3,939,692.14"},{"v":3229292.14,"d":"3,229,292.14"},{"v":710400,"d":"710,400.00"}]
["301","工资福利支出",{"v":3153416.14,"d":"3,153,416.14"},{"v":3153416.14,"d":"3,153,416.14"},{"v":0,"d":"0.00"}]
["  01","  基本工资",{"v":1268424,"d":"1,268,424.00"},{"v":1268424,"d":"1,268,424.00"},{"v":0,"d":"0.00"}]
["    30130101","    基本工资",{"v":1268424,"d":"1,268,424.00"},{"v":1268424,"d":"1,268,424.00"},{"v":0,"d":"0.00"}]
["  02","  津贴补贴",{"v":766680,"d":"766,680.00"},{"v":766680,"d":"766,680.00"},{"v":0,"d":"0.00"}]
["    301301020101","    人均78元补助工资(行政)",{"v":32760,"d":"32,760.00"},{"v":32760,"d":"32,760.00"},{"v":0,"d":"0.00"}]
["    301301020102","    人均100元生活补贴(行政)",{"v":42000,"d":"42,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["    301301020103","    人均170元其他工资(行政)",{"v":71400,"d":"71,400.00"},{"v":71400,"d":"71,400.00"},{"v":0,"d":"0.00"}]
["    301301020104","    200元菜篮子费(行政)",{"v":84000,"d":"84,000.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"}]
["    301301020105","    新增部分(行政)",{"v":47040,"d":"47,040.00"},{"v":47040,"d":"47,040.00"},{"v":0,"d":"0.00"}]
["    301301020199","    其他津补贴(行政)",{"v":486660,"d":"486,660.00"},{"v":486660,"d":"486,660.00"},{"v":0,"d":"0.00"}]
["    3013010203","    特殊岗位津贴",{"v":2820,"d":"2,820.00"},{"v":2820,"d":"2,820.00"},{"v":0,"d":"0.00"}]
["  03","  奖金",{"v":105702,"d":"105,702.00"},{"v":105702,"d":"105,702.00"},{"v":0,"d":"0.00"}]
["    30130103","    奖金",{"v":105702,"d":"105,702.00"},{"v":105702,"d":"105,702.00"},{"v":0,"d":"0.00"}]
["  08","  机关事业单位基本养老保险缴费",{"v":418753.2,"d":"418,753.20"},{"v":418753.2,"d":"418,753.20"},{"v":0,"d":"0.00"}]
["    30130108","    机关事业单位基本养老保险缴费",{"v":418753.2,"d":"418,753.20"},{"v":418753.2,"d":"418,753.20"},{"v":0,"d":"0.00"}]
["  09","  职业年金缴费",{"v":18606.72,"d":"18,606.72"},{"v":18606.72,"d":"18,606.72"},{"v":0,"d":"0.00"}]
["    30130109","    职业年金缴费",{"v":18606.72,"d":"18,606.72"},{"v":18606.72,"d":"18,606.72"},{"v":0,"d":"0.00"}]
["  10","  职工基本医疗保险缴费",{"v":169920,"d":"169,920.00"},{"v":169920,"d":"169,920.00"},{"v":0,"d":"0.00"}]
["    30130110","    职工基本医疗保险缴费",{"v":169920,"d":"169,920.00"},{"v":169920,"d":"169,920.00"},{"v":0,"d":"0.00"}]
["  11","  公务员医疗补助缴费",{"v":119117.74,"d":"119,117.74"},{"v":119117.74,"d":"119,117.74"},{"v":0,"d":"0.00"}]
["    30130111","    公务员医疗补助缴费",{"v":119117.74,"d":"119,117.74"},{"v":119117.74,"d":"119,117.74"},{"v":0,"d":"0.00"}]
["  13","  住房公积金",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]
["    30130113","    住房公积金",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]
["  99","  其他工资福利支出",{"v":42000,"d":"42,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["    3013019903","    聘用人员工资",{"v":42000,"d":"42,000.00"},{"v":42000,"d":"42,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":710400,"d":"710,400.00"},{"v":0,"d":"0.00"},{"v":710400,"d":"710,400.00"}]
["  01","  办公费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["    30130201","    办公费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["  02","  印刷费",{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"}]
["    30130202","    印刷费",{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"}]
["  04","  手续费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["    30130204","    手续费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["  05","  水费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["    30130205","    水费",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["  06","  电费",{"v":9900,"d":"9,900.00"},{"v":0,"d":"0.00"},{"v":9900,"d":"9,900.00"}]
["    30130206","    电费",{"v":9900,"d":"9,900.00"},{"v":0,"d":"0.00"},{"v":9900,"d":"9,900.00"}]
["  07","  邮电费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["    30130207","    邮电费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["  09","  物业管理费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["    30130209","    物业管理费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["  11","  差旅费",{"v":62000,"d":"62,000.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62,000.00"}]
["    30130211","    差旅费",{"v":62000,"d":"62,000.00"},{"v":0,"d":"0.00"},{"v":62000,"d":"62,000.00"}]
["  13","  维修(护)费",{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"}]
["    30130213","    维修(护)费",{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"}]
["  14","  租赁费",{"v":39000,"d":"39,000.00"},{"v":0,"d":"0.00"},{"v":39000,"d":"39,000.00"}]
["    30130214","    租赁费",{"v":39000,"d":"39,000.00"},{"v":0,"d":"0.00"},{"v":39000,"d":"39,000.00"}]
["  15","  会议费",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["    30130215","    会议费",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["  16","  培训费",{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"}]
["    30130216","    培训费",{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"}]
["  17","  公务接待费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    30130217","    公务接待费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["  26","  劳务费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30130226","    劳务费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  28","  工会经费",{"v":43200,"d":"43,200.00"},{"v":0,"d":"0.00"},{"v":43200,"d":"43,200.00"}]
["    30130228","    工会经费",{"v":43200,"d":"43,200.00"},{"v":0,"d":"0.00"},{"v":43200,"d":"43,200.00"}]
["  29","  福利费",{"v":31680,"d":"31,680.00"},{"v":0,"d":"0.00"},{"v":31680,"d":"31,680.00"}]
["    30130229","    福利费",{"v":31680,"d":"31,680.00"},{"v":0,"d":"0.00"},{"v":31680,"d":"31,680.00"}]
["  31","  公务用车运行维护费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["    30130231","    公务用车运行维护费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["  39","  其他交通费用",{"v":224400,"d":"224,400.00"},{"v":0,"d":"0.00"},{"v":224400,"d":"224,400.00"}]
["    3013023901","    公务交通补贴",{"v":224400,"d":"224,400.00"},{"v":0,"d":"0.00"},{"v":224400,"d":"224,400.00"}]
["  99","  其他商品和服务支出",{"v":44620,"d":"44,620.00"},{"v":0,"d":"0.00"},{"v":44620,"d":"44,620.00"}]
["    3013029999","    其他商品和服务支出",{"v":44620,"d":"44,620.00"},{"v":0,"d":"0.00"},{"v":44620,"d":"44,620.00"}]
["303","对个人和家庭的补助",{"v":75876,"d":"75,876.00"},{"v":75876,"d":"75,876.00"},{"v":0,"d":"0.00"}]
["  05","  生活补助",{"v":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"v":0,"d":"0.00"}]
["    3013030501","    遗嘱补助",{"v":68676,"d":"68,676.00"},{"v":68676,"d":"68,676.00"},{"v":0,"d":"0.00"}]
["  09","  奖励金",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["    30130309","    奖励金",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"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:司法局",{"$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":105000,"d":"105,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"}]
["10158","司法局",{"v":105000,"d":"105,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"},{"v":25000,"d":"25,000.00"},{"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":5115692.14,"d":"5,115,692.14"},{"v":0,"d":"0.00"}]
["公共安全支出",{"v":4076406,"d":"4,076,406.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":506035.92,"d":"506,035.92"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":289037.74,"d":"289,037.74"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":244212.48,"d":"244,212.48"},{"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":5115692.14,"d":"5,115,692.14"},{"v":5115692.14,"d":"5,115,692.14"},{"v":0,"d":"0.00"}]
["公共安全支出",{"v":4076406,"d":"4,076,406.00"},{"v":4076406,"d":"4,076,406.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":506035.92,"d":"506,035.92"},{"v":506035.92,"d":"506,035.92"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":289037.74,"d":"289,037.74"},{"v":289037.74,"d":"289,037.74"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":244212.48,"d":"244,212.48"},{"v":244212.48,"d":"244,212.48"},{"v":0,"d":"0.00"}]