{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"not_rendered":{"external_links":1,"defined_names":12},"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"]}
[{"$nulls":20},{"v":2944,"d":"2,944"}]
[]
["2018年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,""]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"奉新县司法局"]
[]
[]
[]
["单位负责人签章：",{"$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":26,"n_cols":4,"rows_kept":26,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：奉新县司法局",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",455.98,"合计",508.01]
["    一般公共预算拨款收入",455.98,"公共安全支出",415.07]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",46.07]
["    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",18.26]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",28.61]
["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":47,"d":"47.00"},{"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"}]
["本年收入合计",502.98,"本年支出合计",508.01]
["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）",5.03]
["    财政拨款结转（结余）",5.03]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",508.01,"支出总计",508.01]

{"sheet":"部门收入总表","index":2,"n_rows":20,"n_cols":15,"rows_kept":20,"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：奉新县司法局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","财政拨款",{"$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",508.01,455.98,455.98,{"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":47,"d":"47.00"},{"v":0,"d":"0.00"},5.03]
["204","公共安全支出",415.07,363.04,363.04,{"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":47,"d":"47.00"},{"v":0,"d":"0.00"},5.03]
["  06","  司法",415.07,363.04,363.04,{"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":47,"d":"47.00"},{"v":0,"d":"0.00"},5.03]
["    2040601","    行政运行（司法）",372.63,{"v":320.6,"d":"320.60"},{"v":320.6,"d":"320.60"},{"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":47,"d":"47.00"},{"v":0,"d":"0.00"},5.03]
["    2040602","    一般行政管理事务（司法）",42.44,42.44,42.44,{"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"}]
["208","社会保障和就业支出",46.07,46.07,46.07,{"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"}]
["  05","  行政事业单位离退休",46.07,46.07,46.07,{"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"}]
["    2080505","    机关事业单位基本养老保险缴费支出",46.07,46.07,46.07,{"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"}]
["210","医疗卫生与计划生育支出",18.26,18.26,18.26,{"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"}]
["  11","  行政事业单位医疗",18.26,18.26,18.26,{"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"}]
["    2101101","    行政单位医疗",18.26,18.26,18.26,{"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"}]
["221","住房保障支出",28.61,28.61,28.61,{"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"}]
["  02","  住房改革支出",28.61,28.61,28.61,{"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"}]
["    2210201","    住房公积金",28.61,28.61,28.61,{"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":20,"n_cols":8,"rows_kept":20,"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：奉新县司法局",{"$nulls":6},"单位：万元"]
["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",508.01,465.57,42.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204","公共安全支出",415.07,372.63,42.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  06","  司法",415.07,372.63,42.44,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040601","    行政运行（司法）",372.63,372.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2040602","    一般行政管理事务（司法）",42.44,{"v":0,"d":"0.00"},42.44,{"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",46.07,46.07,{"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",46.07,46.07,{"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",46.07,46.07,{"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",18.26,18.26,{"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",18.26,18.26,{"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",18.26,18.26,{"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",28.61,28.61,{"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",28.61,28.61,{"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",28.61,28.61,{"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":87,"n_cols":33,"rows_kept":87,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：奉新县司法局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",455.98,"一、本年支出",455.98,455.98,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",455.98,"公共安全支出",363.04,363.04,{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",46.07,46.07,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"医疗卫生与计划生育支出",18.26,18.26,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",28.61,28.61,{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",455.98,"支出总计",455.98,455.98,{"v":0,"d":"0.00"}]
{"$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":20,"n_cols":5,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：奉新县司法局",{"$nulls":3},"单位：万元"]
["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",455.98,413.54,42.44]
["204","公共安全支出",363.04,{"v":320.6,"d":"320.60"},42.44]
["  06","  司法",363.04,{"v":320.6,"d":"320.60"},42.44]
["    2040601","    行政运行（司法）",{"v":320.6,"d":"320.60"},{"v":320.6,"d":"320.60"},{"v":0,"d":"0.00"}]
["    2040602","    一般行政管理事务（司法）",42.44,{"v":0,"d":"0.00"},42.44]
["208","社会保障和就业支出",46.07,46.07,{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",46.07,46.07,{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",46.07,46.07,{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",18.26,18.26,{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",18.26,18.26,{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",18.26,18.26,{"v":0,"d":"0.00"}]
["221","住房保障支出",28.61,28.61,{"v":0,"d":"0.00"}]
["  02","  住房改革支出",28.61,28.61,{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",28.61,28.61,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":47,"n_cols":5,"rows_kept":47,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：奉新县司法局",{"$nulls":3},"单位：万元"]
["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",413.54,326.69,86.85]
["301","工资福利支出",324.38,324.38,{"v":0,"d":"0.00"}]
["  3013010101","  职务(机关工人岗位)工资",39.37,39.37,{"v":0,"d":"0.00"}]
["  3013010102","  级别(技术等级)工资",77.09,77.09,{"v":0,"d":"0.00"}]
["  3013010105","  岗位工资",10.75,10.75,{"v":0,"d":"0.00"}]
["  3013010106","  薪级工资",9.41,9.41,{"v":0,"d":"0.00"}]
["  3013010304","  津贴补贴",{"v":84,"d":"84.00"},{"v":84,"d":"84.00"},{"v":0,"d":"0.00"}]
["  3013010399","  其他津贴",4.71,4.71,{"v":0,"d":"0.00"}]
["  3013010401","  一次性奖金",1.99,1.99,{"v":0,"d":"0.00"}]
["  3013010504","  工伤保险",0.66,0.66,{"v":0,"d":"0.00"}]
["  3013010506","  事业单位失业保险",0.12,0.12,{"v":0,"d":"0.00"}]
["  301301050701","  在职人员医保经费",13.24,13.24,{"v":0,"d":"0.00"}]
["  301301050702","  退休人员医保经费",4.73,4.73,{"v":0,"d":"0.00"}]
["  3013010508","  大病医疗保险",0.29,0.29,{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险",46.07,46.07,{"v":0,"d":"0.00"}]
["  3013011301","  在职人员住房公积金",26.47,26.47,{"v":0,"d":"0.00"}]
["  3013011303","  退休人员住房公积金",2.14,2.14,{"v":0,"d":"0.00"}]
["  3013019902","  降温费烤火费",3.34,3.34,{"v":0,"d":"0.00"}]
["302","商品和服务支出",86.85,{"v":0,"d":"0.00"},86.85]
["  30130201","  办公费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  30130202","  印刷费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30130203","  咨询费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30130204","  手续费",{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"}]
["  30130205","  水费",{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"}]
["  30130206","  电费",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":3.8,"d":"3.80"}]
["  3013020701","  邮电费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["  30130209","  物业管理费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["  30130210","  交通费",{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"}]
["  30130211","  差旅费",3.07,{"v":0,"d":"0.00"},3.07]
["  30130213","  维修(护)费",4.83,{"v":0,"d":"0.00"},4.83]
["  30130214","  租赁费",2.42,{"v":0,"d":"0.00"},2.42]
["  30130215","  会议费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  30130216","  培训费",5.37,{"v":0,"d":"0.00"},5.37]
["  30130217","  公务接待费",9.56,{"v":0,"d":"0.00"},9.56]
["  30130226","  劳务费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["  3013023004","  工会经费(定额)",{"v":3.4,"d":"3.40"},{"v":0,"d":"0.00"},{"v":3.4,"d":"3.40"}]
["  30130234","  公务用车运行维护费",{"v":14.8,"d":"14.80"},{"v":0,"d":"0.00"},{"v":14.8,"d":"14.80"}]
["303","对个人和家庭的补助",2.31,2.31,{"v":0,"d":"0.00"}]
["  301303010202","  津贴补贴(退休)",1.27,1.27,{"v":0,"d":"0.00"}]
["  301303010203","  烤火费(退休)",0.41,0.41,{"v":0,"d":"0.00"}]
["  3013030501","  生活补助(遗属补助)",0.63,0.63,{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":8,"n_cols":7,"rows_kept":8,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:奉新县司法局",{"$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":34.8,"d":"34.80"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14.8,"d":"14.80"},{"v":0,"d":"0.00"}]
[null,"奉新县司法局",{"v":34.8,"d":"34.80"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14.8,"d":"14.80"},{"v":0,"d":"0.00"}]
["145001","  奉新县司法局",{"v":34.8,"d":"34.80"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":14.8,"d":"14.80"},{"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：万元"]
["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]