{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["收支总表1","收入总表2","支出总表3","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","三公经费表6"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2017年部门预算收支总表"]
["单位名称：司法局",{"$nulls":4},"单位：万元"]
["收                入",null,"支                         出"]
["项           目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":319.774061,"d":"319.7741"},"一、一般公共服务",{"v":0,"d":"0.0000"},"一、工资福利支出",{"v":175.60505,"d":"175.6051"}]
["二、社会保险基金收入",{"v":0,"d":"0.0000"},"二、外交",{"v":0,"d":"0.0000"},"二、商品和服务支出",{"v":174.523211,"d":"174.5232"}]
["三、非税收入",{"v":0,"d":"0.0000"},"三、国防",{"v":0,"d":"0.0000"},"三、对个人和家庭的补助",42.7258]
["   (一)政府性基金收入",{"v":0,"d":"0.0000"},"四、公共安全",{"v":350.128261,"d":"350.1283"},"四、对企事业单位的补助",{"v":0,"d":"0.0000"}]
["   (二)专项收入",{"v":0,"d":"0.0000"},"五、教育",{"v":0,"d":"0.0000"},"五、转移性支出",{"v":0,"d":"0.0000"}]
["   (三)彩票资金收入",{"v":0,"d":"0.0000"},"六、科学技术",{"v":0,"d":"0.0000"},"六、债务利息支出",{"v":0,"d":"0.0000"}]
["   (四)行政事业性收费收入",{"v":0,"d":"0.0000"},"七、文化体育与传媒",{"v":0,"d":"0.0000"},"七、债务还本支出",{"v":0,"d":"0.0000"}]
["   (五)罚没收入收入",{"v":0,"d":"0.0000"},"八、社会保障和就业",42.7258,"八、其他资本性支出",{"v":0,"d":"0.0000"}]
["   (六)国有资本经营收入",{"v":0,"d":"0.0000"},"九、社会保险基金支出",{"v":0,"d":"0.0000"},"九、基本建设支出",{"v":0,"d":"0.0000"}]
["   (七)国有资源（资产）有偿使用收入",{"v":0,"d":"0.0000"},"十、医疗卫生",{"v":0,"d":"0.0000"},"十、其他支出",{"v":0,"d":"0.0000"}]
["   (八)其他收入",{"v":0,"d":"0.0000"},"十一、节能环保",{"v":0,"d":"0.0000"}]
["四、转移性收入",{"v":0,"d":"0.0000"},"十二、城乡社区事务",{"v":0,"d":"0.0000"}]
["五、贷款回收本金和产权出让收入",{"v":0,"d":"0.0000"},"十三、农林水事务",{"v":0,"d":"0.0000"}]
["六、债务收入",{"v":0,"d":"0.0000"},"十四、交通运输",{"v":0,"d":"0.0000"}]
["七、上年结余结转",{"v":0,"d":"0.0000"},"十五、采掘电力信息等事务",{"v":0,"d":"0.0000"}]
["八、上级专款",{"v":73.08,"d":"73.0800"},"十六、商业服务业等事务",{"v":0,"d":"0.0000"}]
[null,null,"十七、金融监管支出",{"v":0,"d":"0.0000"}]
[null,null,"十八、地震灾后恢复重建支出",{"v":0,"d":"0.0000"}]
[null,null,"十九、国土资源气象等事务",{"v":0,"d":"0.0000"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.0000"}]
[null,null,"二十一、粮油物资管理事务",{"v":0,"d":"0.0000"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.0000"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.0000"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.0000"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.0000"}]
["收   入   合   计",{"v":392.854061,"d":"392.8541"},"功能分类支出合计",{"v":392.854061,"d":"392.8541"},"经济支出合计",{"v":392.854061,"d":"392.8541"}]

{"sheet":"收入总表2","index":1,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,4,0],[3,1,3,3],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算02表"]
["2017年部门预算收入总表"]
["单位名称：司法局",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":392.854061,"d":"392.8541"},{"v":319.774061,"d":"319.7741"},{"v":319.774061,"d":"319.7741"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":73.08,"d":"73.0800"},{"v":0,"d":"0.0000"}]

{"sheet":"支出总表3","index":2,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,4,0],[3,1,3,3],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算03表"]
["2017年部门预算支出总表"]
["单位名称：司法局",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":392.854061,"d":"392.8541"},{"v":319.774061,"d":"319.7741"},{"v":319.774061,"d":"319.7741"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":73.08,"d":"73.0800"},{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出4（功能科目）","index":3,"n_rows":19,"n_cols":5,"rows_kept":19,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算04表"]
[]
["2017年一般公共预算支出表（按功能科目）"]
["单位名称：司法局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":392.854061,"d":"392.8541"},{"v":255.774061,"d":"255.7741"},{"v":137.08,"d":"137.0800"}]
["204","公共安全支出",{"v":350.128261,"d":"350.1283"},{"v":213.048261,"d":"213.0483"},{"v":137.08,"d":"137.0800"}]
["  20406","  司法",{"v":350.128261,"d":"350.1283"},{"v":213.048261,"d":"213.0483"},{"v":137.08,"d":"137.0800"}]
["    2040601","    行政运行（司法）",{"v":213.048261,"d":"213.0483"},{"v":213.048261,"d":"213.0483"},{"v":0,"d":"0.0000"}]
["    2040604","    基层司法业务",{"v":13,"d":"13.0000"},{"v":0,"d":"0.0000"},{"v":13,"d":"13.0000"}]
["    2040605","    普法宣传",{"v":15,"d":"15.0000"},{"v":0,"d":"0.0000"},{"v":15,"d":"15.0000"}]
["    2040607","    法律援助",{"v":15,"d":"15.0000"},{"v":0,"d":"0.0000"},{"v":15,"d":"15.0000"}]
["    2040607","    法律援助",{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"},{"v":5,"d":"5.0000"}]
["    2040610","    社区矫正",{"v":24.08,"d":"24.0800"},{"v":0,"d":"0.0000"},{"v":24.08,"d":"24.0800"}]
["    2040699","    其他司法支出",{"v":65,"d":"65.0000"},{"v":0,"d":"0.0000"},{"v":65,"d":"65.0000"}]
["208","社会保障和就业支出",42.7258,42.7258,{"v":0,"d":"0.0000"}]
["  20805","  行政事业单位离退休",42.7258,42.7258,{"v":0,"d":"0.0000"}]
["    2080501","    归口管理的行政单位离退休",42.7258,42.7258,{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":35,"n_cols":5,"rows_kept":35,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算05表"]
["2017年一般公共预算支出表（按经济科目）"]
[]
["单位名称：司法局",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":392.854061,"d":"392.8541"},{"v":255.774061,"d":"255.7741"},{"v":64,"d":"64.0000"}]
["301","工资福利支出",{"v":175.60505,"d":"175.6051"},{"v":175.60505,"d":"175.6051"},{"v":0,"d":"0.0000"}]
["  30101","  基本工资",89.7858,89.7858,{"v":0,"d":"0.0000"}]
["  30102","  津贴补贴",{"v":51.516,"d":"51.5160"},{"v":51.516,"d":"51.5160"},{"v":0,"d":"0.0000"}]
["  30103","  奖金",{"v":6.72225,"d":"6.7223"},{"v":6.72225,"d":"6.7223"},{"v":0,"d":"0.0000"}]
["  30106","  伙食补助费",{"v":7.92,"d":"7.9200"},{"v":7.92,"d":"7.9200"},{"v":0,"d":"0.0000"}]
["  3019901","  降温费",{"v":2.046,"d":"2.0460"},{"v":2.046,"d":"2.0460"},{"v":0,"d":"0.0000"}]
["  3019902","  取暖费",{"v":1.805,"d":"1.8050"},{"v":1.805,"d":"1.8050"},{"v":0,"d":"0.0000"}]
["  3019904","  独子费",{"v":0.048,"d":"0.0480"},{"v":0.048,"d":"0.0480"},{"v":0,"d":"0.0000"}]
["  3019905","  托儿费",{"v":0.012,"d":"0.0120"},{"v":0.012,"d":"0.0120"},{"v":0,"d":"0.0000"}]
["  3019906","  回民补",{"v":0.012,"d":"0.0120"},{"v":0.012,"d":"0.0120"},{"v":0,"d":"0.0000"}]
["  3019909","  改革性补贴",{"v":15.738,"d":"15.7380"},{"v":15.738,"d":"15.7380"},{"v":0,"d":"0.0000"}]
["302","商品和服务支出",{"v":174.523211,"d":"174.5232"},{"v":37.443211,"d":"37.4432"},{"v":64,"d":"64.0000"}]
["  30201","  办公费",{"v":11,"d":"11.0000"},{"v":11,"d":"11.0000"},{"v":0,"d":"0.0000"}]
["  30215","  会议费",{"v":0.66,"d":"0.6600"},{"v":0.66,"d":"0.6600"},{"v":0,"d":"0.0000"}]
["  30216","  培训费",{"v":0.66,"d":"0.6600"},{"v":0.66,"d":"0.6600"},{"v":0,"d":"0.0000"}]
["  30228","  工会经费",{"v":2.629224,"d":"2.6292"},{"v":2.629224,"d":"2.6292"},{"v":0,"d":"0.0000"}]
["  30229","  福利费",0.0792,0.0792,{"v":0,"d":"0.0000"}]
["  30230","  公务用车运行维护费",{"v":5,"d":"5.0000"},{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"}]
["  30231","  商品和服务支出",{"v":124,"d":"124.0000"},{"v":0,"d":"0.0000"},{"v":59,"d":"59.0000"}]
["  30231","  商品和服务支出",{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"},{"v":5,"d":"5.0000"}]
["  30233","  职工教育经费",{"v":1.346787,"d":"1.3468"},{"v":1.346787,"d":"1.3468"},{"v":0,"d":"0.0000"}]
["  30239","  其他交通费用",{"v":16.068,"d":"16.0680"},{"v":16.068,"d":"16.0680"},{"v":0,"d":"0.0000"}]
["  30299","  其他商品和服务支出",{"v":8.08,"d":"8.0800"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["303","对个人和家庭的补助",42.7258,42.7258,{"v":0,"d":"0.0000"}]
["  30302","  退休费",39.8558,39.8558,{"v":0,"d":"0.0000"}]
["  30305","  生活补助",{"v":0.96,"d":"0.9600"},{"v":0.96,"d":"0.9600"},{"v":0,"d":"0.0000"}]
["  30316","  取暖费",{"v":1.13,"d":"1.1300"},{"v":1.13,"d":"1.1300"},{"v":0,"d":"0.0000"}]
["  30320","  活动经费（退休）",{"v":0.78,"d":"0.7800"},{"v":0.78,"d":"0.7800"},{"v":0,"d":"0.0000"}]

{"sheet":"三公经费表6","index":5,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[8,0,10,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算06表"]
["2017年“三公”经费预算表"]
[]
["单位名称：司法局",{"$nulls":4},"单位：万元"]
["年度","“三公”经费财政拨款预算总额","因公出国(境)费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["**",1,2,3,4,5]
[2017,{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":5,"d":"5.0000"}]
["     注：“三公经费”财政拨款预算数，是指本部门当年部门预算安排的因公出国（境）费用、公务接待费、公务用车购置和运行维护费预算数（含基本经费和项目经费）。其中公务用车运行维护费包含公务用车燃油、维修、保险及其他共计四项。"]