{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["公共预算收支总表","公共预算收入表","公共预算支出表","公共预算拨款支出表","政府性基金收支预算","三公经费预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算收支总表","index":0,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,1,1,4]],"flags":["formulas_cached_only"]}
[null,"附件11"]
[null,"2015年部门一般公共预算收支预算总表"]
[null,"单位名称：青阳县司法局",null,null,"单位：万元"]
[null,"收入             ",null,"支出"]
[null,"项目","预算数","项目","预算数"]
[null,"一、公共财政预算收入",{"v":219.19328,"d":"219.19"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
[null,"    公共财政拨款",{"v":219.19328,"d":"219.19"},"二、外交支出",{"v":0,"d":"0.00"}]
[null,"    缴入国库行政事业性收费",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"}]
[null,"    罚没收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":261.115216,"d":"261.12"}]
[null,"    专项收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"}]
[null,"二、预算外收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"}]
[null,"   事业收入（不含预算外）",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[null,"三、其他收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":31.419924,"d":"31.42"}]
[null,"     经营收入",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":4.50294,"d":"4.50"}]
[null,"     上级补助收入",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"}]
[null,"     附属单位上缴收入",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"}]
[null,"     其他",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"}]
[null,"四、上年结余",{"v":91.7,"d":"91.70"},"十三、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十四、资源勘探电力信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十六、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"十九、住房保障支出",{"v":13.8552,"d":"13.86"}]
[{"$nulls":3},"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"二十一、国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"二十二、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":3},"二十三、转移性支出",{"v":0,"d":"0.00"}]
[null,"收入总计",{"v":310.89328,"d":"310.89"},"支出总计",{"v":310.89328,"d":"310.89"}]

{"sheet":"公共预算收入表","index":1,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[1,0,1,10],[2,0,2,1],[2,8,2,10]],"flags":["formulas_cached_only"]}
["附件12"]
["2015年部门一般公共预算收入预算表"]
["单位名称:青阳县司法局",{"$nulls":7},"单位：万元"]
["功能科目编码","功能科目名称","合计","公共预算收入",{"$nulls":4},"预算外收入","其他资金","上年结余"]
[{"$nulls":3},"小计","公共拨款收入","缴入国库的行政事业性收费","罚没收入","专项收入"]
["合计",null,{"v":310.89328,"d":"310.89"},{"v":219.19328,"d":"219.19"},{"v":219.19328,"d":"219.19"},{"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":91.7,"d":"91.70"}]
["204","公共安全支出",{"v":261.115216,"d":"261.12"},{"v":169.415216,"d":"169.42"},{"v":169.415216,"d":"169.42"},{"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":91.7,"d":"91.70"}]
["  20406","  司法",{"v":261.115216,"d":"261.12"},{"v":169.415216,"d":"169.42"},{"v":169.415216,"d":"169.42"},{"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":91.7,"d":"91.70"}]
["    2040601","    行政运行（司法）",{"v":261.115216,"d":"261.12"},{"v":169.415216,"d":"169.42"},{"v":169.415216,"d":"169.42"},{"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":91.7,"d":"91.70"}]
["208","社会保障和就业支出",{"v":31.419924,"d":"31.42"},{"v":31.419924,"d":"31.42"},{"v":31.419924,"d":"31.42"},{"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"}]
["  20803","  财政对社会保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"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"}]
["    2080305","    财政对生育保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"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"}]
["  20805","  行政事业单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"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"}]
["    2080501","    归口管理的行政单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"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"}]
["210","医疗卫生与计划生育支出",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"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"}]
["  21005","  医疗保障",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"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"}]
["    2100501","    行政单位医疗",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"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",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"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"}]
["  22102","  住房改革支出",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"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",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"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":"公共预算支出表","index":2,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[1,1,1,6],[2,1,2,2],[2,5,2,6]],"flags":["formulas_cached_only"]}
[]
[null,"2015年部门一般公共预算支出预算表"]
[null,"单位名称：青阳县司法局",{"$nulls":3},"单位：万元"]
[null,"功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
[null,"合计",null,{"v":310.89328,"d":"310.89"},{"v":177.19328,"d":"177.19"},{"v":133.7,"d":"133.70"}]
[null,"204","公共安全支出",{"v":261.115216,"d":"261.12"},{"v":127.415216,"d":"127.42"},{"v":133.7,"d":"133.70"}]
[null,"  20406","  司法",{"v":261.115216,"d":"261.12"},{"v":127.415216,"d":"127.42"},{"v":133.7,"d":"133.70"}]
[null,"    2040601","    行政运行（司法）",{"v":261.115216,"d":"261.12"},{"v":127.415216,"d":"127.42"},{"v":133.7,"d":"133.70"}]
[null,"208","社会保障和就业支出",{"v":31.419924,"d":"31.42"},{"v":31.419924,"d":"31.42"},{"v":0,"d":"0.00"}]
[null,"  20803","  财政对社会保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0,"d":"0.00"}]
[null,"    2080305","    财政对生育保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0,"d":"0.00"}]
[null,"  20805","  行政事业单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":0,"d":"0.00"}]
[null,"    2080501","    归口管理的行政单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":0,"d":"0.00"}]
[null,"210","医疗卫生与计划生育支出",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"  21005","  医疗保障",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"    2100501","    行政单位医疗",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"221","住房保障支出",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]
[null,"  22102","  住房改革支出",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]
[null,"    2210201","    住房公积金",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]

{"sheet":"公共预算拨款支出表","index":3,"n_rows":27,"n_cols":7,"rows_kept":27,"merged":[[1,1,1,6],[2,5,2,6]],"flags":["formulas_cached_only"]}
[null,"附件14"]
[null,"2015年部门一般公共预算财政拨款支出预算表"]
[null,"单位名称：青阳县司法局",{"$nulls":3},"单位：万元"]
[null,"功能科目编码/经济科目编码","功能科目名称/经济科目名称","合计","基本支出","项目支出","备注"]
[{"$nulls":3},{"v":219.19328,"d":"219.19"},{"v":177.19328,"d":"177.19"},{"v":42,"d":"42.00"}]
[null,"204","公共安全支出",{"v":169.415216,"d":"169.42"},{"v":127.415216,"d":"127.42"},{"v":42,"d":"42.00"}]
[null,"  20406","  司法",{"v":169.415216,"d":"169.42"},{"v":127.415216,"d":"127.42"},{"v":42,"d":"42.00"}]
[null,"    2040601","    行政运行（司法）",{"v":169.415216,"d":"169.42"},{"v":127.415216,"d":"127.42"},{"v":42,"d":"42.00"}]
[null,"      301","      工资福利支出",{"v":75.109,"d":"75.11"},{"v":75.109,"d":"75.11"},{"v":0,"d":"0.00"}]
[null,"      302","      商品和服务支出",{"v":93.751816,"d":"93.75"},{"v":51.751816,"d":"51.75"},{"v":42,"d":"42.00"}]
[null,"      303","      对个人和家庭的补助",{"v":0.5544,"d":"0.55"},{"v":0.5544,"d":"0.55"},{"v":0,"d":"0.00"}]
[null,"208","社会保障和就业支出",{"v":31.419924,"d":"31.42"},{"v":31.419924,"d":"31.42"},{"v":0,"d":"0.00"}]
[null,"  20803","  财政对社会保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0,"d":"0.00"}]
[null,"    2080305","    财政对生育保险基金的补助",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0,"d":"0.00"}]
[null,"      301","      工资福利支出",{"v":0.277104,"d":"0.28"},{"v":0.277104,"d":"0.28"},{"v":0,"d":"0.00"}]
[null,"  20805","  行政事业单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":0,"d":"0.00"}]
[null,"    2080501","    归口管理的行政单位离退休",{"v":31.14282,"d":"31.14"},{"v":31.14282,"d":"31.14"},{"v":0,"d":"0.00"}]
[null,"      301","      工资福利支出",{"v":18.7656,"d":"18.77"},{"v":18.7656,"d":"18.77"},{"v":0,"d":"0.00"}]
[null,"      303","      对个人和家庭的补助",{"v":12.37722,"d":"12.38"},{"v":12.37722,"d":"12.38"},{"v":0,"d":"0.00"}]
[null,"210","医疗卫生与计划生育支出",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"  21005","  医疗保障",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"    2100501","    行政单位医疗",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"      301","      工资福利支出",{"v":4.50294,"d":"4.50"},{"v":4.50294,"d":"4.50"},{"v":0,"d":"0.00"}]
[null,"221","住房保障支出",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]
[null,"  22102","  住房改革支出",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]
[null,"    2210201","    住房公积金",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]
[null,"      303","      对个人和家庭的补助",{"v":13.8552,"d":"13.86"},{"v":13.8552,"d":"13.86"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金收支预算","index":4,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[1,1,1,7],[3,5,3,7]],"flags":["formulas_cached_only"]}
[]
[null,"2015年部门政府性基金预算收支预算表"]
[null,"",{"$nulls":5},"单位：万元"]
[null,"科目编码",null,"科目名称","本年政府性基金财政拨款收入","本年政府性基金财政拨款支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]

{"sheet":"三公经费预算表","index":5,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[]
[null,"2015年部门“三公”经费预算表"]
[null,"单位名称：青阳县司法局","单位：万元"]
[null,"项目","预算数"]
[null,"合计",20]
[null,"因公出国（境）费",0]
[null,"公务接待费",12]
[null,"公务用车购置及运行费",8]
[null,"  其中：公务用车运行费",8]
[null,"       公务用车购置费 ",0]