{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["财政拨款收支预算总表","收支预算总表","收入预算总表","支出预算总表","工资福利支出","财政拨款支出预算表","政府性基金预算表","三公经费预算表"],"not_rendered":{"external_links":2,"defined_names":19},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"财政拨款收支预算总表","index":0,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":340.4,"d":"340.40"},"工资福利性支出",192.64,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",{"v":340.4,"d":"340.40"},"对个人和家庭补助支出",52.86,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",{"v":340.4,"d":"340.40"},"商品和服务支出",{"v":54.9,"d":"54.90"},"公共安全",272.97]
["    纳入预算管理的非税收入",{"v":0,"d":"0.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":0,"d":"0.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"基本建设支出",null,"社会保障和就业  ",34.29]
[null,null,"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":40,"d":"40.00"},"医疗卫生",13.93]
[{"$nulls":4},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",19.21]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":340.4,"d":"340.40"},"本年支出合计 ",{"v":340.4,"d":"340.40"},"本年支出合计 ",{"v":340.4,"d":"340.40"}]
[]
[null,null,"结转下年 ",null,"结转下年 "]
[]
[]
["     收    入    总    计 ",{"v":340.4,"d":"340.40"}," 支    出    总    计 ",{"v":340.4,"d":"340.40"},"         支    出    总    计 ",{"v":340.4,"d":"340.40"}]

{"sheet":"收支预算总表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：万元"]
["收      入 ",null,"支           出 "]
["项目 ","预算数 ","项目（按经济分类）","合计","项目（按功能分类） ","预算数 "]
["一、财政拨款",{"v":340.4,"d":"340.40"},"工资福利性支出",205.72,"一般公共服务",{"v":0,"d":"0.00"}]
[" (一)公共预算财政拨款(补助)",{"v":340.4,"d":"340.40"},"对个人和家庭补助支出",54.27,"外交",{"v":0,"d":"0.00"}]
["    经费拨款（补助）",{"v":340.4,"d":"340.40"},"商品和服务支出",102.84,"公共安全",349.03]
["    纳入预算管理的非税收入",{"v":0,"d":"0.00"},"对企事业单位的补贴",null,"教育    ",{"v":0,"d":"0.00"}]
["    上级专项转移支付",{"v":0,"d":"0.00"},"债务利息支出",null,"科学技术  ",{"v":0,"d":"0.00"}]
[" (二)政府性基金收入",{"v":0,"d":"0.00"},"债务还本支出",null,"文化体育与传媒",{"v":0,"d":"0.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"基本建设支出",null,"社会保障和就业  ",35.87]
["四、其他收入",{"v":0,"d":"0.00"},"其他资本性支出",{"v":0,"d":"0.00"},"社会保险基金支出",{"v":0,"d":"0.00"}]
["五、上级补助收入",null,"其他支出",56.53,"医疗卫生",13.93]
["六、附属单位上缴收入",{"$nulls":3},"环境保护",{"v":0,"d":"0.00"}]
[{"$nulls":4},"城乡社区事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"农林水事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"交通运输",{"v":0,"d":"0.00"}]
[{"$nulls":4},"资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"商业服务业等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"金融监管等事务支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国土资源气象等事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房保障支出",20.53]
[{"$nulls":4},"粮食安全物资储备事务",{"v":0,"d":"0.00"}]
[{"$nulls":4},"预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"国债还本付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"转移性支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计 ",{"v":340.4,"d":"340.40"},"本年支出合计 ",419.36,"本年支出合计 ",419.36]
[]
["七、上年结转",78.96,"结转下年 ",null,"结转下年 "]
["    上年财政拨款结转",68.83]
["    其他结转",10.13]
["     收    入    总    计 ",419.36," 支    出    总    计 ",419.36,"         支    出    总    计 ",419.36]

{"sheet":"收入预算总表","index":2,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算03表"]
["收入预算总表 "]
[{"$nulls":12},"单位：万元"]
["单位代码","单位名称（科目）","合  计","财政拨款（补助）",{"$nulls":3},"政府性基金财政拨款","事业单位经营收入","其他收入","上年结转"]
[{"$nulls":3},"小计","经费拨款（补助）","纳入预算管理的非税收入安排的拨款","上级专项转移支付",{"$nulls":3},"小计","上年财政拨款结转","其他结转"]
[null,"合计",419.36,{"v":340.4,"d":"340.40"},{"v":340.4,"d":"340.40"},{"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"},78.96,68.83,10.13]
[null,"A、行政机关",419.36,{"v":340.4,"d":"340.40"},{"v":340.4,"d":"340.40"},{"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"},78.96,68.83,10.13]
[null,"  3、一般管理部门类3档",419.36,{"v":340.4,"d":"340.40"},{"v":340.4,"d":"340.40"},{"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"},78.96,68.83,10.13]
["123001","    随州市司法局",419.36,{"v":340.4,"d":"340.40"},{"v":340.4,"d":"340.40"},{"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"},78.96,68.83,10.13]

{"sheet":"支出预算总表","index":3,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算04表"]
["支出预算总表"]
[{"$nulls":10},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合  计","基本支出",null,null,"项目支出","事业单位\n经营支出","对附属单位\n补助支出","上缴上\n级支出"]
[{"$nulls":4},"小计","人员支出","公用支出"]
[null,null,"合计",419.36,340.16,259.99,80.17,{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",419.36,340.16,259.99,80.17,{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",419.36,340.16,259.99,80.17,{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市司法局",419.36,340.16,259.99,80.17,{"v":79.2,"d":"79.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040601","123001","      行政运行（司法）",189.66,189.66,189.66,{"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"}]
["2040602","123001","      一般行政管理事务（司法）",80.17,80.17,{"v":0,"d":"0.00"},80.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040604","123001","      基层司法业务",34.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},34.36,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040605","123001","      普法宣传",27.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040699","123001","      其他司法支出",17.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},17.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080301","123001","      财政对基本养老保险基金的补助",2.07,2.07,2.07,{"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"}]
["2080302","123001","      财政对失业保险基金的补助",0.06,0.06,0.06,{"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","123001","      归口管理的行政单位离退休",33.74,33.74,33.74,{"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"}]
["2100502","123001","      事业单位医疗",13.93,13.93,13.93,{"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","123001","      住房公积金",15.22,15.22,15.22,{"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"}]
["2210202","123001","      提租补贴",5.31,5.31,5.31,{"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":"工资福利支出","index":4,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[1,0,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05表"]
["基本支出-人员经费预算表－工资福利支出"]
["填报单位：",{"$nulls":8},"单位：万元"]
["科目编码","单位\n代码","单位名称\n（科目）","工资福利支出"]
[{"$nulls":3},"小计","基本工资","津贴补贴","13个月工资","奖励性工资","社会保障缴费","其他"]
[{"$nulls":6},"　","　"]
[null,null,"合计",205.72,35.06,87.86,2.92,60.94,16.06,2.88]
[null,null,"A、行政机关",205.72,35.06,87.86,2.92,60.94,16.06,2.88]
[null,null,"  3、一般管理部门类3档",205.72,35.06,87.86,2.92,60.94,16.06,2.88]
[null,null,"    随州市司法局",205.72,35.06,87.86,2.92,60.94,16.06,2.88]
["2040601","123001","      行政运行（司法）",189.66,35.06,87.86,2.92,60.94,{"v":0,"d":"0.00"},2.88]
["2080301","123001","      财政对基本养老保险基金的补助",2.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.07,{"v":0,"d":"0.00"}]
["2080302","123001","      财政对失业保险基金的补助",0.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.06,{"v":0,"d":"0.00"}]
["2100502","123001","      事业单位医疗",13.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.93,{"v":0,"d":"0.00"}]

{"sheet":"财政拨款支出预算表","index":5,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10表"]
["财政经费拨款支出预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]
[null,null,"合计",{"v":340.4,"d":"340.40"},{"v":285.4,"d":"285.40"},{"v":245.5,"d":"245.50"},{"v":39.9,"d":"39.90"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"}]
[null,null,"A、行政机关",{"v":340.4,"d":"340.40"},{"v":285.4,"d":"285.40"},{"v":245.5,"d":"245.50"},{"v":39.9,"d":"39.90"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"}]
[null,null,"  3、一般管理部门类3档",{"v":340.4,"d":"340.40"},{"v":285.4,"d":"285.40"},{"v":245.5,"d":"245.50"},{"v":39.9,"d":"39.90"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"}]
[null,null,"    随州市司法局",{"v":340.4,"d":"340.40"},{"v":285.4,"d":"285.40"},{"v":245.5,"d":"245.50"},{"v":39.9,"d":"39.90"},{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":0,"d":"0.00"}]
["2040601","123001","      行政运行（司法）",178.07,178.07,178.07,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040602","123001","      一般行政管理事务（司法）",{"v":39.9,"d":"39.90"},{"v":39.9,"d":"39.90"},{"v":0,"d":"0.00"},{"v":39.9,"d":"39.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040604","123001","      基层司法业务",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["2040605","123001","      普法宣传",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
["2040699","123001","      其他司法支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["2080301","123001","      财政对基本养老保险基金的补助",0.58,0.58,0.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080302","123001","      财政对失业保险基金的补助",0.06,0.06,0.06,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","123001","      归口管理的行政单位离退休",33.65,33.65,33.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2100502","123001","      事业单位医疗",13.93,13.93,13.93,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","123001","      住房公积金",15.22,15.22,15.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210202","123001","      提租补贴",3.99,3.99,3.99,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算表","index":6,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[1,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算11表"]
["政府性基金预算表"]
[{"$nulls":9},"单位：万元"]
["科目编码","单位代码","单位名称（科目）","合计","基本支出",null,null,"项目支出"]
[{"$nulls":4},"小计","人员支出","日常公用支出","小计","延续性项目","新增性项目"]

{"sheet":"三公经费预算表","index":7,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,11,0,13],[1,0,2,13],[5,0,8,0],[5,1,8,1],[5,2,8,2],[5,3,8,3],[5,4,6,5],[5,6,6,7],[5,8,6,13],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,7,10],[7,11,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算22表"]
["三公经费预算表"]
[]
[]
[]
["单位编码","单位名称","三公总计","其中：财拨","公务接待费",null,"因公出国（境）费",null,"公务用车"]
[]
[{"$nulls":4},"总数","其中：财拨","总数","其中：财拨","总数",null,null,"其中：财拨"]
[{"$nulls":8},"合计","运行维护费","购置费","合计","运行维护费","购置费"]
[null,"合计",29.52,26.27,1.95,1.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.57,27.57,{"v":0,"d":"0.00"},24.32,24.32,{"v":0,"d":"0.00"}]
[null,"A、行政机关",29.52,26.27,1.95,1.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.57,27.57,{"v":0,"d":"0.00"},24.32,24.32,{"v":0,"d":"0.00"}]
[null,"  3、一般管理部门类3档",29.52,26.27,1.95,1.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.57,27.57,{"v":0,"d":"0.00"},24.32,24.32,{"v":0,"d":"0.00"}]
["123001","    随州市司法局",29.52,26.27,1.95,1.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.57,27.57,{"v":0,"d":"0.00"},24.32,24.32,{"v":0,"d":"0.00"}]