{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[143001]横峰县司法局",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、财政拨款收入",{"v":659.5938,"d":"659.59"},"公共安全支出",{"v":626.808066,"d":"626.81"}]
["    （一）一般公共预算收入",{"v":659.5938,"d":"659.59"},"社会保障和就业支出",{"v":63.0836,"d":"63.08"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":27.8579,"d":"27.86"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":47.9823,"d":"47.98"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":5,"d":"5.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":664.5938,"d":"664.59"},"本年支出合计",{"v":765.731866,"d":"765.73"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":101.138066,"d":"101.14"}]
[]
["收入总计",{"v":765.731866,"d":"765.73"},"支出总计",{"v":765.731866,"d":"765.73"}]

{"sheet":"单位收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[143001]横峰县司法局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":765.731866,"d":"765.73"},{"v":101.138066,"d":"101.14"},{"v":659.5938,"d":"659.59"},{"v":659.5938,"d":"659.59"},{"$nulls":7},{"v":5,"d":"5.00"}]
["204","公共安全支出",{"v":626.808066,"d":"626.81"},{"v":101.138066,"d":"101.14"},520.67,520.67,{"$nulls":7},{"v":5,"d":"5.00"}]
["　06","　司法",{"v":626.808066,"d":"626.81"},{"v":101.138066,"d":"101.14"},520.67,520.67,{"$nulls":7},{"v":5,"d":"5.00"}]
["　　2040601","　　行政运行",507.27,null,507.27,507.27]
["　　2040604","　　基层司法业务",{"v":6.4,"d":"6.40"},null,{"v":6.4,"d":"6.40"},{"v":6.4,"d":"6.40"}]
["　　2040605","　　普法宣传",{"v":5.078885,"d":"5.08"},{"v":0.078885,"d":"0.08"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2040607","　　公共法律服务",{"v":2.0162,"d":"2.02"},{"v":0.0162,"d":"0.02"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2040610","　　社区矫正",{"v":10.925099,"d":"10.93"},{"v":10.925099,"d":"10.93"}]
["　　2040612","　　法治建设",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["　　2040699","　　其他司法支出",{"v":94.517882,"d":"94.52"},{"v":89.517882,"d":"89.52"},{"$nulls":9},{"v":5,"d":"5.00"}]
["208","社会保障和就业支出",{"v":63.0836,"d":"63.08"},null,{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　05","　行政事业单位养老支出",{"v":63.0836,"d":"63.08"},null,{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":63.0836,"d":"63.08"},null,{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["210","卫生健康支出",{"v":27.8579,"d":"27.86"},null,{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　11","　行政事业单位医疗",{"v":27.8579,"d":"27.86"},null,{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　　2101101","　　行政单位医疗",{"v":27.8579,"d":"27.86"},null,{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["221","住房保障支出",{"v":47.9823,"d":"47.98"},null,{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　02","　住房改革支出",{"v":47.9823,"d":"47.98"},null,{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　　2210201","　　住房公积金",{"v":47.9823,"d":"47.98"},null,{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]

{"sheet":"单位支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[143001]横峰县司法局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":765.731866,"d":"765.73"},{"v":646.1938,"d":"646.19"},{"v":119.538066,"d":"119.54"}]
["204","公共安全支出",{"v":626.808066,"d":"626.81"},507.27,{"v":119.538066,"d":"119.54"}]
["　06","　司法",{"v":626.808066,"d":"626.81"},507.27,{"v":119.538066,"d":"119.54"}]
["　　2040601","　　行政运行",507.27,507.27]
["　　2040604","　　基层司法业务",{"v":6.4,"d":"6.40"},null,{"v":6.4,"d":"6.40"}]
["　　2040605","　　普法宣传",{"v":5.078885,"d":"5.08"},null,{"v":5.078885,"d":"5.08"}]
["　　2040607","　　公共法律服务",{"v":2.0162,"d":"2.02"},null,{"v":2.0162,"d":"2.02"}]
["　　2040610","　　社区矫正",{"v":10.925099,"d":"10.93"},null,{"v":10.925099,"d":"10.93"}]
["　　2040612","　　法治建设",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　　2040699","　　其他司法支出",{"v":94.517882,"d":"94.52"},null,{"v":94.517882,"d":"94.52"}]
["208","社会保障和就业支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　05","　行政事业单位养老支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["210","卫生健康支出",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　11","　行政事业单位医疗",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　　2101101","　　行政单位医疗",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["221","住房保障支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　02","　住房改革支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　　2210201","　　住房公积金",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[143001]横峰县司法局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":659.5938,"d":"659.59"},"一、本年支出",{"v":659.5938,"d":"659.59"},{"v":659.5938,"d":"659.59"}," "," "]
["  一般公共预算拨款收入",{"v":659.5938,"d":"659.59"},"公共安全支出",520.67,520.67," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}," "]
[null,null,"住房保障支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":659.5938,"d":"659.59"},"支出总计",{"v":659.5938,"d":"659.59"},{"v":659.5938,"d":"659.59"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[143001]横峰县司法局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":659.5938,"d":"659.59"},{"v":646.1938,"d":"646.19"},{"v":13.4,"d":"13.40"}]
["204","公共安全支出",520.67,507.27,{"v":13.4,"d":"13.40"}]
["　06","　司法",520.67,507.27,{"v":13.4,"d":"13.40"}]
["　　2040601","　　行政运行",507.27,507.27]
["　　2040604","　　基层司法业务",{"v":6.4,"d":"6.40"},null,{"v":6.4,"d":"6.40"}]
["　　2040605","　　普法宣传",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2040607","　　公共法律服务",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["208","社会保障和就业支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　05","　行政事业单位养老支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["210","卫生健康支出",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　11","　行政事业单位医疗",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　　2101101","　　行政单位医疗",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["221","住房保障支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　02","　住房改革支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["　　2210201","　　住房公积金",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[143001]横峰县司法局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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":646.1938,"d":"646.19"},{"v":587.3938,"d":"587.39"},{"v":58.8,"d":"58.80"}]
["301","工资福利支出",{"v":586.1768,"d":"586.18"}]
["　30101","　基本工资",{"v":182.4996,"d":"182.50"},{"v":182.4996,"d":"182.50"}]
["　30102","　津贴补贴",{"v":86.388,"d":"86.39"},{"v":86.388,"d":"86.39"}]
["　30103","　奖金",{"v":89.5566,"d":"89.56"},{"v":89.5566,"d":"89.56"}]
["　30106","　伙食补助费",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
["　30107","　绩效工资",75.42,75.42]
["　30108","　机关事业单位基本养老保险缴费",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["　30110","　职工基本医疗保险缴费",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["　30112","　其他社会保障缴费",{"v":1.3888,"d":"1.39"},{"v":1.3888,"d":"1.39"}]
["　30113","　住房公积金",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]
["302","商品和服务支出",{"v":58.8,"d":"58.80"},null,{"v":58.8,"d":"58.80"}]
["　30201","　办公费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30205","　水费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30206","　电费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30207","　邮电费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30211","　差旅费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30217","　公务接待费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　30228","　工会经费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["　30229","　福利费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30231","　公务用车运行维护费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["　30239","　其他交通费用",{"v":13.5,"d":"13.50"},null,{"v":13.5,"d":"13.50"}]
["303","对个人和家庭的补助",{"v":1.217,"d":"1.22"}]
["　30305","　生活补助",{"v":1.089,"d":"1.09"},{"v":1.089,"d":"1.09"}]
["　30399","　其他对个人和家庭的补助",{"v":0.128,"d":"0.13"},{"v":0.128,"d":"0.13"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[143001]横峰县司法局",{"$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 "}]
["143001","横峰县司法局",{"v":17,"d":"17.00"},null,{"v":7,"d":"7.00"},{"v":10,"d":"10.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2023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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[143001]横峰县司法局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[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":765.731866,"d":"765.73"}]
["公共安全支出",{"v":626.808066,"d":"626.81"}]
["社会保障和就业支出",{"v":63.0836,"d":"63.08"}]
["卫生健康支出",{"v":27.8579,"d":"27.86"}]
["住房保障支出",{"v":47.9823,"d":"47.98"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":659.5938,"d":"659.59"},{"v":659.5938,"d":"659.59"}]
["公共安全支出",520.67,520.67]
["社会保障和就业支出",{"v":63.0836,"d":"63.08"},{"v":63.0836,"d":"63.08"}]
["卫生健康支出",{"v":27.8579,"d":"27.86"},{"v":27.8579,"d":"27.86"}]
["住房保障支出",{"v":47.9823,"d":"47.98"},{"v":47.9823,"d":"47.98"}]