{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收支总表1","支出总表2","支出总表3","三公经费4"],"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":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["收    支    预    算    总    表"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2016年预算","功能分类","2016年预算","经济分类","2016年预算"]
["一、财政拨款",{"v":2846089.5,"d":"2,846,089.50"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":2002089.5,"d":"2,002,089.50"}]
["    (一)一般公共预算拨款",{"v":2846089.5,"d":"2,846,089.50"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1717917.5,"d":"1,717,917.50"}]
["    (二)政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":239400,"d":"239,400.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":2846089.5,"d":"2,846,089.50"},"    对个人和家庭的补助",{"v":44772,"d":"44,772.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":844000,"d":"844,000.00"}]
["     其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":844000,"d":"844,000.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"    对企事业单位的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["      ",null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[]
["收        入        总        计",{"v":2846089.5,"d":"2,846,089.50"},"功能分类支出合计",{"v":2846089.5,"d":"2,846,089.50"},"经济分类支出总计",{"v":2846089.5,"d":"2,846,089.50"}]

{"sheet":"支出总表2","index":1,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["部门预算财政拨款支出预算表（按功能科目分）"]
[{"$nulls":5},"单位：元"]
["部门(科目)代码","部门(科目)名称","总计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":2846089.5,"d":"2,846,089.50"},{"v":1786089.5,"d":"1,786,089.50"},{"v":1060000,"d":"1,060,000.00"}]
["035001","区司法局本级",{"v":1918227.5,"d":"1,918,227.50"},{"v":1358227.5,"d":"1,358,227.50"},{"v":560000,"d":"560,000.00"}]
["  204","  公共安全支出",{"v":1918227.5,"d":"1,918,227.50"},{"v":1358227.5,"d":"1,358,227.50"},{"v":560000,"d":"560,000.00"}]
["    20406","    公共安全支出",{"v":1918227.5,"d":"1,918,227.50"},{"v":1358227.5,"d":"1,358,227.50"},{"v":560000,"d":"560,000.00"}]
["      2040601","      行政运行（司法）",{"v":1358227.5,"d":"1,358,227.50"},{"v":1358227.5,"d":"1,358,227.50"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":1114627.5,"d":"1,114,627.50"},{"v":1114627.5,"d":"1,114,627.50"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":19950,"d":"19,950.00"},{"v":19950,"d":"19,950.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助其他",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":219450,"d":"219,450.00"},{"v":219450,"d":"219,450.00"},{"v":0,"d":"0.00"}]
["      2040602","      一般行政管理事务（司法）",{"v":124000,"d":"124,000.00"},{"v":0,"d":"0.00"},{"v":124000,"d":"124,000.00"}]
["        ","        办案业务费",{"v":64000,"d":"64,000.00"},{"v":0,"d":"0.00"},{"v":64000,"d":"64,000.00"}]
["        ","        人民调解",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["        ","        安置帮教",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      2040604","      基层司法业务",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["        ","        司法所经费",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      2040605","      普法宣传",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["        ","        普法宣传",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      2040607","      法律援助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        法律援助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2040699","      其他司法支出",{"v":256000,"d":"256,000.00"},{"v":0,"d":"0.00"},{"v":256000,"d":"256,000.00"}]
["        ","        公共法律服务体系聘用人员工资",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["        ","        社区矫正",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["035002","区律师事务所",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["  204","  公共安全支出",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["    20406","    公共安全支出",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["      2040606","      律师公证管理",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["        ","        非统发工资",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["035003","区公证处",{"v":779587,"d":"779,587.00"},{"v":279587,"d":"279,587.00"},{"v":500000,"d":"500,000.00"}]
["  204","  公共安全支出",{"v":779587,"d":"779,587.00"},{"v":279587,"d":"279,587.00"},{"v":500000,"d":"500,000.00"}]
["    20406","    公共安全支出",{"v":779587,"d":"779,587.00"},{"v":279587,"d":"279,587.00"},{"v":500000,"d":"500,000.00"}]
["      2040606","      律师公证管理",{"v":779587,"d":"779,587.00"},{"v":279587,"d":"279,587.00"},{"v":500000,"d":"500,000.00"}]
["        ","        非统发工资",{"v":239015,"d":"239,015.00"},{"v":239015,"d":"239,015.00"},{"v":0,"d":"0.00"}]
["        ","        非税成本返还",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},"38500"]
["        ","        离退休(集中发放)",{"v":40572,"d":"40,572.00"},{"v":40572,"d":"40,572.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表3","index":2,"n_rows":69,"n_cols":6,"rows_kept":69,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["部门预算财政拨款支出预算表（按经济分类科目分）\t\t\t\t\t"]
[{"$nulls":5},"单位：元"]
["部门(科目)代码","部门(科目)名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":2846089.5,"d":"2,846,089.50"},{"v":1786089.5,"d":"1,786,089.50"},{"v":1060000,"d":"1,060,000.00"}]
["035001","区司法局本级",{"v":1918227.5,"d":"1,918,227.50"},{"v":1358227.5,"d":"1,358,227.50"},{"v":560000,"d":"560,000.00"}]
["  301","  工资福利支出",{"v":1330627.5,"d":"1,330,627.50"},{"v":1114627.5,"d":"1,114,627.50"},{"v":216000,"d":"216,000.00"}]
["    30101","    基本工资",{"v":421968,"d":"421,968.00"},{"v":421968,"d":"421,968.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":421968,"d":"421,968.00"},{"v":421968,"d":"421,968.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":525718,"d":"525,718.00"},{"v":525718,"d":"525,718.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":525718,"d":"525,718.00"},{"v":525718,"d":"525,718.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":29799.5,"d":"29,799.50"},{"v":29799.5,"d":"29,799.50"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":29799.5,"d":"29,799.50"},{"v":29799.5,"d":"29,799.50"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":128562,"d":"128,562.00"},{"v":128562,"d":"128,562.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":128562,"d":"128,562.00"},{"v":128562,"d":"128,562.00"},{"v":0,"d":"0.00"}]
["    30117","    其他工资福利支出",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["      ","      公共法律服务体系聘用人员工资",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["    30118","    下乡费",{"v":8580,"d":"8,580.00"},{"v":8580,"d":"8,580.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":8580,"d":"8,580.00"},{"v":8580,"d":"8,580.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":583400,"d":"583,400.00"},{"v":239400,"d":"239,400.00"},{"v":344000,"d":"344,000.00"}]
["    30201","    办公费",{"v":373260,"d":"373,260.00"},{"v":29260,"d":"29,260.00"},{"v":344000,"d":"344,000.00"}]
["      ","      司法所经费",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      办案业务费",{"v":64000,"d":"64,000.00"},{"v":0,"d":"0.00"},{"v":64000,"d":"64,000.00"}]
["      ","      人民调解",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      ","      日常人均办公经费",{"v":29260,"d":"29,260.00"},{"v":29260,"d":"29,260.00"},{"v":0,"d":"0.00"}]
["      ","      普法宣传",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      ","      安置帮教",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      社区矫正",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      ","      法律援助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    30202","    印刷费",{"v":7980,"d":"7,980.00"},{"v":7980,"d":"7,980.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":7980,"d":"7,980.00"},{"v":7980,"d":"7,980.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":5320,"d":"5,320.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":5320,"d":"5,320.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":23940,"d":"23,940.00"},{"v":23940,"d":"23,940.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":23940,"d":"23,940.00"},{"v":23940,"d":"23,940.00"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":13300,"d":"13,300.00"},{"v":13300,"d":"13,300.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":10640,"d":"10,640.00"},{"v":10640,"d":"10,640.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":10640,"d":"10,640.00"},{"v":10640,"d":"10,640.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":19950,"d":"19,950.00"},{"v":19950,"d":"19,950.00"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":19950,"d":"19,950.00"},{"v":19950,"d":"19,950.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":102410,"d":"102,410.00"},{"v":102410,"d":"102,410.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":102410,"d":"102,410.00"},{"v":102410,"d":"102,410.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助其他",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["035002","区律师事务所",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":148275,"d":"148,275.00"},{"v":148275,"d":"148,275.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":85284,"d":"85,284.00"},{"v":85284,"d":"85,284.00"},{"v":0,"d":"0.00"}]
["      ","      非统发工资",{"v":85284,"d":"85,284.00"},{"v":85284,"d":"85,284.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":62991,"d":"62,991.00"},{"v":62991,"d":"62,991.00"},{"v":0,"d":"0.00"}]
["      ","      非统发工资",{"v":62991,"d":"62,991.00"},{"v":62991,"d":"62,991.00"},{"v":0,"d":"0.00"}]
["035003","区公证处",{"v":779587,"d":"779,587.00"},{"v":279587,"d":"279,587.00"},{"v":500000,"d":"500,000.00"}]
["  301","  工资福利支出",{"v":239015,"d":"239,015.00"},{"v":239015,"d":"239,015.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":128196,"d":"128,196.00"},{"v":128196,"d":"128,196.00"},{"v":0,"d":"0.00"}]
["      ","      非统发工资",{"v":128196,"d":"128,196.00"},{"v":128196,"d":"128,196.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":110819,"d":"110,819.00"},{"v":110819,"d":"110,819.00"},{"v":0,"d":"0.00"}]
["      ","      非统发工资",{"v":110819,"d":"110,819.00"},{"v":110819,"d":"110,819.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["    30233","    成本返还",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["      ","      非税成本返还",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},"38500"]
["  303","  对个人和家庭的补助",{"v":40572,"d":"40,572.00"},{"v":40572,"d":"40,572.00"},{"v":0,"d":"0.00"}]
["    30302","    退休费",{"v":40572,"d":"40,572.00"},{"v":40572,"d":"40,572.00"},{"v":0,"d":"0.00"}]
["      ","      离退休(集中发放)",{"v":40572,"d":"40,572.00"},{"v":40572,"d":"40,572.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费4","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算:04表"]
["财政拨款“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","财政拨款安排的“三公”经费预算"]
[null,null,"合计","因公出国(境)费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
[null,"合计",{"v":63600,"d":"63,600.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["035","区司法局",{"v":63600,"d":"63,600.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["  035001","  区司法局本级",{"v":63600,"d":"63,600.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]