{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","目录","收支总表1","收入总表2","支出总表3","财政拨款收支总表4","一般公共预算支出5（功能科目）","一般公共预算支出6（经济科目）","一般公共预算基本支出明细表7（功能科目）","一般公共预算基本支出明细表8（经济科目）","政府性基金收支表9","专项业务经费支出表10","政府采购(资产配置、购买服务)预算表11","“三公”经费支出预算表12"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["2018年部门预算公开报表"]
[]
["                    部门名称：碑林区司法局"]
["                    保密审查情况：已审查"]
["                    部门主要负责人审签情况：已审签"]

{"sheet":"目录","index":1,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["序号","报表名称","是否空表","公开空表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年部门预算财政拨款收支总表","否"]
["表5","2018年部门预算一般公共预算支出明细表(按功能科目分)","否"]
["表6","2018年部门预算一般公共预算支出明细表(按经济分类科目分)","否"]
["表7","2018年部门预算一般公共预算基本支出明细表(按功能科目分)","否"]
["表8","2018年部门预算一般公共预算基本支出明细表(按经济分类科目分)","否"]
["表9","2018年部门预算政府性基金收支预算表","是","不涉及"]
["表10","2018年部门预算专项业务经费支出预算表","否"]
["表11","2018年部门预算政府采购(资产配置、购买服务)预算表","否"]
["表12","2018年部门预算“三公”经费支出预算表","否"]

{"sheet":"收支总表1","index":2,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年部门预算收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":733.208982,"d":"733.21"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":535.208982,"d":"535.21"}]
["    年初预算安排支出",{"v":472.208982,"d":"472.21"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":452.646202,"d":"452.65"}]
["    社会保险基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":70.38478,"d":"70.38"}]
["    非税收入",{"v":249,"d":"249.00"},"四、公共安全支出",{"v":696.381632,"d":"696.38"},"    对个人和家庭补助的支出",{"v":12.178,"d":"12.18"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":198,"d":"198.00"}]
["      专项收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
["      国库管理的收费",{"v":249,"d":"249.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":198,"d":"198.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":36.82735,"d":"36.83"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":12,"d":"12.00"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":733.208982,"d":"733.21"},"本年支出合计",{"v":733.208982,"d":"733.21"},"本年支出合计",{"v":733.208982,"d":"733.21"}]

{"sheet":"收入总表2","index":3,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年部门预算收入总表"]
[]
[null,null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","国库管理的收费","罚没收入","国有资源(产)有偿使用"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":733.208982,"d":"733.21"},{"v":472.208982,"d":"472.21"},{"v":472.208982,"d":"472.21"},null,{"v":249,"d":"249.00"},{"v":249,"d":"249.00"},null,null,{"v":12,"d":"12.00"}]
["012","碑林区司法局",{"v":733.208982,"d":"733.21"},{"v":472.208982,"d":"472.21"},{"v":472.208982,"d":"472.21"},null,{"v":249,"d":"249.00"},{"v":249,"d":"249.00"},null,null,{"v":12,"d":"12.00"}]

{"sheet":"支出总表3","index":4,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[]
["碑林区司法局2018年部门预算支出总表"]
[]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","国库管理的收费","罚没收入","国有资源(产)有偿使用收入"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":733.208982,"d":"733.21"},{"v":472.208982,"d":"472.21"},{"v":472.208982,"d":"472.21"},null,{"v":249,"d":"249.00"},{"v":249,"d":"249.00"},null,null,{"v":12,"d":"12.00"}]
["012","碑林区司法局",{"v":733.208982,"d":"733.21"},{"v":472.208982,"d":"472.21"},{"v":472.208982,"d":"472.21"},null,{"v":249,"d":"249.00"},{"v":249,"d":"249.00"},null,null,{"v":12,"d":"12.00"}]

{"sheet":"财政拨款收支总表4","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年部门预算财政拨款收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":733.208982,"d":"733.21"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":535.208982,"d":"535.21"}]
["    年初预算安排支出",{"v":472.208982,"d":"472.21"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":452.646202,"d":"452.65"}]
["    社会保险基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":70.38478,"d":"70.38"}]
["    非税收入",{"v":249,"d":"249.00"},"四、公共安全支出",{"v":696.381632,"d":"696.38"},"    对个人和家庭补助的支出",{"v":12.178,"d":"12.18"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":198,"d":"198.00"}]
["      专项收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
["      国库管理的收费",{"v":249,"d":"249.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":198,"d":"198.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":36.82735,"d":"36.83"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":12,"d":"12.00"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":733.208982,"d":"733.21"},"本年支出合计",{"v":733.208982,"d":"733.21"},"本年支出合计",{"v":733.208982,"d":"733.21"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年一般公共预算支出表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["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":733.208982,"d":"733.21"},{"v":535.208982,"d":"535.21"},{"v":198,"d":"198.00"}]
["012","碑林区司法局",{"v":733.208982,"d":"733.21"},{"v":535.208982,"d":"535.21"},{"v":198,"d":"198.00"}]
["  204","  公共安全支出",{"v":696.381632,"d":"696.38"},{"v":498.381632,"d":"498.38"},{"v":198,"d":"198.00"}]
["    20406","    司法",{"v":696.381632,"d":"696.38"},{"v":498.381632,"d":"498.38"},{"v":198,"d":"198.00"}]
["      2040601","      行政运行（司法）",{"v":318.581632,"d":"318.58"},{"v":318.581632,"d":"318.58"}]
["        ","        日常办公费",{"v":2.6,"d":"2.60"},{"v":2.6,"d":"2.60"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.678,"d":"1.68"},{"v":1.678,"d":"1.68"}]
["        ","        商品服务支出（其他）",{"v":28.28478,"d":"28.28"},{"v":28.28478,"d":"28.28"}]
["        ","        财政统发工资(行政)",{"v":286.018852,"d":"286.02"},{"v":286.018852,"d":"286.02"}]
["      2040602","      一般行政管理事务（司法）",{"v":9.7,"d":"9.70"},null,{"v":9.7,"d":"9.70"}]
["        ","        聘请政府法律顾问",{"v":9.7,"d":"9.70"},null,{"v":9.7,"d":"9.70"}]
["      2040604","      基层司法业务",{"v":15.2,"d":"15.20"},null,{"v":15.2,"d":"15.20"}]
["        ","        人民调解经费",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["        ","        两劳释教经费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["      2040605","      普法宣传",{"v":28.1,"d":"28.10"},null,{"v":28.1,"d":"28.10"}]
["        ","        普法宣传及工作经费",{"v":28.1,"d":"28.10"},null,{"v":28.1,"d":"28.10"}]
["      2040607","      法律援助",{"v":18.2,"d":"18.20"},null,{"v":18.2,"d":"18.20"}]
["        ","        法律援助经费",{"v":6.2,"d":"6.20"},null,{"v":6.2,"d":"6.20"}]
["        ","        2018年法律援助办案经费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["      2040610","      社区矫正",{"v":46.8,"d":"46.80"},null,{"v":46.8,"d":"46.80"}]
["        ","        社区矫正专职社会工作者经费",{"v":37.8,"d":"37.80"},null,{"v":37.8,"d":"37.80"}]
["        ","        社区矫正经费",{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"}]
["      2040699","      其他司法支出",{"v":259.8,"d":"259.80"},{"v":179.8,"d":"179.80"},{"v":80,"d":"80.00"}]
["        ","        财政非统发工资(差额)",{"v":129.8,"d":"129.80"},{"v":129.8,"d":"129.80"}]
["        ","        三公经费",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
["        ","        公证业务经费",{"v":80,"d":"80.00"},null,{"v":80,"d":"80.00"}]
["        ","        日常办公费",{"v":35.5,"d":"35.50"},{"v":35.5,"d":"35.50"}]
["  208","  社会保障和就业支出",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"}]
["    20805","    行政事业单位离退休",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"}]
["        ","        机关养老保险",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年一般公共预算支出表（按经济科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["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":733.208982,"d":"733.21"},{"v":535.208982,"d":"535.21"},{"v":198,"d":"198.00"}]
["012","碑林区司法局",{"v":733.208982,"d":"733.21"},{"v":535.208982,"d":"535.21"},{"v":198,"d":"198.00"}]
["  301","  工资福利支出",{"v":452.646202,"d":"452.65"},{"v":452.646202,"d":"452.65"}]
["    30101","    基本工资",{"v":188.749,"d":"188.75"},{"v":188.749,"d":"188.75"}]
["    30102","    津贴补贴",{"v":92.080072,"d":"92.08"},{"v":92.080072,"d":"92.08"}]
["    30103","    奖金",{"v":85.76325,"d":"85.76"},{"v":85.76325,"d":"85.76"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"}]
["    30113","    住房公积金",{"v":49.22653,"d":"49.23"},{"v":49.22653,"d":"49.23"}]
["  302","  商品和服务支出",{"v":268.38478,"d":"268.38"},{"v":70.38478,"d":"70.38"},{"v":198,"d":"198.00"}]
["    30201","    日常办公经费",{"v":42.4,"d":"42.40"},{"v":42.1,"d":"42.10"},{"v":0.3,"d":"0.30"}]
["    30229","    福利费",{"v":0.0936,"d":"0.09"},{"v":0.0936,"d":"0.09"}]
["    30231","    公务用车运行维护费",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"}]
["    30233","    工会经费",{"v":1.86318,"d":"1.86"},{"v":1.86318,"d":"1.86"}]
["    30239","    其他交通费",{"v":19.128,"d":"19.13"},{"v":19.128,"d":"19.13"}]
["    30299","    商品和服务支出",{"v":197.7,"d":"197.70"},null,{"v":197.7,"d":"197.70"}]
["  303","  对个人和家庭的补助",{"v":12.178,"d":"12.18"},{"v":12.178,"d":"12.18"}]
["    30305","    生活补助",1.26,1.26]
["    30307","    医疗费补助",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["    30309","    奖励金",{"v":0.418,"d":"0.42"},{"v":0.418,"d":"0.42"}]
["    30399","    其他对个人和家庭的补助支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]

{"sheet":"一般公共预算基本支出明细表7（功能科目）","index":8,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年一般公共预算基本支出明细表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":535.208982,"d":"535.21"},{"v":464.824202,"d":"464.82"},{"v":70.38478,"d":"70.38"}]
["204","公共安全支出",{"v":498.381632,"d":"498.38"},{"v":427.996852,"d":"428.00"},{"v":70.38478,"d":"70.38"}]
["  20406","  司法",{"v":498.381632,"d":"498.38"},{"v":427.996852,"d":"428.00"},{"v":70.38478,"d":"70.38"}]
["    2040601","    行政运行（司法）",{"v":318.581632,"d":"318.58"},{"v":287.696852,"d":"287.70"},{"v":30.88478,"d":"30.88"}]
["    2040699","    其他司法支出",{"v":179.8,"d":"179.80"},{"v":140.3,"d":"140.30"},{"v":39.5,"d":"39.50"}]
["208","社会保障和就业支出",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出明细表8（经济科目）","index":9,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年一般公共预算基本支出明细表（按经济科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":535.208982,"d":"535.21"},{"v":464.824202,"d":"464.82"},{"v":70.38478,"d":"70.38"}]
["301","工资福利支出",{"v":452.646202,"d":"452.65"},{"v":452.646202,"d":"452.65"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":188.749,"d":"188.75"},{"v":188.749,"d":"188.75"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":92.080072,"d":"92.08"},{"v":92.080072,"d":"92.08"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":85.76325,"d":"85.76"},{"v":85.76325,"d":"85.76"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":36.82735,"d":"36.83"},{"v":36.82735,"d":"36.83"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":49.22653,"d":"49.23"},{"v":49.22653,"d":"49.23"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":70.38478,"d":"70.38"},{"v":0,"d":"0.00"},{"v":70.38478,"d":"70.38"}]
["  30201","  日常办公经费",{"v":42.1,"d":"42.10"},{"v":0,"d":"0.00"},{"v":42.1,"d":"42.10"}]
["  30229","  福利费",{"v":0.0936,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0.0936,"d":"0.09"}]
["  30231","  公务用车运行维护费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["  30233","  工会经费(单位缴纳)",{"v":1.86318,"d":"1.86"},{"v":0,"d":"0.00"},{"v":1.86318,"d":"1.86"}]
["  30239","  其他交通费",{"v":19.128,"d":"19.13"},{"v":0,"d":"0.00"},{"v":19.128,"d":"19.13"}]
["303","对个人和家庭的补助",{"v":12.178,"d":"12.18"},{"v":12.178,"d":"12.18"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",1.26,1.26,{"v":0,"d":"0.00"}]
["  30307","  医疗费补助",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":0.418,"d":"0.42"},{"v":0.418,"d":"0.42"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金收支表9","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年部门预算政府性基金收支预算表","单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["政府性基金收入",null,"一、科学技术支出",null,"一、基本支出",{"v":0,"d":"0.00"}]
[null,null,"二、文化体育与传媒支出",null,"    工资福利支出"]
[null,null,"三、社会保障和就业支出",null,"    商品和服务支出"]
[null,null,"四、节能环保支出",null,"    对个人和家庭补助的支出"]
[null,null,"五、城乡社区支出",null,"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"六、农林水支出",null,"    工资福利支出"]
[null,null,"七、交通运输支出",null,"    商品和服务支出"]
[null,null,"八、资源勘探信息等支出",null,"    对个人和家庭的补助"]
[null,null,"九、商业服务业等支出",null,"    债务利息及费用支出"]
[null,null,"十、金融支出",null,"    资本性支出(基本建设)"]
[null,null,"十一、其他支出",null,"    资本性支出"]
[null,null,"十二、转移性支出",null,"    对企业补助(基本建设)"]
[null,null,"十三、债务还本支出",null,"    对企业补助"]
[null,null,"十四、债务付息支出",null,"    对社会保障基金补助"]
[null,null,"十五、债务发行费用支出",null,"    其他支出"]
["本年收入合计",null,"本年支出合计",null,"本年支出合计"]

{"sheet":"专项业务经费支出表10","index":11,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2018年部门预算专项业务经费支出预算表"]
[{"$nulls":3},"单位：万元"]
["单位编码","单位(项目)名称","项目金额","项目简介"]
["**","**","**","**"]
[null,"合计",{"v":198,"d":"198.00"}]
["012001","碑林区司法局本级",{"v":118,"d":"118.00"}]
[null,"  三公经费（项目）",{"v":0.3,"d":"0.30"}]
["  ","    普法宣传及工作经费2",{"v":0.3,"d":"0.30"}]
[null,"  宣传、活动",{"v":27.8,"d":"27.80"}]
["  ","    普法宣传及工作经费",{"v":27.8,"d":"27.80"}]
[null,"  业务费（项目）",{"v":65,"d":"65.00"}]
["  ","    2018年法律援助办案经费",{"v":12,"d":"12.00"}]
["  ","    两劳释教经费",{"v":9,"d":"9.00"}]
["  ","    人民调解经费",{"v":6.2,"d":"6.20"}]
["  ","    社区矫正专职社会工作者经费",{"v":37.8,"d":"37.80"}]
[null,"  执法办案",{"v":24.9,"d":"24.90"}]
["  ","    法律援助经费",{"v":6.2,"d":"6.20"}]
["  ","    聘请政府法律顾问",{"v":9.7,"d":"9.70"}]
["  ","    社区矫正经费",{"v":9,"d":"9.00"}]
["012002","公证处",{"v":80,"d":"80.00"}]
[null,"  业务费（项目）",{"v":80,"d":"80.00"}]
["  ","    公证业务经费",{"v":80,"d":"80.00"}]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":25,"n_cols":14,"rows_kept":25,"merged":[[0,0,0,13],[2,0,2,2],[2,9,2,10]],"flags":["formulas_cached_only"]}
["2018年部门预算政府采购(资产配置、购买服务)预算表"]
[{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位编码","采购项目","采购目录","购买服务内容","规格型号","数量","经济科目编码",null,"实施采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
[{"$nulls":3},"012",null,null,"碑林区司法局"]
[204,"06","02","012","  聘请政府法律顾问","A0105","政府法律顾问耗材","个",20,302,99,2018.03,0.5]
[204,"06","04","012","  两劳释教经费","A0304","基层宣传资料","A4",100000,302,99,"2018.10",3]
[204,"06","04","012","  两劳释教经费","A0105","基层耗材","个",50,302,99,"2018.06",1]
[204,"06","05","012","  普法宣传及工作经费","A0304","“七五”普法系列宣传资料","A4、32K",10000,302,99,"2018.12",8]
[204,"06","05","012","  普法宣传及工作经费","B69","普法宣传活动","场",10,302,99,"2018.12",10]
[204,"06","05","012","  普法宣传及工作经费","A0310","微信普法宣传推广活动","个",4,302,99,"2018.12",4]
[204,"06","05","012","  普法宣传及工作经费","B61","专版宣传","32K",1,302,99,"2018.12",3]
[204,"06","05","012","  普法宣传及工作经费","B61","“七五”普法检查宣传费","次",5,302,99,"2018.12",5]
[204,"06","05","012","  普法宣传及工作经费","A0105","宣传耗材","个",30,302,99,"2018.12",0.9]
[204,"06","07","012","  法律援助经费","A0304","认罪认罚法律帮助汇编","A4",2000,302,99,"2018.12",1.5]
[204,"06","07","012","  法律援助经费","A0304","刑事速裁法律帮助汇编","A4",2000,302,99,"2018.12",1]
[204,"06","07","012","  法律援助经费","A0304","法律援助宣传折页","32K",2000,302,99,"2018.12",1]
[204,"06","07","012","  法律援助经费","A0304","法援案卷","A3",2000,302,99,"2018.12",1]
[204,"06","07","012","  法律援助经费","A0105","法援耗材","个",15,302,99,"2018.12",0.45]
[204,"06","10","012","  社区矫正经费","B01","社区矫正电动摩托车","绿源",9,302,99,"2018.09",4.05]
[204,"06","10","012","  社区矫正经费","A0105","社区矫正耗材","个",20,302,99,"2018.09",0.5]
["204","06","99","012","  日常办公费","A0105","办公耗材一批","HP1007、A4","13,23",302,99,"2018.12",3.17]
[204,"06","99","012","  日常办公费","A0304","业务材料印刷品一批","A4铜版印刷",20000,302,99,"2018.12",5]
[204,"06",99,"012","  日常办公费","A0109","购办公家具一批","1.5P、联想",1,302,99,"2018.12",3]
[{"$nulls":12},56.07]

{"sheet":"“三公”经费支出预算表12","index":13,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["碑林区司法局2018年“三公”经费支出预算表",null,null,"单位"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":11.5,"d":"11.50"},null,{"v":0.8,"d":"0.80"},{"v":10.7,"d":"10.70"},null,{"v":10.7,"d":"10.70"}]
["012","碑林区司法局",{"v":11.5,"d":"11.50"},null,{"v":0.8,"d":"0.80"},{"v":10.7,"d":"10.70"},null,{"v":10.7,"d":"10.70"}]