{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","财政拨款收支总表","一般公共预算支出表","一般公共预算基本支出表","一般公共预算项目支出表","财政拨款“三公”经费预算表","政府性基金预算支出表","部门收支总表","部门收入总表","部门支出总表","政府采购表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[6,0,6,11],[11,4,11,5],[13,4,13,5]],"flags":["formulas_cached_only"]}
["附件2"]
[]
[]
[]
[]
[]
["部 门 预 算 公 开 样 表"]
[]
[]
[]
[]
[{"$nulls":4},"部门（单位）名称：",null,"鄂温克族自治旗司法局"]
[{"$nulls":4},"",""]
[{"$nulls":4},"部门（单位）负责人："]

{"sheet":"财政拨款收支总表","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[1,0,2,5],[3,0,3,2],[4,0,4,1],[4,2,4,5]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-001(150000)"]
["财政拨款收支总表"]
[]
["鄂温克族自治旗司法局",{"$nulls":3}," 金额单位：","万元"]
["收     入",null,"  支     出"]
["项    目","预算数","项    目","合计","一般公共预算","政府性基金预算"]
["  一、本年收入",{"v":896.054965,"d":"896.05"},"  一、本年支出",{"v":896.0549649999999,"d":"896.05"},{"v":896.0549649999999,"d":"896.05"}]
["         （一）一般公共预算收入",{"v":896.054965,"d":"896.05"},"         （一）一般公共服务支出"]
["         （二）政府性基金收入",null,"         （二）外交支出"]
["","","         （三）国防支出"]
["  二、上年结转",null,"         （四）公共安全支出",{"v":725.658673,"d":"725.66"},{"v":725.658673,"d":"725.66"}]
["         （一）一般公共预算拨款",null,"         （五）教育支出"]
["         （二）政府性基金预算拨款",null,"         （六）科学技术支出"]
["","","         （七）文化旅游体育与传媒支出"]
["","","         （八）社会保障和就业支出",{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"}]
["","","         （九）社会保险基金支出"]
["","","         （十）卫生健康支出",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["","","         （十一）节能环保支出"]
["","","         （十二）城乡社区支出"]
["","","         （十三）农林水支出"]
["","","         （十四）交通运输支出"]
["","","         （十五）资源勘探信息等支出"]
["","","         （十六）商业服务业等支出"]
["","","         （十七）金融支出"]
["","","         （十八）援助其他地区支出"]
["","","         （十九）自然资源海洋气象等支出"]
["","","         （二十）住房保障支出",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["","","         （二十一）粮油物资储备支出"]
["","","         （二十二）灾害防治及应急管理支出"]
["","","         （二十三）预备费"]
["","","         （二十四）其它支出"]
["","","         （二十五）转移性支出"]
["","","         （二十六）债务还本支出"]
["","","         （二十七）债务付息支出"]
["","","         （二十八）债务发行费用支出"]
["","","         （二十九）国有资本经营预算支出"]
["","","  二、结转下年","","",""]
["收 入 总 计",{"v":896.054965,"d":"896.05"},"支 出 总 计",{"v":896.0549649999999,"d":"896.05"},{"v":896.0549649999999,"d":"896.05"}]

{"sheet":"一般公共预算支出表","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,0,1],[1,0,1,4],[2,0,2,2],[3,0,3,1],[3,2,3,4],[5,0,5,1]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-002(150000)",null,null,"    "]
["一般公共预算支出表"]
["鄂温克族自治旗司法局",null,null," 金额单位：","万元"]
["支出功能分类科目",null,"2020年预算数"]
["科目编码","科目名称","小计","基本支出","项目支出"]
["合计",null,{"v":896.054965,"d":"896.05"},{"v":855.614965,"d":"855.61"},40.44]
["204","公共安全支出",{"v":725.658673,"d":"725.66"},{"v":685.218673,"d":"685.22"},40.44]
["  20406","  司法",{"v":725.658673,"d":"725.66"},{"v":685.218673,"d":"685.22"},40.44]
["    2040601","    行政运行",{"v":685.218673,"d":"685.22"},{"v":685.218673,"d":"685.22"}]
["    2040602","    一般行政管理事务",40.44,null,40.44]
["208","社会保障和就业支出",{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"}]
["  20805","  行政事业单位养老支出",{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"}]
["    2080501","    行政单位离退休",{"v":20.226036,"d":"20.23"},{"v":20.226036,"d":"20.23"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":45.056904,"d":"45.06"},{"v":45.056904,"d":"45.06"}]
["210","卫生健康支出",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["  21011","  行政事业单位医疗",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["    2101101","    行政单位医疗",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["221","住房保障支出",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["  22102","  住房改革支出",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["    2210201","    住房公积金",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]

{"sheet":"一般公共预算基本支出表","index":3,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[0,0,0,1],[1,0,1,4],[2,0,2,1],[3,0,3,1],[3,2,3,4],[5,0,5,1]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-003",null,null,"    "]
["一般公共预算基本支出表"]
["鄂温克族自治旗司法局",null,null," 金额单位：","万元"]
["支出经济分类科目",null,"2020年基本支出"]
["科目编码","科目名称","小计","人员经费","公用经费"]
["合计",null,{"v":855.614965,"d":"855.61"},{"v":728.462968,"d":"728.46"},{"v":127.151997,"d":"127.15"}]
["301","工资福利支出",{"v":706.219264,"d":"706.22"},{"v":706.219264,"d":"706.22"}]
["  30101","  基本工资",{"v":222.7368,"d":"222.74"},{"v":222.7368,"d":"222.74"}]
["  30102","  津贴补贴",{"v":293.928,"d":"293.93"},{"v":293.928,"d":"293.93"}]
["  30103","  奖金",{"v":11.2216,"d":"11.22"},{"v":11.2216,"d":"11.22"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":45.056904,"d":"45.06"},{"v":45.056904,"d":"45.06"}]
["  30112","  其他社会保障缴费",{"v":72.991812,"d":"72.99"},{"v":72.991812,"d":"72.99"}]
["  30113","  住房公积金",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["302","商品和服务支出",{"v":127.151997,"d":"127.15"},null,{"v":127.151997,"d":"127.15"}]
["  30201","  办公费",{"v":63.7,"d":"63.70"},null,{"v":63.7,"d":"63.70"}]
["  30205","  水费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30206","  电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  30207","  邮电费",{"v":14,"d":"14.00"},null,{"v":14,"d":"14.00"}]
["  30208","  取暖费",{"v":7.293959,"d":"7.29"},null,{"v":7.293959,"d":"7.29"}]
["  30211","  差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["  30216","  培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30217","  公务接待费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["  30227","  委托业务费",{"v":22.3,"d":"22.30"},null,{"v":22.3,"d":"22.30"}]
["  30228","  工会经费",{"v":1.858038,"d":"1.86"},null,{"v":1.858038,"d":"1.86"}]
["  30231","  公务用车运行维护费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["303","对个人和家庭的补助",{"v":22.243704,"d":"22.24"},{"v":22.243704,"d":"22.24"}]
["  30302","  退休费",{"v":20.126904,"d":"20.13"},{"v":20.126904,"d":"20.13"}]
["  30305","  生活补助",{"v":2.1168,"d":"2.12"},{"v":2.1168,"d":"2.12"}]
["309","资本性支出（基本建设）"]
["  30999","  其他基本建设支出"]

{"sheet":"一般公共预算项目支出表","index":4,"n_rows":30,"n_cols":10,"rows_kept":30,"merged":[[0,0,0,1],[1,0,1,9],[2,0,2,1],[3,0,3,1],[3,2,3,9],[5,0,5,1]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-003",{"$nulls":7},"    "]
["一般公共预算项目支出表"]
["鄂温克族自治旗司法局",{"$nulls":7}," 金额单位：","万元"]
["支出经济分类科目",null,"2020年项目支出"]
["科目编码","科目名称","小计","基本建设项目","还本付息项目","专项配套项目","专项公用经费项目","基本公用经费项目","人员支出项目","其他项目"]
["合计",null,40.44,40.44]
["301","工资福利支出"]
["  30101","  基本工资"]
["  30102","  津贴补贴"]
["  30103","  奖金"]
["  30108","  机关事业单位基本养老保险缴费"]
["  30112","  其他社会保障缴费"]
["  30113","  住房公积金"]
["302","商品和服务支出"]
["  30201","  办公费"]
["  30205","  水费"]
["  30206","  电费"]
["  30207","  邮电费"]
["  30208","  取暖费"]
["  30211","  差旅费"]
["  30216","  培训费"]
["  30217","  公务接待费"]
["  30227","  委托业务费"]
["  30228","  工会经费"]
["  30231","  公务用车运行维护费"]
["303","对个人和家庭的补助"]
["  30302","  退休费"]
["  30305","  生活补助"]
["309","资本性支出（基本建设）",40.44,40.44]
["  30999","  其他基本建设支出",40.44,40.44]

{"sheet":"财政拨款“三公”经费预算表","index":5,"n_rows":7,"n_cols":25,"rows_kept":7,"merged":[[0,0,0,3],[1,0,1,24],[2,0,2,4],[2,22,2,23],[3,0,3,4],[3,5,3,9],[3,10,3,14],[3,15,3,19],[3,20,3,24],[4,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,4,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,4,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,4,23],[4,24,5,24]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-004(150000)",{"$nulls":4},"    ","    ","    ","    ","    ","    ","    ",null,"    "]
["财政拨款“三公”经费预算表"]
["鄂温克族自治旗司法局",{"$nulls":21}," 金额单位：",null,"万元"]
["2019预算数",{"$nulls":4},"2019执行数",{"$nulls":4},"2020预算数",{"$nulls":4},"2020年预算数比2019预算增减情况",{"$nulls":4},"2020年预算比2019执行数增减情况"]
["合计","因公出国(境)费用","公务用车购置及运行费",null,"公务接待费","合计","因公出国(境)费用","公务用车购置及运行费",null,"公务接待费","合计","因公出国(境)费用","公务用车购置及运行费",null,"公务接待费","合计","因公出国(境)费用","公务用车购置及运行费",null,"公务接待费","合计","因公出国(境)费用","公务用车购置及运行费",null,"公务接待费"]
[null,null,"公务用车购置","公务用车运行维护费",{"$nulls":3},"公务用车购置","公务用车运行维护费",{"$nulls":3},"公务用车购置","公务用车运行维护费",{"$nulls":3},"公务用车购置","公务用车运行维护费",{"$nulls":3},"公务用车购置","公务用车运行维护费"]
[{"v":3,"d":"3.00"},{"$nulls":3},{"v":3,"d":"3.00"},{"v":23.2,"d":"23.20"},null,null,{"v":23.2,"d":"23.20"},null,{"v":13,"d":"13.00"},null,null,{"v":12,"d":"12.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},null,null,{"v":12,"d":"12.00"},{"v":-2,"d":"-2.00"},{"v":-10.2,"d":"-10.20"},null,null,{"v":-11.2,"d":"-11.20"},{"v":1,"d":"1.00"}]

{"sheet":"政府性基金预算支出表","index":6,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,0,1],[1,0,1,4],[2,0,2,1],[3,0,3,1],[3,2,3,4],[5,0,5,1]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-005(150000)",null,null,"    "]
["政府性基金预算支出表"]
["鄂温克族自治旗司法局",null,null," 金额单位：","万元"]
["支出功能分类科目",null,"2020年预算数"]
["科目编码","科目名称","小计","基本支出","项目支出"]
["合计"]
["204","公共安全支出"]
["  20406","  司法"]
["    2040601","    行政运行"]
["    2040602","    一般行政管理事务"]
["208","社会保障和就业支出"]
["  20805","  行政事业单位养老支出"]
["    2080501","    行政单位离退休"]
["    2080505","    机关事业单位基本养老保险缴费支出"]
["210","卫生健康支出"]
["  21011","  行政事业单位医疗"]
["    2101101","    行政单位医疗"]
["221","住房保障支出"]
["  22102","  住房改革支出"]
["    2210201","    住房公积金"]

{"sheet":"部门收支总表","index":7,"n_rows":44,"n_cols":4,"rows_kept":44,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-006"]
["收支预算总表"]
[]
["  预算年度：2020",null," 金额单位：","万元"]
["收     入",null,"  支     出"]
["项    目","本年预算","项    目","本年预算"]
["  一、一般公共预算收入",{"v":896.054965,"d":"896.05"},"  一、一般公共服务支出"]
["  二、政府性基金收入",null,"  二、外交支出"]
["  三、其他财政资金收入","","  三、国防支出"]
["  四、收回存量资金收入","","  四、公共安全支出",{"v":725.658673,"d":"725.66"}]
["  五、事业收入","","  五、教育支出"]
["        其中：教育收费收入","","  六、科学技术支出"]
["  六、事业单位经营收入","","  七、文化旅游体育与传媒支出"]
["  七、其他收入","","  八、社会保障和就业支出",{"v":65.28294,"d":"65.28"}]
["","","  九、社会保险基金支出"]
["","","  十、卫生健康支出",{"v":44.829204,"d":"44.83"}]
["","","  十一、节能环保支出"]
["","","  十二、城乡社区支出"]
["","","  十三、农林水支出"]
["","","  十四、交通运输支出"]
["","","  十五、资源勘探信息等支出"]
["","","  十六、商业服务业等支出"]
["","","  十七、金融支出"]
["","","  十八、援助其他地区支出"]
["","","  十九、自然资源海洋气象等支出"]
["","","  二十、住房保障支出",{"v":60.284148,"d":"60.28"}]
["","","  二十一、粮油物资储备支出"]
["","","  二十二、灾害防治及应急管理支出"]
["","","  二十三、预备费"]
["","","  二十四、其它支出"]
["","","  二十五、转移性支出"]
["","","  二十六、债务还本支出"]
["","","  二十七、债务付息支出"]
["","","  二十八、债务发行费用支出"]
["本 年 收 入 合 计",{"v":896.054965,"d":"896.05"},"   本 年 支 出 合 计",{"v":896.0549649999999,"d":"896.05"}]
["  八、用事业基金弥补收支差额","","  二十九、结余结转下年支出",""]
["  九、上年结转结余收入","","",""]
["        一般公共预算",null,"",""]
["        政府性基金",null,"",""]
["        其他财政性资金","","",""]
["        事业收入","","",""]
["        事业单位经营收入","","",""]
["        其他收入","","",""]
["收 入 总 计",{"v":896.054965,"d":"896.05"},"支 出 总 计",{"v":896.0549649999999,"d":"896.05"}]

{"sheet":"部门收入总表","index":8,"n_rows":6,"n_cols":12,"rows_kept":6,"merged":[[1,0,1,11]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-007",null,"    ","    ","    ","    ","    ","    ","    ","    ","    ","    "]
[" 部门收入总表"]
["  预算年度：2020"," ",{"$nulls":4},"   ","   ","   ","   "," 金额单位：","万元"]
["预算部门","总计","用事业基金弥补收支差额","上年结转结余","本年收入合计","一般公共预算收入","政府性基金收入","其他财政性资金","收回存量资金收入","事业收入","事业单位\n经营收入","其他收入"]
["合计",{"v":896.054965,"d":"896.05"},null,null,{"v":896.054965,"d":"896.05"},{"v":896.054965,"d":"896.05"}]
["015001鄂温克族自治旗司法局",{"v":896.054965,"d":"896.05"},null,null,{"v":896.054965,"d":"896.05"},{"v":896.054965,"d":"896.05"}]

{"sheet":"部门支出总表","index":9,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,1],[1,0,1,8],[2,0,2,1],[3,0,3,1],[3,2,4,2],[3,3,3,5],[3,6,3,8],[5,0,5,1]],"flags":["formulas_cached_only"]}
["  报表编号：GKYS-008",{"$nulls":5},"    ","    ","    "]
["部门支出总表"]
["鄂温克族自治旗司法局",{"$nulls":6}," 金额单位：","万元"]
["支出功能分类科目",null,"合计","基本支出",null,null,"项目支出"]
["科目编码","科目名称",null,"小计","人员经费","公用经费","小计","本级","下级"]
["合计",null,{"v":896.054965,"d":"896.05"},{"v":855.614965,"d":"855.61"},{"v":728.462968,"d":"728.46"},{"v":127.151997,"d":"127.15"},40.44,40.44]
["204","公共安全支出",{"v":725.658673,"d":"725.66"},{"v":685.218673,"d":"685.22"},{"v":558.066676,"d":"558.07"},{"v":127.151997,"d":"127.15"},40.44,40.44]
["  20406","  司法",{"v":725.658673,"d":"725.66"},{"v":685.218673,"d":"685.22"},{"v":558.066676,"d":"558.07"},{"v":127.151997,"d":"127.15"},40.44,40.44]
["    2040601","    行政运行",{"v":685.218673,"d":"685.22"},{"v":685.218673,"d":"685.22"},{"v":558.066676,"d":"558.07"},{"v":127.151997,"d":"127.15"}]
["    2040602","    一般行政管理事务",40.44,{"$nulls":3},40.44,40.44]
["208","社会保障和就业支出",{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"}]
["  20805","  行政事业单位养老支出",{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"},{"v":65.28294,"d":"65.28"}]
["    2080501","    行政单位离退休",{"v":20.226036,"d":"20.23"},{"v":20.226036,"d":"20.23"},{"v":20.226036,"d":"20.23"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":45.056904,"d":"45.06"},{"v":45.056904,"d":"45.06"},{"v":45.056904,"d":"45.06"}]
["210","卫生健康支出",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["  21011","  行政事业单位医疗",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["    2101101","    行政单位医疗",{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"},{"v":44.829204,"d":"44.83"}]
["221","住房保障支出",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["  22102","  住房改革支出",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]
["    2210201","    住房公积金",{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"},{"v":60.284148,"d":"60.28"}]

{"sheet":"政府采购表","index":10,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,0,1,4]],"flags":["formulas_cached_only"]}
["  报表编号：XPFB-014"]
["     政府采购预算明细表"]
["  预算年度：2020",null,null," 金额单位：","万元"]
["单位（预算项目）名称","采购目录大类","配置数量","采购金额","采购说明"]
["合计",null,64,40.44]
["015001鄂温克族自治旗司法局",null,64,40.44]
[null,"LED显示屏",1,{"v":28.7,"d":"28.70"}]
[null,null,1,{"v":28.7,"d":"28.70"},"设备仪器"]
[null,"其他构筑物",1,{"v":2,"d":"2.00"}]
[null,null,1,{"v":2,"d":"2.00"},"房屋建筑物"]
[null,"其他文化艺术服务",62,9.74]
[null,null,12,{"v":4.8,"d":"4.80"},"设备仪器"]
[null,null,50,4.94,"设备仪器"]