{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["封面","目录","1收支总表","2收入总表","3支出总表","4支出分类(政府预算)","5支出分类（部门预算）","6财政拨款收支总表","7一般公共预算支出表","8工资福利(政府预算)","9工资福利","10个人家庭(政府预算)","11个人家庭","12商品服务(政府预算)","13商品服务","14三公","15政府性基金","16政府性基金(政府预算)","17政府性基金（部门预算）","18国有资本经营预算","19财政专户管理资金","20专项清单","21项目支出绩效目标表","22整体支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,8],[3,4,3,7],[4,4,4,7]]}
["2023年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","119001"]
[{"$nulls":3},"单位名称：","洪江市司法局本级"]

{"sheet":"目录","index":1,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[0,1,1,2],[2,1,2,2]]}
[null,"部门预算公开表"]
[]
[null,"一、部门预算报表"]
[null,1,"收支总表"]
[null,2,"收入总表"]
[null,3,"支出总表"]
[null,4,"支出预算分类汇总表（按政府预算经济分类）"]
[null,5,"支出预算分类汇总表（按部门预算经济分类）"]
[null,6,"财政拨款收支总表"]
[null,7,"一般公共预算支出表"]
[null,8,"一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
[null,9,"一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
[null,10,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
[null,11,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
[null,12,"一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
[null,13,"一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
[null,14,"一般公共预算“三公”经费支出表"]
[null,15,"政府性基金预算支出表"]
[null,16,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,17,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,18,"国有资本经营预算表"]
[null,19,"财政专户管理资金预算支出表"]
[null,20,"专项资金预算汇总表"]
[null,21,"其他项目支出绩效目标表"]
[null,22,"部门整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["部门：119_洪江市司法局",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":894.9,"d":"894.90"},"（一）一般公共服务支出",null,"一、基本支出",{"v":759.4,"d":"759.40"},"一、机关工资福利支出",{"v":666.314234,"d":"666.31"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":666.314234,"d":"666.31"},"二、机关商品和服务支出",218.59]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",93.09,"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",{"v":703.805732,"d":"703.81"},"    对个人和家庭的补助",null,"四、机关资本性支出（二）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":135.5,"d":"135.50"},"五、对事业单位经常性补助",{"v":10,"d":"10.00"}]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",{"v":135.5,"d":"135.50"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":104.229512,"d":"104.23"},"    按项目管理的对个人和家庭的补助",null,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助"]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":36.016914,"d":"36.02"},"    资本性支出（基本建设）",null,"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",null,"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":50.847408,"d":"50.85"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",null,"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":894.9,"d":"894.90"},"本　年　支　出　合　计",{"v":894.9,"d":"894.90"},"本　年　支　出　合　计",{"v":894.9,"d":"894.90"},"本　年　支　出　合　计",{"v":894.9,"d":"894.90"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":894.9,"d":"894.90"},"支  出  总  计",{"v":894.9,"d":"894.90"},"支  出  总  计",{"v":894.9,"d":"894.90"},"支  出  总  计",{"v":894.9,"d":"894.90"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,22],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["部门：119_洪江市司法局",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":14},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"}]
["119","洪江市司法局",{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"}]
["  119001","  洪江市司法局本级",{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"},{"v":894.9,"d":"894.90"}]

{"sheet":"3支出总表","index":4,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[1,0,1,10],[2,0,2,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["部门：119_洪江市司法局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":894.9,"d":"894.90"},{"v":759.4,"d":"759.40"},{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"119","洪江市司法局",{"v":894.9,"d":"894.90"},{"v":759.4,"d":"759.40"},{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":894.9,"d":"894.90"},{"v":759.4,"d":"759.40"},{"v":135.5,"d":"135.50"}]
["204","06","01","    2040601","    行政运行",{"v":568.305732,"d":"568.31"},{"$f":"566.805732+1.5","v":{"v":568.305732,"d":"568.31"}}]
["204","06","02","    2040602","    一般行政管理事务",{"v":29.5,"d":"29.50"},".",{"v":29.5,"d":"29.50"}]
["204","06","99","    2040699","    其他司法支出",{"v":106,"d":"106.00"},null,{"v":106,"d":"106.00"}]
["208","05","05","    2080505","    机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"}]
["208","05","06","    2080506","    机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"}]
["208","27","01","    2082701","    财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"}]
["208","27","02","    2082702","    财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"}]
["210","11","01","    2101101","    行政单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"}]
["221","02","01","    2210201","    住房公积金",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":17,"n_cols":20,"rows_kept":17,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":894.9,"d":"894.90"},{"v":666.314234,"d":"666.31"},218.59,null,null,{"v":10,"d":"10.00"}]
[{"$nulls":3},"119","洪江市司法局",{"v":894.9,"d":"894.90"},{"v":666.314234,"d":"666.31"},218.59,null,null,{"v":10,"d":"10.00"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":894.9,"d":"894.90"},{"v":666.314234,"d":"666.31"},218.59,null,null,{"v":10,"d":"10.00"}]
["204","06","01","    119001","    行政运行",{"v":568.3104,"d":"568.31"},{"v":475.2204,"d":"475.22"},83.09,null,null,{"v":10,"d":"10.00"}]
["208","05","05","    119001","    机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"}]
["208","05","06","    119001","    机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"}]
["208","27","01","    119001","    财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"}]
["208","27","02","    119001","    财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"}]
["210","11","01","    119001","    行政单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"}]
["221","02","01","    119001","    住房公积金",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"}]
["204","06","02","    119001","    一般行政管理事务",{"v":29.5,"d":"29.50"},null,{"v":29.5,"d":"29.50"}]
["204","06","99","    119001","    其他司法支出",{"v":106,"d":"106.00"},null,{"v":106,"d":"106.00"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,18],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":18},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的工资福利支出","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":894.9,"d":"894.90"},{"v":759.404234,"d":"759.40"},{"v":666.314234,"d":"666.31"},93.09,null,{"v":135.5,"d":"135.50"},null,{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"119","洪江市司法局",{"v":894.9,"d":"894.90"},{"v":759.404234,"d":"759.40"},{"v":666.314234,"d":"666.31"},93.09,null,{"v":135.5,"d":"135.50"},{"v":0,"d":"0.00"},{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":894.9,"d":"894.90"},{"v":759.404234,"d":"759.40"},{"v":666.314234,"d":"666.31"},93.09,null,{"v":135.5,"d":"135.50"},{"v":0,"d":"0.00"},{"v":135.5,"d":"135.50"}]
["204","06","01","    119001","    行政运行",{"v":568.3104,"d":"568.31"},{"v":568.3104,"d":"568.31"},{"v":475.2204,"d":"475.22"},93.09]
["208","05","05","    119001","    机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"}]
["208","05","06","    119001","    机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"}]
["208","27","01","    119001","    财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"}]
["208","27","02","    119001","    财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"}]
["210","11","01","    119001","    行政单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"}]
["221","02","01","    119001","    住房公积金",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"}]
["204","06","02","    119001","    一般行政管理事务",{"v":29.5,"d":"29.50"},{"$nulls":4},{"v":29.5,"d":"29.50"},null,{"v":29.5,"d":"29.50"}]
["204","06","99","    119001","    其他司法支出",{"v":106,"d":"106.00"},{"$nulls":4},{"v":106,"d":"106.00"},null,{"v":106,"d":"106.00"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表06"]
["财政拨款收支总表"]
["部门：119_洪江市司法局",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":894.9,"d":"894.90"},"一、本年支出",{"v":894.9,"d":"894.90"}]
["（一）一般公共预算拨款",{"v":894.9,"d":"894.90"},"（一）一般公共服务支出"]
["     经费拨款",null,"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出",{"v":703.805732,"d":"703.81"}]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":104.229512,"d":"104.23"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":36.016914,"d":"36.02"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出"]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出",{"v":50.847408,"d":"50.85"}]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":894.9,"d":"894.90"},"支    出    总    计",{"v":894.9,"d":"894.90"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":27,"n_cols":12,"rows_kept":27,"merged":[[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,4,9],[4,10,5,10]]}
[{"$nulls":11},"部门公开表07"]
["一般公共预算支出表"]
["部门：119_洪江市司法局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"$f":"G7+L7","v":{"v":894.904234,"d":"894.90"}},{"$f":"H7+K7","v":{"v":759.404234,"d":"759.40"}},{"v":666.314234,"d":"666.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.09,{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"119","洪江市司法局",{"$f":"G8+L8","v":{"v":894.904234,"d":"894.90"}},{"v":759.404234,"d":"759.40"},{"v":666.314234,"d":"666.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.09,{"v":135.5,"d":"135.50"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":894.904234,"d":"894.90"},{"v":759.404234,"d":"759.40"},{"v":666.314234,"d":"666.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.09,{"v":135.5,"d":"135.50"}]
["204",null,null,"   204","   公共安全支出",{"v":703.8104,"d":"703.81"},{"v":568.3104,"d":"568.31"},{"v":475.2204,"d":"475.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.09,{"v":135.5,"d":"135.50"}]
["204","06",null,"    20406","    司法",{"v":703.8104,"d":"703.81"},{"v":568.3104,"d":"568.31"},{"v":475.2204,"d":"475.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.09,{"v":135.5,"d":"135.50"}]
["204","06","01","     2040601","     行政运行",{"v":568.3104,"d":"568.31"},{"v":568.3104,"d":"568.31"},{"v":475.2204,"d":"475.22"},null,null,93.09]
["204","06","02","     2040602","     一般行政管理事务",{"v":29.5,"d":"29.50"},{"$nulls":5},{"v":29.5,"d":"29.50"}]
["204","06","99","     2040699","     其他司法支出",{"v":106,"d":"106.00"},{"$nulls":5},{"v":106,"d":"106.00"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":104.229512,"d":"104.23"},{"v":104.229512,"d":"104.23"},{"v":104.229512,"d":"104.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":101.694816,"d":"101.69"},{"v":101.694816,"d":"101.69"},{"v":101.694816,"d":"101.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"}]
["208","05","06","     2080506","     机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":2.534696,"d":"2.53"},{"v":2.534696,"d":"2.53"},{"v":2.534696,"d":"2.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"}]
["210",null,null,"   210","   卫生健康支出",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11",null,"    21011","    行政事业单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","     2101101","     行政单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"}]
["221",null,null,"   221","   住房保障支出",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02",null,"    22102","    住房改革支出",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","     2210201","     住房公积金",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"}]

{"sheet":"8工资福利(政府预算)","index":9,"n_rows":15,"n_cols":14,"rows_kept":15,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,13]]}
[{"$nulls":12},"部门公开表08"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["部门：119_洪江市司法局",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":666.314234,"d":"666.31"},{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":140.246426,"d":"140.25"},{"v":50.847408,"d":"50.85"}]
[{"$nulls":3},"119","洪江市司法局",{"v":666.314234,"d":"666.31"},{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":140.246426,"d":"140.25"},{"v":50.847408,"d":"50.85"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":666.314234,"d":"666.31"},{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":140.246426,"d":"140.25"},{"v":50.847408,"d":"50.85"}]
["204","06","01","    119001","    行政运行",{"v":475.2204,"d":"475.22"},{"v":475.2204,"d":"475.22"},{"v":475.2204,"d":"475.22"}]
["208","05","05","    119001","    机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"},null,{"v":67.796544,"d":"67.80"}]
["208","05","06","    119001","    机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"v":33.898272,"d":"33.90"},null,{"v":33.898272,"d":"33.90"}]
["208","27","01","    119001","    财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"v":0.5008,"d":"0.50"},null,{"v":0.5008,"d":"0.50"}]
["208","27","02","    119001","    财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"v":2.033896,"d":"2.03"},null,{"v":2.033896,"d":"2.03"}]
["210","11","01","    119001","    行政单位医疗",{"v":36.016914,"d":"36.02"},{"v":36.016914,"d":"36.02"},null,{"v":36.016914,"d":"36.02"}]
["221","02","01","    119001","    住房公积金",{"v":50.847408,"d":"50.85"},{"v":50.847408,"d":"50.85"},null,null,{"v":50.847408,"d":"50.85"}]

{"sheet":"9工资福利","index":10,"n_rows":15,"n_cols":22,"rows_kept":15,"merged":[[0,20,0,21],[1,0,1,21],[2,0,2,19],[2,20,2,21],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,16],[3,17,4,17],[3,18,3,21]]}
[{"$nulls":20},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["部门：119_洪江市司法局",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$nulls":4},"社会保障缴费\t\t\t\t\t ",{"$nulls":5},"住房公积金","其他工资福利支出\t\t\t "]
["类","款","项",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":4},"合计",{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":225.1764,"d":"225.18"},{"v":161.4132,"d":"161.41"},{"v":15.432,"d":"15.43"},{"v":73.1988,"d":"73.20"},{"v":140.246426,"d":"140.25"},{"v":67.796544,"d":"67.80"},{"v":33.898272,"d":"33.90"},{"v":36.016914,"d":"36.02"},null,{"v":2.534696,"d":"2.53"},{"v":50.847408,"d":"50.85"}]
[{"$nulls":3},"119","洪江市司法局",{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":225.1764,"d":"225.18"},{"v":161.4132,"d":"161.41"},{"v":15.432,"d":"15.43"},{"v":73.1988,"d":"73.20"},{"v":140.246426,"d":"140.25"},{"v":67.796544,"d":"67.80"},{"v":33.898272,"d":"33.90"},{"v":36.016914,"d":"36.02"},null,{"v":2.534696,"d":"2.53"},{"v":50.847408,"d":"50.85"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",{"v":666.314234,"d":"666.31"},{"v":475.2204,"d":"475.22"},{"v":225.1764,"d":"225.18"},{"v":161.4132,"d":"161.41"},{"v":15.432,"d":"15.43"},{"v":73.1988,"d":"73.20"},{"v":140.246426,"d":"140.25"},{"v":67.796544,"d":"67.80"},{"v":33.898272,"d":"33.90"},{"v":36.016914,"d":"36.02"},null,{"v":2.534696,"d":"2.53"},{"v":50.847408,"d":"50.85"}]
["204","06","01","    119001","    行政运行",{"v":475.2204,"d":"475.22"},{"v":475.2204,"d":"475.22"},{"v":225.1764,"d":"225.18"},{"v":161.4132,"d":"161.41"},{"v":15.432,"d":"15.43"},{"v":73.1988,"d":"73.20"}]
["208","05","05","    119001","    机关事业单位基本养老保险缴费支出",{"v":67.796544,"d":"67.80"},{"$nulls":5},{"v":67.796544,"d":"67.80"},{"v":67.796544,"d":"67.80"}]
["208","05","06","    119001","    机关事业单位职业年金缴费支出",{"v":33.898272,"d":"33.90"},{"$nulls":5},{"v":33.898272,"d":"33.90"},null,{"v":33.898272,"d":"33.90"}]
["208","27","01","    119001","    财政对失业保险基金的补助",{"v":0.5008,"d":"0.50"},{"$nulls":5},{"v":0.5008,"d":"0.50"},{"$nulls":4},{"v":0.5008,"d":"0.50"}]
["208","27","02","    119001","    财政对工伤保险基金的补助",{"v":2.033896,"d":"2.03"},{"$nulls":5},{"v":2.033896,"d":"2.03"},{"$nulls":4},{"v":2.033896,"d":"2.03"}]
["210","11","01","    119001","    行政单位医疗",{"v":36.016914,"d":"36.02"},{"$nulls":5},{"v":36.016914,"d":"36.02"},null,null,{"v":36.016914,"d":"36.02"}]
["221","02","01","    119001","    住房公积金",{"v":50.847408,"d":"50.85"},{"$nulls":11},{"v":50.847408,"d":"50.85"}]

{"sheet":"10个人家庭(政府预算)","index":11,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[{"$nulls":10},"部门公开表10"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["部门：119_洪江市司法局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"11个人家庭","index":12,"n_rows":6,"n_cols":18,"rows_kept":6,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17]]}
[{"$nulls":16},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"12商品服务(政府预算)","index":13,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,16],[3,17,3,19]]}
[{"$nulls":18},"部门公开表12"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},"合计",93.09,79.09,73.59,{"$nulls":4},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":2,"d":"2.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"}]
[{"$nulls":3},"119","洪江市司法局",93.09,79.09,73.59,{"$nulls":4},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":2,"d":"2.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",93.09,79.09,73.59,{"$nulls":4},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":2,"d":"2.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"}]
["204","06","01","    119001","    行政运行",93.09,79.09,73.59,{"$nulls":4},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":2,"d":"2.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"}]

{"sheet":"13商品服务","index":14,"n_rows":9,"n_cols":33,"rows_kept":9,"merged":[[0,31,0,32],[1,0,1,32],[2,0,2,30],[2,31,2,32],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,4,32]]}
[{"$nulls":31},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["部门：119_洪江市司法局",{"$nulls":30},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":4},"合计",93.09,{"v":47.004668,"d":"47.00"},{"$nulls":14},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":4,"d":"4.00"},null,{"v":26.704592,"d":"26.70"},{"v":8.38074,"d":"8.38"},null,{"v":1.5,"d":"1.50"},null,{"v":2,"d":"2.00"}]
[{"$nulls":3},"119","洪江市司法局",93.09,{"v":47.004668,"d":"47.00"},{"$nulls":14},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":4,"d":"4.00"},null,{"v":26.704592,"d":"26.70"},{"v":8.38074,"d":"8.38"},null,{"v":1.5,"d":"1.50"},null,{"v":2,"d":"2.00"}]
[{"$nulls":3},"  119001","  洪江市司法局本级",93.09,{"v":47.004668,"d":"47.00"},{"$nulls":14},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":4,"d":"4.00"},null,{"v":26.704592,"d":"26.70"},{"v":8.38074,"d":"8.38"},null,{"v":1.5,"d":"1.50"},null,{"v":2,"d":"2.00"}]
["204","06","01","    119001","    行政运行",93.09,{"v":47.004668,"d":"47.00"},{"$nulls":14},{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":4,"d":"4.00"},null,{"v":26.704592,"d":"26.70"},{"v":8.38074,"d":"8.38"},null,{"v":1.5,"d":"1.50"},null,{"v":2,"d":"2.00"}]

{"sheet":"14三公","index":15,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表14"]
["一般公共预算“三公”经费支出表"]
["部门：119_洪江市司法局",{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":12.5,"d":"12.50"},null,{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},{"v":3.5,"d":"3.50"}]
["119","洪江市司法局",{"v":12.5,"d":"12.50"},null,{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},{"v":3.5,"d":"3.50"}]
["  119001","  洪江市司法局本级",{"v":12.5,"d":"12.50"},null,{"v":9,"d":"9.00"},null,{"v":9,"d":"9.00"},{"v":3.5,"d":"3.50"}]

{"sheet":"15政府性基金","index":16,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表15"]
["政府性基金预算支出表"]
["部门：119_洪江市司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"16政府性基金(政府预算)","index":17,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,16],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19]]}
[{"$nulls":18},"部门公开表16"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出","机关商品和服务支出","机关资本性支出(一)","机关资本性支出(二)","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"17政府性基金（部门预算）","index":18,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["部门：119_洪江市司法局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"18国有资本经营预算","index":19,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表18"]
["国有资本经营预算支出表"]
["部门：119_洪江市司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"19财政专户管理资金","index":20,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表19"]
["财政专户管理资金预算支出表"]
["部门：119_洪江市司法局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"20专项清单","index":21,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,3,13],[4,2,5,2],[4,3,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]]}
[{"$nulls":12},"部门公开表20"]
["专项资金预算汇总表"]
["部门：119_洪江市司法局",{"$nulls":11},"金额单位：万元"]
["单位代码","单位名称（专项名称）","预算额度",{"$nulls":9},"预算编制方式"]
[null,null,"总计  ","一般公共预算",{"$nulls":5},"政府性基金","国有资本经营预算","社会保险基金预算资金","编入部门预算金额","财政代编金额"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":135.5,"d":"135.50"},{"v":135.5,"d":"135.50"},{"$nulls":8},{"v":135.5,"d":"135.50"}]
["119","洪江市司法局",{"v":135.5,"d":"135.50"},{"v":135.5,"d":"135.50"},{"$nulls":8},{"v":135.5,"d":"135.50"}]
["   119001","   法律援助工作经费",{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},{"$nulls":8},{"v":19.5,"d":"19.50"}]
["   119001","   行政复议工作经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":8},{"v":10,"d":"10.00"}]
["   119001","   办案经费",{"v":78,"d":"78.00"},{"v":78,"d":"78.00"},{"$nulls":8},{"v":78,"d":"78.00"}]
["   119001","   装备经费",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"$nulls":8},{"v":28,"d":"28.00"}]

{"sheet":"21项目支出绩效目标表","index":22,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,11,0],[6,1,11,1],[6,2,11,2],[6,3,11,3],[6,4,7,4],[10,4,11,4],[12,0,21,0],[12,1,21,1],[12,2,21,2],[12,3,21,3],[12,4,14,4],[15,4,17,4],[19,4,21,4],[22,0,31,0],[22,1,31,1],[22,2,31,2],[22,3,31,3],[22,4,24,4],[25,4,27,4],[28,4,30,4],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4]]}
[{"$nulls":12},"部门公开表21"]
[null,null,"项目支出绩效目标表"]
["部门：119_洪江市司法局",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["119001","洪江市司法局本级",{"v":135.5,"d":"135.50"}]
["  119001","  办案经费",{"v":78,"d":"78.00"},"开展司法行政各项业务工作，安置帮教、社区矫正、人民调解、普法宣传、基层司法所工作等","成本指标","社会成本指标","办案业务费","780000","办案经费支出"]
[{"$nulls":5},"经济成本指标","办案经费支出","780000","办案类各项业务支出"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","社会群众满意度","90%","社会群众对业务工作的满意度"]
[{"$nulls":4},"产出指标","数量指标","各类事项完成及时率","100%","司法各类事项的完成及时率"]
[{"$nulls":4},"效益指标","经济效益指标","提供优质法律服务促进经济社会发展","有所发展","提供优质法律服务促进经济社会发展"]
[{"$nulls":5},"社会效益指标","维护社会稳定，开创社会治安新局面","打开了新局面","维护社会稳定，开创社会治安新局面"]
["  119001","  法律援助工作经费",{"v":19.5,"d":"19.50"},"扩大法律援助范围，优化法律援助质量与效果，保障困难群体安居乐业，不断增强困难群众获得感、幸福感、安全感。","成本指标","社会成本指标"]
[{"$nulls":5},"生态环境成本指标"]
[{"$nulls":5},"经济成本指标","法律援助经费","200000",null,null,"元","定量"]
[{"$nulls":4},"产出指标","数量指标","案件办理数",{"$nulls":3},"件","定量"]
[{"$nulls":5},"时效指标","办案补贴发放及时率","90%",{"$nulls":3},"≥"]
[{"$nulls":5},"质量指标","律师办案率",{"$nulls":3},"件","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标"]
[{"$nulls":4},"效益指标","社会效益指标"]
[{"$nulls":5},"生态效益指标"]
[{"$nulls":5},"经济效益指标"]
["  119001","  行政复议工作经费",{"v":10,"d":"10.00"},"充分发挥行政复议制度作用，消除违法或不当行政行为对经济发展环境的不良影响，化解行政争议，维护社会和谐稳定，促进行政机关依法行政，建设法治政府。","产出指标","数量指标","案件办理数量完成率","98%",null,null,"件","≥"]
[{"$nulls":5},"时效指标","案件处理完成及时率","98%",{"$nulls":3},"≥"]
[{"$nulls":5},"质量指标"]
[{"$nulls":4},"成本指标","生态环境成本指标"]
[{"$nulls":5},"社会成本指标"]
[{"$nulls":5},"经济成本指标","行政复议工作经费","100000",null,null,"元","定量"]
[{"$nulls":4},"效益指标","生态效益指标"]
[{"$nulls":5},"社会效益指标"]
[{"$nulls":5},"经济效益指标"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","社会公众或服务对象满意度","95",null,null,"百分比","≥"]
["  119001","  装备经费",{"v":28,"d":"28.00"},"办案类装备支出","成本指标","经济成本指标","办案装备购买","28万元","办案装备购买"]
[{"$nulls":5},"社会成本指标","办案装备购买","28万元","办案装备购买"]

{"sheet":"22整体支出绩效目标表","index":23,"n_rows":28,"n_cols":19,"rows_kept":28,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,15,0],[7,1,15,1],[7,2,15,2],[7,3,15,3],[7,4,15,4],[7,5,15,5],[7,6,15,6],[7,7,15,7],[7,8,15,8],[7,9,15,9],[7,10,10,10],[11,10,14,10]]}
[{"$nulls":18},"部门公开表22"]
["整体支出绩效目标表"]
["单位：部门：119_洪江市司法局"]
[{"$nulls":16},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["119001","洪江市司法局本级",{"v":894.899566,"d":"894.90"},{"v":894.899566,"d":"894.90"},{"$nulls":3},{"v":759.399566,"d":"759.40"},{"v":135.5,"d":"135.50"},"在今年收支预算内，确保完成以下整体目标：\n1.确实做好普法宣传工作，提升公民的整体法治意识和法律素养。\n2.做好为民办实事工作，法律援助工作做到应援尽援，维护弱势群体的合法权益。\n3.确保社区矫正人员无托管、漏管现象发生。\n4.依法依规及时进行人民调解，将矛盾化解在基层，充分发挥第一道防线作用。","产出指标"," 数量指标","普法宣传、法律援助、人民调解、社区矫正、行政复议",null,"达到要求",null,"该指标主要考察监管工作完成情况","监督管理达到要求的15分，否则不得分"]
[{"$nulls":11}," 质量指标","重点工作完成率",null,"100",null,"该指标普法宣传，人民调解，社区矫正，法律援助，行政复议完成情况","完成率达到100%的11分，否则每下降百分之一扣0.5分"]
[{"$nulls":11}," 时效指标","2023年度",null,"1",null,"考核项目时效性","项目均在2023年12月前完成的10分，否则酌情扣分"]
[{"$nulls":11},"成本指标","项目成本节约率",null,"预算范围内",null,"控制在预算范围内","项目成本控制在预算范围内得12分，每超出1%扣0.5分，扣完为止"]
[{"$nulls":10},"效益指标 ","经济效益指标","经济效益情况",null,"效果明显",null,"工作实施对经济发展所带来的直接或间接影响","效果明显得10分，效果一般的3分，否则不得分"]
[{"$nulls":11},"社会效益指标","人民普法情况",null,"发挥作用",null,"根据年度工作完成情况考核","主管全市司法行政工作，作用显著得10分，否则酌情扣分"]
[{"$nulls":11},"生态效益指标","法治社会",null,"发挥作用",null,"根据年度工作完成情况考核","提高人民法治意识，作用显著得10分，否则酌情扣分"]
[{"$nulls":11}," 可持续影响指标","可持续影响率",null,"发挥作用",null,"用于衡量对环境造成的压力","作用显著得10分，否则酌情扣分"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","服务对象满意度",null,"90",null,"该指标主要考察部门整体工作开展情况，社会公众满意度是否达到年初目标","满意度90%以上的12分，每减少5%扣1分"]
{"$rows_empty":11}
[{"$nulls":5}," "]