{"text_format":"2","workbook":"xls","n_sheets":9,"sheets":["收支总表","收支汇总表（按功能科目）","收支汇总表（按单位）","工资福利个人家庭补助支出","工资福利个人家庭补助支出（按单位）","商品服务（基本支出）","项目支出预算表（按功能科目）","项目支出预算表（按单位）","三公经费输出表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[6,0,6,1],[6,2,6,5],[2,0,4,5]],"flags":["formulas_cached_only"]}
[]
[]
["收支汇总表"]
[]
[]
[{"$nulls":5},"                      单位：万元"]
["收入",null,"支出"]
["项目","金额","功能科目","金额","经济科目","金额"]
["一、财政拨款",3901.13,"一、一般公共服务支出",0,"1、工资福利支出",324.51]
["二、非税收入",0,"二、外交支出",0,"2、商品和服务支出",1924.73]
["      专项收入",0,"三、国防支出",0,"3、对个人和家庭补助",73.59]
["      罚没收入",0,"四、公共安全支出",3807.1,"4、对企事业单位的补贴",0]
["      行政事业性收费收入",0,"五、教育支出",0,"5、转移性支出",0]
["      国有资本经营收入",0,"六、科学技术支出",0,"6、债务利息支出",0]
["      国有资源资产有偿使用收入",0,"七、文化体育与传媒支出",0,"7、债务还本支出",0]
["      政府性基金收入",0,"八、社会保障和就业支出",47.09,"8、基本建设支出",0]
["      其他收入",0,"九、社会保险基金支出",0,"9、其他资本性支出",1578.3]
[null,null,"十、医疗卫生与计划生育支出",21.02,"10、其他支出",0]
[null,null,"十一、节能环保支出",0]
[null,null,"十二、城乡社区支出",0]
[null,null,"十三、农林水支出",0]
[null,null,"十四、交通运输支出",0]
[null,null,"十五、资源勘探信息等支出",0]
[null,null,"十六、商业服务业等支出",0]
[null,null,"十七、金融支出",0]
[null,null,"十八、援助其他地区支出",0]
[null,null,"十九、国土海洋气象等支出",0]
[null,null,"二十、住房保障支出",25.92]
[null,null,"二十一、粮油物资储备支出",0]
[null,null,"二十二、国有资本经营预算支出",0]
[null,null,"二十三、预备费",0]
[null,null,"二十四、其他支出",0]
[null,null,"二十五、转移性支出",0]
[null,null,"二十六、债务还本支出",0]
[null,null,"二十七、债务付息支出",0]
[null,null,"二十八、债务发行费用支出",0]
[]
["收入合计",3901.13,"支出合计",3901.13,"支出合计",3901.13]

{"sheet":"收支汇总表（按功能科目）","index":1,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,18,3,19],[4,0,4,4],[4,6,4,14],[4,15,4,19],[5,0,5,2],[5,6,5,13],[5,16,5,18],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,19]],"flags":["formulas_cached_only"]}
[]
["收支分类汇总预算表(按功能科目)"]
[]
[{"$nulls":18},"       单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目（单位）",null,"一般预算收入",{"$nulls":7},"政府性基金收入","支出合计","基本支出（按项目类别）"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"工资福利支出","对个人和家庭补助","公用经费支出","项目支出"]
["**","**","**",null,"**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"合计",null,3901.13,3901.13,3901.13,0,0,0,0,0,0,0,3901.13,333.78,25.92,158.31,3383.12]
[204,null,null,null,"公共安全支出",3807.1,3807.1,3807.1,0,0,0,0,0,0,0,3807.1,265.67,0,158.31,3383.12]
[null,"04",null,null,"  检察",3807.1,3807.1,3807.1,0,0,0,0,0,0,0,3807.1,265.67,0,158.31,3383.12]
[null,null,"01",null,"    行政运行",462.38,462.38,462.38,0,0,0,0,0,0,0,462.38,265.67,0,158.31,38.4]
[{"$nulls":4},"      人民检察院",462.38,462.38,462.38,0,0,0,0,0,0,0,462.38,265.67,0,158.31,38.4]
[204,"  04","  01","214001","        行政运行",462.38,462.38,462.38,0,0,0,0,0,0,0,462.38,265.67,0,158.31,38.4]
[null,null,"03",null,"    机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,0,0,482.18]
[{"$nulls":4},"      人民检察院",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,0,0,482.18]
[204,"  04","  03","214001","        机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,0,0,482.18]
[null,null,"04",null,"    查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,0,0,1057]
[{"$nulls":4},"      人民检察院",1057,1057,1057,0,0,0,0,0,0,0,1057,0,0,0,1057]
[204,"  04","  04","214001","        查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,0,0,1057]
[null,null,"07",null,"    执行监督",20,20,20,0,0,0,0,0,0,0,20,0,0,0,20]
[{"$nulls":4},"      人民检察院",20,20,20,0,0,0,0,0,0,0,20,0,0,0,20]
[204,"  04","  07","214001","        执行监督",20,20,20,0,0,0,0,0,0,0,20,0,0,0,20]
[null,null,"08",null,"    控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,0,0,30]
[{"$nulls":4},"      人民检察院",30,30,30,0,0,0,0,0,0,0,30,0,0,0,30]
[204,"  04","  08","214001","        控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,0,0,30]
[null,null,"99",null,"    其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,0,0,1755.54]
[{"$nulls":4},"      人民检察院",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,0,0,1755.54]
[204,"  04","  99","214001","        其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,0,0,1755.54]
[208,null,null,null,"社会保障和就业支出",47.09,47.09,47.09,0,0,0,0,0,0,0,47.09,47.09,0,0,0]
[null,"05",null,null,"  行政事业单位离退休",46.34,46.34,46.34,0,0,0,0,0,0,0,46.34,46.34,0,0,0]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,33.1,0,0,0]
[{"$nulls":4},"      人民检察院",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,33.1,0,0,0]
[208,"  05","  05","214001","        机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,33.1,0,0,0]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,13.24,0,0,0]
[{"$nulls":4},"      人民检察院",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,13.24,0,0,0]
[208,"  05","  06","214001","        机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,13.24,0,0,0]
[null,"27",null,null,"  财政对其他社会保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[null,null,"03",null,"    财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[{"$nulls":4},"      人民检察院",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[208,"  27","  03","214001","        财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[210,null,null,null,"医疗卫生与计划生育支出",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,21.02,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,21.02,0,0,0]
[null,null,"02",null,"    事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,12.01,0,0,0]
[{"$nulls":4},"      人民检察院",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,12.01,0,0,0]
[210,"  11","  02","214001","        事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,12.01,0,0,0]
[null,null,"03",null,"    公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,9.01,0,0,0]
[{"$nulls":4},"      人民检察院",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,9.01,0,0,0]
[210,"  11","  03","214001","        公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,9.01,0,0,0]
[221,null,null,null,"住房保障支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[null,"02",null,null,"  住房改革支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[null,null,"01",null,"    住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[{"$nulls":4},"      人民检察院",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[221,"  02","  01","214001","        住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]

{"sheet":"收支汇总表（按单位）","index":2,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,18,3,19],[4,0,4,4],[4,6,4,14],[4,15,4,19],[5,0,5,2],[5,6,5,13],[5,16,5,18],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,19]],"flags":["formulas_cached_only"]}
[]
["收支分类汇总预算表(按单位)"]
[]
[{"$nulls":18},"       单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目（单位）",null,"一般预算收入",{"$nulls":7},"政府性基金收入","支出合计","基本支出（按项目类别）"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"工资福利支出","对个人和家庭补助","公用经费支出","项目支出"]
["**","**","**",null,"**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"合计",null,3901.13,3901.13,3901.13,0,0,0,0,0,0,0,3901.13,333.78,25.92,158.31,3383.12]
[null,null,null,"214001","人民检察院",3901.13,3901.13,3901.13,0,0,0,0,0,0,0,3901.13,333.78,25.92,158.31,3383.12]
[204,null,null,null,"  公共安全支出",3807.1,3807.1,3807.1,0,0,0,0,0,0,0,3807.1,265.67,0,158.31,3383.12]
[null,"04",null,null,"    检察",3807.1,3807.1,3807.1,0,0,0,0,0,0,0,3807.1,265.67,0,158.31,3383.12]
[null,null,"01",null,"      行政运行",462.38,462.38,462.38,0,0,0,0,0,0,0,462.38,265.67,0,158.31,38.4]
[204,"  04","  01","  214001","        行政运行",462.38,462.38,462.38,0,0,0,0,0,0,0,462.38,265.67,0,158.31,38.4]
[null,null,"03",null,"      机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,0,0,482.18]
[204,"  04","  03","  214001","        机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,0,0,482.18]
[null,null,"04",null,"      查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,0,0,1057]
[204,"  04","  04","  214001","        查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,0,0,1057]
[null,null,"07",null,"      执行监督",20,20,20,0,0,0,0,0,0,0,20,0,0,0,20]
[204,"  04","  07","  214001","        执行监督",20,20,20,0,0,0,0,0,0,0,20,0,0,0,20]
[null,null,"08",null,"      控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,0,0,30]
[204,"  04","  08","  214001","        控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,0,0,30]
[null,null,"99",null,"      其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,0,0,1755.54]
[204,"  04","  99","  214001","        其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,0,0,1755.54]
[208,null,null,null,"  社会保障和就业支出",47.09,47.09,47.09,0,0,0,0,0,0,0,47.09,47.09,0,0,0]
[null,"05",null,null,"    行政事业单位离退休",46.34,46.34,46.34,0,0,0,0,0,0,0,46.34,46.34,0,0,0]
[null,null,"05",null,"      机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,33.1,0,0,0]
[208,"  05","  05","  214001","        机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,33.1,0,0,0]
[null,null,"06",null,"      机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,13.24,0,0,0]
[208,"  05","  06","  214001","        机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,13.24,0,0,0]
[null,"27",null,null,"    财政对其他社会保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[null,null,"03",null,"      财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[208,"  27","  03","  214001","        财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0.75,0,0,0]
[210,null,null,null,"  医疗卫生与计划生育支出",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,21.02,0,0,0]
[null,"11",null,null,"    行政事业单位医疗",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,21.02,0,0,0]
[null,null,"02",null,"      事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,12.01,0,0,0]
[210,"  11","  02","  214001","        事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,12.01,0,0,0]
[null,null,"03",null,"      公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,9.01,0,0,0]
[210,"  11","  03","  214001","        公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,9.01,0,0,0]
[221,null,null,null,"  住房保障支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[null,"02",null,null,"    住房改革支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[null,null,"01",null,"      住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]
[221,"  02","  01","  214001","        住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,25.92,0,0]

{"sheet":"工资福利个人家庭补助支出","index":3,"n_rows":39,"n_cols":33,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,31,3,32],[4,0,4,4],[4,6,4,14],[4,15,4,32],[5,0,5,2],[5,6,5,13],[5,16,5,29],[5,30,5,32],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,32]],"flags":["formulas_cached_only"]}
[]
["工资福利支出及对个人和家庭补助预算表（按功能科目）"]
[]
[{"$nulls":31},"单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目",null,"一般公共预算收入",{"$nulls":7},"政府性基金收入","支出合计","工资福利支出",{"$nulls":13},"对个人和家庭补助"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"基本工资","津贴补贴","绩效工资","考核奖","基本养老","职业年金","基本医疗保险","公务员医疗保险","商业保险","生育保险","绩效奖","文明创建奖","文明奖","车改补贴","住房补贴","采暖补贴","住房公积金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,"合计",null,359.7,359.7,359.7,0,0,0,0,0,0,0,359.7,72.34,86.39,0,14.51,33.1,13.24,12.01,9.01,0,0.75,34.1,14.51,11.16,23.39,4.19,5.08,25.92]
[204,null,null,null,"公共安全支出",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[null,"04",null,null,"  检察",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[null,null,"01",null,"    行政运行",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[null,null,null,"214001","      人民检察院",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[204,"  04","  01","  214001","        行政运行",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[208,null,null,null,"社会保障和就业支出",47.09,47.09,47.09,0,0,0,0,0,0,0,47.09,0,0,0,0,33.1,13.24,0,0,0,0.75,0,0,0,0,0,0,0]
[null,"05",null,null,"  行政事业单位离退休",46.34,46.34,46.34,0,0,0,0,0,0,0,46.34,0,0,0,0,33.1,13.24,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,0,0,0,0,33.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"214001","      人民检察院",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,0,0,0,0,33.1,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"  05","  05","  214001","        机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,0,0,0,0,33.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,0,0,0,0,0,13.24,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"214001","      人民检察院",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,0,0,0,0,0,13.24,0,0,0,0,0,0,0,0,0,0,0]
[208,"  05","  06","  214001","        机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,0,0,0,0,0,13.24,0,0,0,0,0,0,0,0,0,0,0]
[null,"27",null,null,"  财政对其他社会保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[null,null,"03",null,"    财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[null,null,null,"214001","      人民检察院",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[208,"  27","  03","  214001","        财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[210,null,null,null,"医疗卫生与计划生育支出",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,0,0,0,0,0,0,12.01,9.01,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,0,0,0,0,0,0,12.01,9.01,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,0,0,0,0,0,0,12.01,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"214001","      人民检察院",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,0,0,0,0,0,0,12.01,0,0,0,0,0,0,0,0,0,0]
[210,"  11","  02","  214001","        事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,0,0,0,0,0,0,12.01,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"    公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,0,0]
[null,null,null,"214001","      人民检察院",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,0,0]
[210,"  11","  03","  214001","        公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,0,0]
[221,null,null,null,"住房保障支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[null,"02",null,null,"  住房改革支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[null,null,"01",null,"    住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[null,null,null,"214001","      人民检察院",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[221,"  02","  01","  214001","        住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]

{"sheet":"工资福利个人家庭补助支出（按单位）","index":4,"n_rows":33,"n_cols":33,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,31,3,32],[4,0,4,4],[4,6,4,14],[4,15,4,32],[5,0,5,2],[5,6,5,13],[5,16,5,29],[5,30,5,32],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,32]],"flags":["formulas_cached_only"]}
[]
["工资福利支出及对个人和家庭补助预算表（按单位）"]
[]
[{"$nulls":31},"单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目",null,"一般公共预算收入",{"$nulls":7},"政府性基金收入","支出合计","工资福利支出",{"$nulls":13},"对个人和家庭补助"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"基本工资","津贴补贴","绩效工资","考核奖","基本养老","职业年金","基本医疗保险","公务员医疗保险","商业保险","生育保险","绩效奖","文明创建奖","文明奖","车改补贴","住房补贴","采暖补贴","住房公积金"]
["**","**","**",null,"**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28]
[null,null,null,"合计",null,359.7,359.7,359.7,0,0,0,0,0,0,0,359.7,72.34,86.39,0,14.51,33.1,13.24,12.01,9.01,0,0.75,34.1,14.51,11.16,23.39,4.19,5.08,25.92]
[null,null,null,"214001","人民检察院",359.7,359.7,359.7,0,0,0,0,0,0,0,359.7,72.34,86.39,0,14.51,33.1,13.24,12.01,9.01,0,0.75,34.1,14.51,11.16,23.39,4.19,5.08,25.92]
[204,null,null,null,"  公共安全支出",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[null,"04",null,null,"    检察",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[null,null,"01",null,"      行政运行",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[204,"  04","  01","  214001","        行政运行",265.67,265.67,265.67,0,0,0,0,0,0,0,265.67,72.34,86.39,0,14.51,0,0,0,0,0,0,34.1,14.51,11.16,23.39,4.19,5.08,0]
[208,null,null,null,"  社会保障和就业支出",47.09,47.09,47.09,0,0,0,0,0,0,0,47.09,0,0,0,0,33.1,13.24,0,0,0,0.75,0,0,0,0,0,0,0]
[null,"05",null,null,"    行政事业单位离退休",46.34,46.34,46.34,0,0,0,0,0,0,0,46.34,0,0,0,0,33.1,13.24,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"      机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,0,0,0,0,33.1,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"  05","  05","  214001","        机关事业单位基本养老保险缴费支出",33.1,33.1,33.1,0,0,0,0,0,0,0,33.1,0,0,0,0,33.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"      机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,0,0,0,0,0,13.24,0,0,0,0,0,0,0,0,0,0,0]
[208,"  05","  06","  214001","        机关事业单位职业年金缴费支出",13.24,13.24,13.24,0,0,0,0,0,0,0,13.24,0,0,0,0,0,13.24,0,0,0,0,0,0,0,0,0,0,0]
[null,"27",null,null,"    财政对其他社会保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[null,null,"03",null,"      财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[208,"  27","  03","  214001","        财政对生育保险基金的补助",0.75,0.75,0.75,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0.75,0,0,0,0,0,0,0]
[210,null,null,null,"  医疗卫生与计划生育支出",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,0,0,0,0,0,0,12.01,9.01,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"    行政事业单位医疗",21.02,21.02,21.02,0,0,0,0,0,0,0,21.02,0,0,0,0,0,0,12.01,9.01,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"      事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,0,0,0,0,0,0,12.01,0,0,0,0,0,0,0,0,0,0]
[210,"  11","  02","  214001","        事业单位医疗",12.01,12.01,12.01,0,0,0,0,0,0,0,12.01,0,0,0,0,0,0,12.01,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"      公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,0,0]
[210,"  11","  03","  214001","        公务员医疗补助",9.01,9.01,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,9.01,0,0,0,0,0,0,0,0,0]
[221,null,null,null,"  住房保障支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[null,"02",null,null,"    住房改革支出",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[null,null,"01",null,"      住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]
[221,"  02","  01","  214001","        住房公积金",25.92,25.92,25.92,0,0,0,0,0,0,0,25.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.92]

{"sheet":"商品服务（基本支出）","index":5,"n_rows":14,"n_cols":43,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,0,4,4],[4,6,4,14],[4,15,4,42],[5,0,5,2],[5,6,5,13],[5,16,5,42],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,42]],"flags":["formulas_cached_only"]}
[]
["商品服务支出预算表(基本支出)"]
[]
[{"$nulls":42},"单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"一般商品服务支出"]
["科目代码",null,null,"单位","功能科目（单位）",null,"一般预算收入",{"$nulls":7},"政府性基金收入","支出合计","基本支出"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"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","因公出国费","维护费","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","公务用车维护费","其他交通费用","税金及其他附加费用","其他商品和服务支出"]
["**","**","**",null,"**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
[null,null,null,"合计",null,158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]
[204,null,null,null,"公共安全支出",158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]
[null,"04",null,null,"  检察",158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]
[null,null,"01",null,"    行政运行",158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]
[null,null,null,"214001","      人民检察院",158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]
[204,"  04","  01","  214001","        行政运行",158.31,158.31,158.31,0,0,0,0,0,0,0,158.31,20,8,5,2,5,15,25,0,0,25,0,5,20,2,5,0,0,0,0,0,0,3.31,0,0,0,0,18]

{"sheet":"项目支出预算表（按功能科目）","index":6,"n_rows":29,"n_cols":22,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,0,4,4],[4,6,4,14],[4,15,4,21],[5,0,5,2],[5,6,5,13],[5,16,5,21],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[5,15,6,15],[1,0,2,21]],"flags":["formulas_cached_only"]}
[]
["项目支出预算表(按功能科目)"]
[]
[{"$nulls":21},"单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目（单位）",null,"一般公共预算收入",{"$nulls":7},"政府性基金收入","支出合计","项目支出"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,null,"专项工资福利支出","专项商品服务支出","专项个人家庭补助支出","基本建设支出","其他资本性支出","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,"合计",null,3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[204,null,null,null,"公共安全支出",3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[null,"04",null,null,"  检察",3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[null,null,"01",null,"    行政运行",38.4,38.4,38.4,0,0,0,0,0,0,0,38.4,0,0,38.4,0,0,0]
[null,null,null,"214001","      人民检察院",38.4,38.4,38.4,0,0,0,0,0,0,0,38.4,0,0,38.4,0,0,0]
[204,"  04","  01","  214001","        行政运行",38.4,38.4,38.4,0,0,0,0,0,0,0,38.4,0,0,38.4,0,0,0]
[null,null,"03",null,"    机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,482.18,0,0,0,0]
[null,null,null,"214001","      人民检察院",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,482.18,0,0,0,0]
[204,"  04","  03","  214001","        机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,482.18,0,0,0,0]
[null,null,"04",null,"    查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,1057,0,0,0,0]
[null,null,null,"214001","      人民检察院",1057,1057,1057,0,0,0,0,0,0,0,1057,0,1057,0,0,0,0]
[204,"  04","  04","  214001","        查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,1057,0,0,0,0]
[null,null,"07",null,"    执行监督",20,20,20,0,0,0,0,0,0,0,20,0,20,0,0,0,0]
[null,null,null,"214001","      人民检察院",20,20,20,0,0,0,0,0,0,0,20,0,20,0,0,0,0]
[204,"  04","  07","  214001","        执行监督",20,20,20,0,0,0,0,0,0,0,20,0,20,0,0,0,0]
[null,null,"08",null,"    控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,30,0,0,0,0]
[null,null,null,"214001","      人民检察院",30,30,30,0,0,0,0,0,0,0,30,0,30,0,0,0,0]
[204,"  04","  08","  214001","        控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,30,0,0,0,0]
[null,null,"99",null,"    其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,177.24,0,0,1578.3,0]
[null,null,null,"214001","      人民检察院",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,177.24,0,0,1578.3,0]
[204,"  04","  99","  214001","        其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,177.24,0,0,1578.3,0]

{"sheet":"项目支出预算表（按单位）","index":7,"n_rows":24,"n_cols":22,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,0,4,4],[4,6,4,14],[4,15,4,21],[5,0,5,2],[5,6,5,13],[5,16,5,21],[5,3,6,3],[5,4,6,4],[4,5,6,5],[5,14,6,14],[1,0,2,21]],"flags":["formulas_cached_only"]}
[]
["项目支出预算表(按单位)"]
[]
[{"$nulls":21},"单位：万元"]
["项目",{"$nulls":4},"合计","收入",{"$nulls":8},"支出"]
["科目代码",null,null,"单位","功能科目（单位）",null,"一般公共预算收入",{"$nulls":7},"政府性基金收入",null,"项目支出"]
["类","款","项",null,null,null,"小计","财政拨款","专项收入","罚没收入","行政事业性收费收入","国有资本经营收入","国有资源资产有偿使用收入","其他收入",null,"支出合计","专项工资福利支出","专项商品服务支出","专项个人家庭补助支出","基本建设支出","其他资本性支出","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,"合计",null,3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[null,null,null,"214001","人民检察院",3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[204,null,null,null,"  公共安全支出",3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[null,"04",null,null,"    检察",3383.12,3383.12,3383.12,0,0,0,0,0,0,0,3383.12,0,1766.42,38.4,0,1578.3,0]
[null,null,"01",null,"      行政运行",38.4,38.4,38.4,0,0,0,0,0,0,0,38.4,0,0,38.4,0,0,0]
[204,"  04","  01","  214001","        行政运行",38.4,38.4,38.4,0,0,0,0,0,0,0,38.4,0,0,38.4,0,0,0]
[null,null,"03",null,"      机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,482.18,0,0,0,0]
[204,"  04","  03","  214001","        机关服务",482.18,482.18,482.18,0,0,0,0,0,0,0,482.18,0,482.18,0,0,0,0]
[null,null,"04",null,"      查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,1057,0,0,0,0]
[204,"  04","  04","  214001","        查办和预防职务犯罪",1057,1057,1057,0,0,0,0,0,0,0,1057,0,1057,0,0,0,0]
[null,null,"07",null,"      执行监督",20,20,20,0,0,0,0,0,0,0,20,0,20,0,0,0,0]
[204,"  04","  07","  214001","        执行监督",20,20,20,0,0,0,0,0,0,0,20,0,20,0,0,0,0]
[null,null,"08",null,"      控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,30,0,0,0,0]
[204,"  04","  08","  214001","        控告申诉",30,30,30,0,0,0,0,0,0,0,30,0,30,0,0,0,0]
[null,null,"99",null,"      其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,177.24,0,0,1578.3,0]
[204,"  04","  99","  214001","        其他检察支出",1755.54,1755.54,1755.54,0,0,0,0,0,0,0,1755.54,0,177.24,0,0,1578.3,0]

{"sheet":"三公经费输出表","index":8,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[[5,3,5,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[1,0,3,5]],"flags":["formulas_cached_only"]}
[]
["三公经费预算表"]
[]
[]
[{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","三公经费类型"]
[null,null,null,"公务用车购置及运行维护费","公务接待费","因公出（境）国费"]
["**","**",1,2,3,4]
[null,"合计",12,0,12,0]
[214001,"人民检察院",12,0,12,0]