{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[112002]江西省樟树市公证处",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":30.48136,"d":"30.48"},"公共安全支出",{"v":73.091,"d":"73.09"}]
["    （一）一般公共预算收入",{"v":30.48136,"d":"30.48"},"社会保障和就业支出",{"v":2.3235,"d":"2.32"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":1.41346,"d":"1.41"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":1.6534,"d":"1.65"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",{"v":48,"d":"48.00"}," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":78.48136,"d":"78.48"},"本年支出合计",{"v":78.48136,"d":"78.48"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":78.48136,"d":"78.48"},"支出总计",{"v":78.48136,"d":"78.48"}]

{"sheet":"单位收入总表","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["[112002]江西省樟树市公证处",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":78.48136,"d":"78.48"},null,{"v":30.48136,"d":"30.48"},{"v":30.48136,"d":"30.48"},{"$nulls":3},{"v":48,"d":"48.00"}]
["204","公共安全支出",{"v":73.091,"d":"73.09"},null,{"v":25.091,"d":"25.09"},{"v":25.091,"d":"25.09"},{"$nulls":3},{"v":48,"d":"48.00"}]
["　06","　司法",{"v":73.091,"d":"73.09"},null,{"v":25.091,"d":"25.09"},{"v":25.091,"d":"25.09"},{"$nulls":3},{"v":48,"d":"48.00"}]
["　　2040601","　　行政运行",{"v":17.951,"d":"17.95"},null,{"v":17.951,"d":"17.95"},{"v":17.951,"d":"17.95"}]
["　　2040650","　　事业运行",55.14,null,7.14,7.14,{"$nulls":3},{"v":48,"d":"48.00"}]
["208","社会保障和就业支出",{"v":2.3235,"d":"2.32"},null,{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　05","　行政事业单位养老支出",{"v":2.3235,"d":"2.32"},null,{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":2.3235,"d":"2.32"},null,{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["210","卫生健康支出",{"v":1.41346,"d":"1.41"},null,{"v":1.41346,"d":"1.41"},{"v":1.41346,"d":"1.41"}]
["　11","　行政事业单位医疗",{"v":0.9369,"d":"0.94"},null,{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　　2101102","　　事业单位医疗",{"v":0.9369,"d":"0.94"},null,{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　15","　医疗保障管理事务",{"v":0.47656,"d":"0.48"},null,{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["　　2101550","　　事业运行",{"v":0.47656,"d":"0.48"},null,{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["221","住房保障支出",{"v":1.6534,"d":"1.65"},null,{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　02","　住房改革支出",{"v":1.6534,"d":"1.65"},null,{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　　2210201","　　住房公积金",{"v":1.6534,"d":"1.65"},null,{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]

{"sheet":"单位支出总表","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[112002]江西省樟树市公证处",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":78.48136,"d":"78.48"},{"v":30.48136,"d":"30.48"},{"v":48,"d":"48.00"}]
["204","公共安全支出",{"v":73.091,"d":"73.09"},{"v":25.091,"d":"25.09"},{"v":48,"d":"48.00"}]
["　06","　司法",{"v":73.091,"d":"73.09"},{"v":25.091,"d":"25.09"},{"v":48,"d":"48.00"}]
["　　2040601","　　行政运行",{"v":17.951,"d":"17.95"},{"v":17.951,"d":"17.95"}]
["　　2040650","　　事业运行",55.14,7.14,{"v":48,"d":"48.00"}]
["208","社会保障和就业支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　05","　行政事业单位养老支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["210","卫生健康支出",{"v":1.41346,"d":"1.41"},{"v":1.41346,"d":"1.41"}]
["　11","　行政事业单位医疗",{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　　2101102","　　事业单位医疗",{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　15","　医疗保障管理事务",{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["　　2101550","　　事业运行",{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["221","住房保障支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　02","　住房改革支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　　2210201","　　住房公积金",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[112002]江西省樟树市公证处",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":30.48136,"d":"30.48"},"一、本年支出",{"v":30.48136,"d":"30.48"},{"v":30.48136,"d":"30.48"}," "," "]
["  一般公共预算拨款收入",{"v":30.48136,"d":"30.48"},"公共安全支出",25.091,{"v":25.091,"d":"25.09"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":1.41346,"d":"1.41"},{"v":1.41346,"d":"1.41"}," "]
[null,null,"住房保障支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":30.48136,"d":"30.48"},"支出总计",{"v":30.48136,"d":"30.48"},{"v":30.48136,"d":"30.48"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[112002]江西省樟树市公证处",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":30.48136,"d":"30.48"},{"v":30.48136,"d":"30.48"}]
["204","公共安全支出",{"v":25.091,"d":"25.09"},{"v":25.091,"d":"25.09"}]
["　06","　司法",{"v":25.091,"d":"25.09"},{"v":25.091,"d":"25.09"}]
["　　2040601","　　行政运行",{"v":17.951,"d":"17.95"},{"v":17.951,"d":"17.95"}]
["　　2040650","　　事业运行",7.14,7.14]
["208","社会保障和就业支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　05","　行政事业单位养老支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["210","卫生健康支出",{"v":1.41346,"d":"1.41"},{"v":1.41346,"d":"1.41"}]
["　11","　行政事业单位医疗",{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　　2101102","　　事业单位医疗",{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　15","　医疗保障管理事务",{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["　　2101550","　　事业运行",{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["221","住房保障支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　02","　住房改革支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　　2210201","　　住房公积金",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[112002]江西省樟树市公证处",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":30.48136,"d":"30.48"},{"v":23.34136,"d":"23.34"},7.14]
["301","工资福利支出",{"v":23.34136,"d":"23.34"},{"v":23.34136,"d":"23.34"}]
["　30101","　基本工资",{"v":8.9184,"d":"8.92"},{"v":8.9184,"d":"8.92"}]
["　30102","　津贴补贴",{"v":8.1,"d":"8.10"},{"v":8.1,"d":"8.10"}]
["　30103","　奖金",{"v":0.7432,"d":"0.74"},{"v":0.7432,"d":"0.74"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["　30110","　职工基本医疗保险缴费",{"v":0.9369,"d":"0.94"},{"v":0.9369,"d":"0.94"}]
["　30112","　其他社会保障缴费",{"v":0.1894,"d":"0.19"},{"v":0.1894,"d":"0.19"}]
["　30113","　住房公积金",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]
["　30114","　医疗费",{"v":0.47656,"d":"0.48"},{"v":0.47656,"d":"0.48"}]
["302","商品和服务支出",7.14,null,7.14]
["　30201","　办公费",{"v":4.4,"d":"4.40"},null,{"v":4.4,"d":"4.40"}]
["　30206","　电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30207","　邮电费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30211","　差旅费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30228","　工会经费",0.28,null,0.28]
["　30229","　福利费",0.46,null,0.46]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位[112002]江西省樟树市公证处",{"$nulls":5},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[112002]江西省樟树市公证处",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":78.48136,"d":"78.48"}]
["公共安全支出",{"v":73.091,"d":"73.09"}]
["社会保障和就业支出",{"v":2.3235,"d":"2.32"}]
["卫生健康支出",{"v":1.41346,"d":"1.41"}]
["住房保障支出",{"v":1.6534,"d":"1.65"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":30.48136,"d":"30.48"},{"v":30.48136,"d":"30.48"}]
["公共安全支出",{"v":25.091,"d":"25.09"},{"v":25.091,"d":"25.09"}]
["社会保障和就业支出",{"v":2.3235,"d":"2.32"},{"v":2.3235,"d":"2.32"}]
["卫生健康支出",{"v":1.41346,"d":"1.41"},{"v":1.41346,"d":"1.41"}]
["住房保障支出",{"v":1.6534,"d":"1.65"},{"v":1.6534,"d":"1.65"}]