{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","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","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":21},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2021年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",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",{"v":1715.11,"d":"1,715.11"},"公共安全支出",{"v":1794.89,"d":"1,794.89"}]
["    一般公共预算拨款收入",{"v":1715.11,"d":"1,715.11"},"社会保障和就业支出",{"v":55.6,"d":"55.60"}]
["    专项收入",null,"卫生健康支出",{"v":28,"d":"28.00"}]
["    政府性基金预算拨款收入",null,"住房保障支出",36.62]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",null,0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1715.11,"d":"1,715.11"},"本年支出合计",{"v":1915.11,"d":"1,915.11"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）",{"v":200,"d":"200.00"}]
[]
["收入总计",{"v":1915.11,"d":"1,915.11"},"支出总计",{"v":1915.11,"d":"1,915.11"}]

{"sheet":"部门收入总表","index":2,"n_rows":19,"n_cols":15,"rows_kept":19,"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],[3,4,3,8],[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"]}
[]
["部门收入总表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额"]
[{"$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","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":1915.11,"d":"1,915.11"},{"v":200,"d":"200.00"},{"v":1715.11,"d":"1,715.11"},{"v":1715.11,"d":"1,715.11"}]
["204","公共安全支出",{"v":1794.89,"d":"1,794.89"},{"v":200,"d":"200.00"},{"v":1594.89,"d":"1,594.89"},{"v":1594.89,"d":"1,594.89"}]
["　02","　公安",{"v":1794.89,"d":"1,794.89"},{"v":200,"d":"200.00"},{"v":1594.89,"d":"1,594.89"},{"v":1594.89,"d":"1,594.89"}]
["　　2040201","　　行政运行",{"v":1794.89,"d":"1,794.89"},{"v":200,"d":"200.00"},{"v":1594.89,"d":"1,594.89"},{"v":1594.89,"d":"1,594.89"}]
["208","社会保障和就业支出",{"v":55.6,"d":"55.60"},null,{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　05","　行政事业单位养老支出",{"v":55.6,"d":"55.60"},null,{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":55.6,"d":"55.60"},null,{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["210","卫生健康支出",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　11","　行政事业单位医疗",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　　2101101","　　行政单位医疗",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["221","住房保障支出",36.62,null,36.62,36.62]
["　02","　住房改革支出",36.62,null,36.62,36.62]
["　　2210201","　　住房公积金",36.62,null,36.62,36.62]

{"sheet":"部门支出总表","index":3,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7],[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],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":6},"单位：万元"]
["支出功能分类科目",null,"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"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
["","合计",{"v":1915.11,"d":"1,915.11"},935.11,{"v":980,"d":"980.00"}]
["204","公共安全支出",{"v":1794.89,"d":"1,794.89"},814.89,{"v":980,"d":"980.00"}]
["　02","　公安",{"v":1794.89,"d":"1,794.89"},814.89,{"v":980,"d":"980.00"}]
["　　2040201","　　行政运行",{"v":1794.89,"d":"1,794.89"},814.89,{"v":980,"d":"980.00"}]
["208","社会保障和就业支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　05","　行政事业单位养老支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["210","卫生健康支出",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　11","　行政事业单位医疗",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　　2101101","　　行政单位医疗",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["221","住房保障支出",36.62,36.62]
["　02","　住房改革支出",36.62,36.62]
["　　2210201","　　住房公积金",36.62,36.62]

{"sheet":"财拨收支总表","index":4,"n_rows":84,"n_cols":33,"rows_kept":84,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":1715.11,"d":"1,715.11"},"一、本年支出",{"v":1715.11,"d":"1,715.11"},{"v":1715.11,"d":"1,715.11"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":1715.11,"d":"1,715.11"},"公共安全支出",{"v":1594.89,"d":"1,594.89"},{"v":1594.89,"d":"1,594.89"},{"v":0,"d":"0.00"}]
["  专项收入",null,"社会保障和就业支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,"住房保障支出",36.62,36.62,{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":1715.11,"d":"1,715.11"},"支出总计",{"v":1715.11,"d":"1,715.11"},{"v":1715.11,"d":"1,715.11"},{"v":0,"d":"0.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":19,"n_cols":5,"rows_kept":19,"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"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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]
["","合计",{"v":1715.11,"d":"1,715.11"},735.11,{"v":980,"d":"980.00"}]
["204","公共安全支出",{"v":1594.89,"d":"1,594.89"},614.89,{"v":980,"d":"980.00"}]
["　02","　公安",{"v":1594.89,"d":"1,594.89"},614.89,{"v":980,"d":"980.00"}]
["　　2040201","　　行政运行",{"v":1594.89,"d":"1,594.89"},614.89,{"v":980,"d":"980.00"}]
["208","社会保障和就业支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　05","　行政事业单位养老支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["210","卫生健康支出",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　11","　行政事业单位医疗",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["　　2101101","　　行政单位医疗",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["221","住房保障支出",36.62,36.62]
["　02","　住房改革支出",36.62,36.62]
["　　2210201","　　住房公积金",36.62,36.62]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":47,"n_cols":5,"rows_kept":47,"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"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2021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]
["","合计",735.11,495.97,239.14]
[null,"工资福利支出",493.34,493.34]
["30101","　基本工资",192.34,192.34]
["3010201","　标准津贴",{"v":112.8,"d":"112.80"},{"v":112.8,"d":"112.80"}]
["3010202","　特殊津贴",{"v":42.3,"d":"42.30"},{"v":42.3,"d":"42.30"}]
["3010301","　13个月奖金",16.03,16.03]
["30108","　机关事业单位基本养老保险缴费",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["3011001","　职工基本医疗保险缴费在职人员",23.63,23.63]
["3011002","　职工基本医疗保险医疗保险缴费离退休人员",3.92,3.92]
["3011201","　工伤保险",0.84,0.84]
["3011202","　失业保险",0.62,0.62]
["3011203","　大病统筹",0.45,0.45]
["30113","　住房公积金",36.62,36.62]
["3019901","　降温费",4.08,4.08]
["3019902","　烤火费",1.23,1.23]
["3019905","　其他工资福利",2.88,2.88]
[null,"商品和服务支出",171.14,null,171.14]
["30201","　办公费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["30202","　印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30205","　水费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30206","　电费",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["30207","　邮电费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["30209","　物业管理费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["30211","　差旅费",{"v":2.2,"d":"2.20"},null,{"v":2.2,"d":"2.20"}]
["30213","　维修（护）费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["30216","　培训费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["30217","　公务接待费",{"v":12.2,"d":"12.20"},null,{"v":12.2,"d":"12.20"}]
["30218","　专用材料费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["30224","　被装购置费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["30226","　劳务费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["30228","　工会经费",{"v":6.1,"d":"6.10"},null,{"v":6.1,"d":"6.10"}]
["30231","　公务用车运行维护费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["3023901","　公务交通补贴",29.04,null,29.04]
["30299","　其他商品和服务支出",{"v":19.1,"d":"19.10"},null,{"v":19.1,"d":"19.10"}]
[null,"对个人和家庭的补助",2.63,2.63]
["3030199","　其他离休费",0.29,0.29]
["30305","　生活补助",1.86,1.86]
["30309","　奖励金",0.48,0.48]
[null,"资本性支出",{"v":68,"d":"68.00"},null,{"v":68,"d":"68.00"}]
["31002","　办公设备购置",{"v":48,"d":"48.00"},null,{"v":48,"d":"48.00"}]
["31013","　公务用车购置",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]

{"sheet":"三公表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$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 "}]
["","合计",66.73,null,{"v":12.2,"d":"12.20"},34.53,{"v":20,"d":"20.00"}]
["131","奉新县公安局交通警察大队",66.73,null,{"v":12.2,"d":"12.20"},34.53,{"v":20,"d":"20.00"}]

{"sheet":"政府性基金","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:131奉新县公安局交通警察大队 , 131001奉新县公安局交通警察大队本级",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2021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":1915.11,"d":"1,915.11"}]
["公共安全支出",{"v":1794.89,"d":"1,794.89"}]
["社会保障和就业支出",{"v":55.6,"d":"55.60"}]
["卫生健康支出",{"v":28,"d":"28.00"}]
["住房保障支出",36.62]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[1,0,1,3],[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]],"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"]
[]
["**",1,2,3]
["",{"v":1715.11,"d":"1,715.11"},{"v":1715.11,"d":"1,715.11"}]
["公共安全支出",{"v":1594.89,"d":"1,594.89"},{"v":1594.89,"d":"1,594.89"}]
["社会保障和就业支出",{"v":55.6,"d":"55.60"},{"v":55.6,"d":"55.60"}]
["卫生健康支出",{"v":28,"d":"28.00"},{"v":28,"d":"28.00"}]
["住房保障支出",36.62,36.62]