{"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],[16,6,16,8]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2020年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,null,"樟树市公安局"]
[]
[]
[]
[{"$nulls":5},"编制日期：",null,null,"2019-12-01"]
[]
[]
[{"$nulls":5},"编制单位：",null,null,"樟树市公安局"]
[]
[]
[]
["单位负责人签章：",null,null,"李国平",null,null,"财务负责人签章：",null,null,"李晓斌",null,null,"制表人签章：",null,"陈婧"]

{"sheet":"收支预算总表","index":1,"n_rows":53,"n_cols":4,"rows_kept":53,"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:107001公安局机关",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":8220.697,"d":"8,220.70"},"公共安全支出",{"v":8220.697,"d":"8,220.70"}]
["    一般公共预算拨款收入",{"v":8220.697,"d":"8,220.70"},0,{"v":0,"d":"0.00"}]
["    专项收入",null,0,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    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"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":8220.697,"d":"8,220.70"},"本年支出合计",{"v":8220.697,"d":"8,220.70"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）"]
[]
["收入总计",{"v":8220.697,"d":"8,220.70"},"支出总计",{"v":8220.697,"d":"8,220.70"}]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"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:107001公安局机关",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":8220.697,"d":"8,220.70"},null,{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]
["204","公共安全支出",{"v":8220.697,"d":"8,220.70"},null,{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]
["　02","　公安",{"v":8220.697,"d":"8,220.70"},null,{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]
["　　2040201","　　行政运行",{"v":8220.697,"d":"8,220.70"},null,{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]

{"sheet":"部门支出总表","index":3,"n_rows":10,"n_cols":8,"rows_kept":10,"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:107001公安局机关",{"$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":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["204","公共安全支出",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["　02","　公安",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["　　2040201","　　行政运行",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"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:107001公安局机关",{"$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":8220.697,"d":"8,220.70"},"一、本年支出",{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":8220.697,"d":"8,220.70"},"公共安全支出",{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"},{"v":0,"d":"0.00"}]
["  专项收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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":8220.697,"d":"8,220.70"},"支出总计",{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"},{"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":10,"n_cols":5,"rows_kept":10,"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:107001公安局机关",{"$nulls":3},"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 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["204","公共安全支出",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["　02","　公安",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]
["　　2040201","　　行政运行",{"v":8220.697,"d":"8,220.70"},{"v":7767.597,"d":"7,767.60"},{"v":453.1,"d":"453.10"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":50,"n_cols":5,"rows_kept":50,"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:107001公安局机关",{"$nulls":3},"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 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",{"v":7767.597,"d":"7,767.60"},{"v":5644.7759,"d":"5,644.78"},{"v":2122.8211,"d":"2,122.82"}]
[null,"工资福利支出",{"v":5599.975,"d":"5,599.98"},{"v":5599.975,"d":"5,599.98"}]
["30101","　基本工资",{"v":1367.9712,"d":"1,367.97"},{"v":1367.9712,"d":"1,367.97"}]
["3010201","　津贴补贴及绩效工资",{"v":1229.8848,"d":"1,229.88"},{"v":1229.8848,"d":"1,229.88"}]
["3010202","　特殊岗位津贴",395.76,395.76]
["3010203","　乡镇工作补贴",{"v":31.8,"d":"31.80"},{"v":31.8,"d":"31.80"}]
["3010301","　年终一次性奖金",{"v":113.9976,"d":"114.00"},{"v":113.9976,"d":"114.00"}]
["30108","　机关事业单位基本养老保险缴费",{"v":433.8966,"d":"433.90"},{"v":433.8966,"d":"433.90"}]
["30109","　职业年金缴费",{"v":216.9483,"d":"216.95"},{"v":216.9483,"d":"216.95"}]
["30110","　职工基本医疗保险缴费",{"v":155.8714,"d":"155.87"},{"v":155.8714,"d":"155.87"}]
["3011201","　失业保险缴费",{"v":1.3371,"d":"1.34"},{"v":1.3371,"d":"1.34"}]
["3011202","　工伤保险",{"v":6.2349,"d":"6.23"},{"v":6.2349,"d":"6.23"}]
["3011203","　生育保险",{"v":20.7828,"d":"20.78"},{"v":20.7828,"d":"20.78"}]
["3011204","　大病补充医疗保险",{"v":3.6216,"d":"3.62"},{"v":3.6216,"d":"3.62"}]
["30113","　住房公积金",{"v":311.7427,"d":"311.74"},{"v":311.7427,"d":"311.74"}]
["3019901","　合同制人员工资",{"v":976.5,"d":"976.50"},{"v":976.5,"d":"976.50"}]
["3019903","　加班补贴",290.32,290.32]
["3019905","　独生子女费",{"v":1.248,"d":"1.25"},{"v":1.248,"d":"1.25"}]
["3019906","　妇女卫生费",{"v":1.908,"d":"1.91"},{"v":1.908,"d":"1.91"}]
["3019999","　其他工资福利支出",40.15,40.15]
[null,"商品和服务支出",{"v":2122.8211,"d":"2,122.82"},null,{"v":2122.8211,"d":"2,122.82"}]
["3020101","　办公费",{"v":990,"d":"990.00"},null,{"v":990,"d":"990.00"}]
["30202","　印刷费",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
["30205","　水费",23.76,null,23.76]
["30206","　电费",31.68,null,31.68]
["30207","　邮电费",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
["30211","　差旅费",{"v":435.6,"d":"435.60"},null,{"v":435.6,"d":"435.60"}]
["30213","　维修（护）费",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
["30215","　会议费",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
["30216","　培训费",{"v":39.6,"d":"39.60"},null,{"v":39.6,"d":"39.60"}]
["30217","　公务接待费",{"v":79.2,"d":"79.20"},null,{"v":79.2,"d":"79.20"}]
["30226","　劳务费",23.76,null,23.76]
["30228","　工会经费",{"v":51.9571,"d":"51.96"},null,{"v":51.9571,"d":"51.96"}]
["3022901","　福利费",{"v":4.752,"d":"4.75"},null,{"v":4.752,"d":"4.75"}]
["3022902","　高温津贴",31.68,null,31.68]
["3022903","　取暖费",{"v":9.504,"d":"9.50"},null,{"v":9.504,"d":"9.50"}]
["30231","　公务用车运行维护费",{"v":16,"d":"16.00"},null,{"v":16,"d":"16.00"}]
["3023901","　公务交通补助",225.18,null,225.18]
["3029903","　退休人员活动费",{"v":1.748,"d":"1.75"},null,{"v":1.748,"d":"1.75"}]
[null,"对个人和家庭的补助",{"v":44.8009,"d":"44.80"},{"v":44.8009,"d":"44.80"}]
["3030503","　离退休人员取暖费",{"v":2.568,"d":"2.57"},{"v":2.568,"d":"2.57"}]
["3030505","　离退休人员福利费",{"v":1.284,"d":"1.28"},{"v":1.284,"d":"1.28"}]
["3030506","　遗属补助",{"v":4.8708,"d":"4.87"},{"v":4.8708,"d":"4.87"}]
["3030701","　退休人员医保补助",{"v":36.0781,"d":"36.08"},{"v":36.0781,"d":"36.08"}]

{"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:107001公安局机关",{"$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",{"v":95.2,"d":"95.20"},null,{"v":79.2,"d":"79.20"},{"v":16,"d":"16.00"}]
["107","樟树市公安局",{"v":95.2,"d":"95.20"},null,{"v":79.2,"d":"79.20"},{"v":16,"d":"16.00"}]

{"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:107001公安局机关",{"$nulls":3},"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 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":8,"n_cols":3,"rows_kept":8,"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":8220.697,"d":"8,220.70"}]
["公共安全支出",{"v":8220.697,"d":"8,220.70"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":4,"rows_kept":8,"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":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]
["公共安全支出",{"v":8220.697,"d":"8,220.70"},{"v":8220.697,"d":"8,220.70"}]