{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["一收支预算总表","二部门收入总表","三部门支出总表","四财政拨款收支总表","五一般公共预算支出表","六一般公共预算基本支出表","七一般公共预算三公经费支出表","八政府性基金预算支出表","九国有资本经营预算支出表"],"not_rendered":{"external_links":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[25,0,25,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：江西省大余县公安局交通管理大队",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":2866.951708,"d":"2,866.95"},"公共安全支出",{"v":3368.680746,"d":"3,368.68"}]
["    （一）一般公共预算收入",{"v":2866.951708,"d":"2,866.95"},"社会保障和就业支出",{"v":64.700448,"d":"64.70"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":32.70342,"d":"32.70"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":800.424954,"d":"800.42"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":35.45784,"d":"35.46"}]
["三、事业收入",null," "," "]
["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",{"v":120,"d":"120.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":2986.951708,"d":"2,986.95"},"本年支出合计",{"v":4301.97,"d":"4,301.97"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":4301.97,"d":"4,301.97"}]
["九、上年结转（结余）",{"v":1315.0157,"d":"1,315.02"}]
[]
["收入总计",{"v":4301.967408,"d":"4,301.97"},"支出总计",{"v":4301.967408,"d":"4,301.97"}]

{"sheet":"二部门收入总表","index":1,"n_rows":27,"n_cols":15,"rows_kept":27,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[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]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：江西省大余县公安局交通管理大队",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":4301.967408,"d":"4,301.97"},{"v":1315.0157,"d":"1,315.02"},{"v":2866.951708,"d":"2,866.95"},{"v":2866.951708,"d":"2,866.95"},{"$nulls":7},{"v":120,"d":"120.00"}]
["204","公共安全支出",{"v":3368.680746,"d":"3,368.68"},{"v":514.590746,"d":"514.59"},{"v":2734.09,"d":"2,734.09"},{"v":2734.09,"d":"2,734.09"},{"$nulls":7},{"v":120,"d":"120.00"}]
["　02","　公安",{"v":3368.680746,"d":"3,368.68"},{"v":514.590746,"d":"514.59"},{"v":2734.09,"d":"2,734.09"},{"v":2734.09,"d":"2,734.09"},{"$nulls":7},{"v":120,"d":"120.00"}]
["　　2040201","　　行政运行",510.57,{"v":21.2,"d":"21.20"},489.37,489.37]
["　　2040202","　　一般行政管理事务",{"v":2828.191346,"d":"2,828.19"},{"v":463.471346,"d":"463.47"},{"v":2244.72,"d":"2,244.72"},{"v":2244.72,"d":"2,244.72"},{"$nulls":7},{"v":120,"d":"120.00"}]
["　　2040221","　　特别业务",{"v":29.9194,"d":"29.92"},{"v":29.9194,"d":"29.92"}]
["208","社会保障和就业支出",{"v":64.700448,"d":"64.70"},null,{"v":64.700448,"d":"64.70"},{"v":64.700448,"d":"64.70"}]
["　05","　行政事业单位养老支出",{"v":63.769248,"d":"63.77"},null,{"v":63.769248,"d":"63.77"},{"v":63.769248,"d":"63.77"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.512832,"d":"42.51"},null,{"v":42.512832,"d":"42.51"},{"v":42.512832,"d":"42.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.256416,"d":"21.26"},null,{"v":21.256416,"d":"21.26"},{"v":21.256416,"d":"21.26"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},null,{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":32.70342,"d":"32.70"},null,{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　11","　行政事业单位医疗",{"v":32.70342,"d":"32.70"},null,{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　　2101101","　　行政单位医疗",{"v":32.70342,"d":"32.70"},null,{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["212","城乡社区支出",{"v":800.424954,"d":"800.42"},{"v":800.424954,"d":"800.42"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":800.424954,"d":"800.42"},{"v":800.424954,"d":"800.42"}]
["　　2120802","　　土地开发支出",{"v":800.424954,"d":"800.42"},{"v":800.424954,"d":"800.42"}]
["221","住房保障支出",{"v":35.45784,"d":"35.46"},null,{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　02","　住房改革支出",{"v":35.45784,"d":"35.46"},null,{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　　2210201","　　住房公积金",{"v":35.45784,"d":"35.46"},null,{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]

{"sheet":"三部门支出总表","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：江西省大余县公安局交通管理大队",{"$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":4301.967408,"d":"4,301.97"},{"v":622.231708,"d":"622.23"},{"v":3679.7357,"d":"3,679.74"}]
["204","公共安全支出",{"v":3368.680746,"d":"3,368.68"},489.37,{"v":2879.310746,"d":"2,879.31"}]
["　02","　公安",{"v":3368.680746,"d":"3,368.68"},489.37,{"v":2879.310746,"d":"2,879.31"}]
["　　2040201","　　行政运行",510.57,489.37,{"v":21.2,"d":"21.20"}]
["　　2040202","　　一般行政管理事务",{"v":2828.191346,"d":"2,828.19"},null,{"v":2828.191346,"d":"2,828.19"}]
["　　2040221","　　特别业务",{"v":29.9194,"d":"29.92"},null,{"v":29.9194,"d":"29.92"}]
["208","社会保障和就业支出",{"v":64.700448,"d":"64.70"},{"v":64.700448,"d":"64.70"}]
["　05","　行政事业单位养老支出",{"v":63.769248,"d":"63.77"},{"v":63.769248,"d":"63.77"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.512832,"d":"42.51"},{"v":42.512832,"d":"42.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.256416,"d":"21.26"},{"v":21.256416,"d":"21.26"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　11","　行政事业单位医疗",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　　2101101","　　行政单位医疗",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["212","城乡社区支出",{"v":800.424954,"d":"800.42"},null,{"v":800.424954,"d":"800.42"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":800.424954,"d":"800.42"},null,{"v":800.424954,"d":"800.42"}]
["　　2120802","　　土地开发支出",{"v":800.424954,"d":"800.42"},null,{"v":800.424954,"d":"800.42"}]
["221","住房保障支出",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　02","　住房改革支出",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　　2210201","　　住房公积金",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]

{"sheet":"四财政拨款收支总表","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"]
["填报单位：江西省大余县公安局交通管理大队",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":2866.951708,"d":"2866.9517"},"一、本年支出",{"v":2866.951708,"d":"2866.9517"},{"v":2866.951708,"d":"2866.9517"}]
["  一般公共预算拨款收入",{"v":2866.951708,"d":"2866.9517"},"公共安全支出",{"v":2734.09,"d":"2734.0900"},{"v":2734.09,"d":"2734.0900"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":64.700448,"d":"64.7004"},{"v":64.700448,"d":"64.7004"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":32.70342,"d":"32.7034"},{"v":32.70342,"d":"32.7034"}," "]
[null,null,"住房保障支出",{"v":35.45784,"d":"35.4578"},{"v":35.45784,"d":"35.4578"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":2866.951708,"d":"2866.9517"},"支出总计",{"v":2866.951708,"d":"2866.9517"},{"v":2866.951708,"d":"2866.9517"}]

{"sheet":"五一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["填报单位：江西省大余县公安局交通管理大队",{"$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":2866.951708,"d":"2,866.95"},{"v":622.231708,"d":"622.23"},{"v":2244.72,"d":"2,244.72"}]
["204","公共安全支出",{"v":2734.09,"d":"2,734.09"},489.37,{"v":2244.72,"d":"2,244.72"}]
["　02","　公安",{"v":2734.09,"d":"2,734.09"},489.37,{"v":2244.72,"d":"2,244.72"}]
["　　2040201","　　行政运行",489.37,489.37]
["　　2040202","　　一般行政管理事务",{"v":2244.72,"d":"2,244.72"},null,{"v":2244.72,"d":"2,244.72"}]
["208","社会保障和就业支出",{"v":64.700448,"d":"64.70"},{"v":64.700448,"d":"64.70"}]
["　05","　行政事业单位养老支出",{"v":63.769248,"d":"63.77"},{"v":63.769248,"d":"63.77"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":42.512832,"d":"42.51"},{"v":42.512832,"d":"42.51"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":21.256416,"d":"21.26"},{"v":21.256416,"d":"21.26"}]
["　08","　抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　　2080801","　　死亡抚恤",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["210","卫生健康支出",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　11","　行政事业单位医疗",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　　2101101","　　行政单位医疗",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["221","住房保障支出",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　02","　住房改革支出",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　　2210201","　　住房公积金",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]

{"sheet":"六一般公共预算基本支出表","index":5,"n_rows":26,"n_cols":5,"rows_kept":26,"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：江西省大余县公安局交通管理大队",{"$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":622.231708,"d":"622.23"},{"v":461.859708,"d":"461.86"},{"v":160.372,"d":"160.37"}]
["301","工资福利支出",{"v":460.928508,"d":"460.93"},{"v":460.928508,"d":"460.93"}]
["　30101","　基本工资",{"v":146.3904,"d":"146.39"},{"v":146.3904,"d":"146.39"}]
["　30102","　津贴补贴",{"v":108.2556,"d":"108.26"},{"v":108.2556,"d":"108.26"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":42.512832,"d":"42.51"},{"v":42.512832,"d":"42.51"}]
["　30109","　职业年金缴费",{"v":21.256416,"d":"21.26"},{"v":21.256416,"d":"21.26"}]
["　30110","　职工基本医疗保险缴费",{"v":32.70342,"d":"32.70"},{"v":32.70342,"d":"32.70"}]
["　30113","　住房公积金",{"v":35.45784,"d":"35.46"},{"v":35.45784,"d":"35.46"}]
["　30199","　其他工资福利支出",{"v":74.352,"d":"74.35"},{"v":74.352,"d":"74.35"}]
["302","商品和服务支出",{"v":160.372,"d":"160.37"},null,{"v":160.372,"d":"160.37"}]
["　30201","　办公费",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["　30211","　差旅费",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["　30213","　维修（护）费",{"v":27,"d":"27.00"},null,{"v":27,"d":"27.00"}]
["　30217","　公务接待费",{"v":4.5,"d":"4.50"},null,{"v":4.5,"d":"4.50"}]
["　30229","　福利费",{"v":0.624,"d":"0.62"},null,{"v":0.624,"d":"0.62"}]
["　30231","　公务用车运行维护费",{"v":13.4,"d":"13.40"},null,{"v":13.4,"d":"13.40"}]
["　30239","　其他交通费用",{"v":26.748,"d":"26.75"},null,{"v":26.748,"d":"26.75"}]
["　30299","　其他商品和服务支出",{"v":25.1,"d":"25.10"},null,{"v":25.1,"d":"25.10"}]
["303","对个人和家庭的补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]
["　30305","　生活补助",{"v":0.9312,"d":"0.93"},{"v":0.9312,"d":"0.93"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[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：江西省大余县公安局交通管理大队",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["253","江西省大余县公安局交通管理大队",{"v":17.9,"d":"17.90"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"},{"v":13.4,"d":"13.40"},{"v":0,"d":"0.00"}]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,3,0,4],[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：江西省大余县公安局交通管理大队",{"$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,"本年度无政府基金预算",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年度无政府基金预算"]

{"sheet":"九国有资本经营预算支出表","index":8,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出表"]
["填报单位：江西省大余县公安局交通管理大队",{"$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,"本年度无国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年度无国有资本经营预算支出"]