{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["表一","表二","表三","表四","表五","表六","表七","表八","表九"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表一","index":0,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,2,2],[2,3,2,4]],"flags":["formulas_cached_only"]}
["部门预算收支总表","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","预算年度：2019","","预算年度：2020","金额单位：万元"]
["序号","收入","资金来源","支出",""]
["栏次","项    目","预算数","项    目","预算数"]
["栏次","1","2","3","4"]
[1,"一、财政拨款收入",2978.42,"一、一般公共服务支出"]
[2,"二、上级拨款收入",null,"二、外交支出"]
[3,"三、事业收入",null,"三、国防支出"]
[4,"    其中：财政专户收入",null,"四、公共安全支出",2978.42]
[5,"四、经营收入",null,"五、教育支出"]
[6,"五、附属单位上缴收入",null,"六、科学技术支出"]
[7,"六、其他收入",null,"七、文化旅游体育与传媒支出"]
[8,"","","八、社会保障和就业支出"]
[9,"","","九、社会保险基金支出"]
[10,"","","十、卫生健康支出"]
[11,"","","十一、节能环保支出"]
[12,"","","十二、城乡社区支出"]
[13,"","","十三、农林水支出"]
[14,"","","十四、交通运输支出"]
[15,"","","十五、资源勘探信息等支出"]
[16,"","","十六、商业服务业等支出"]
[17,"","","十七、金融支出"]
[18,"","","十八、援助其他地区支出"]
[19,"","","十九、自然资源海洋气象等支出"]
[20,"","","二十、住房保障支出"]
[21,"","","二十一、粮油物资储备支出"]
[22,"","","二十二、国有资本经营预算支出"]
[23,"","","二十三、灾害防治及应急管理支出"]
[24,"","","二十四、预备费"]
[25,"","","二十五、其他支出"]
[26,"","","二十六、转移性支出"]
[27,"","","二十七、债务还本支出"]
[28,"","","二十八、债务付息支出"]
[29,"","","二十九、债务发行费用支出"]
[30,"        本年收入合计",2978.42,"        本年支出合计",2978.42]
[31,"    用事业基金弥补收支差额",null,"    结余分配"]
[32,"    年初结转和结余",null,"    年末结转和结余"]
[33,"            合计",2978.42,"            合计",2978.42]

{"sheet":"表二","index":1,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[0,0,0,10],[1,0,1,6],[1,7,1,8],[1,9,1,10],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["部门预算收入总表","","","","","","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","","","","年度：","","预算年度：2020","","金额单位：万元",""]
["序号","科目","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["栏次","功能分类科目编码","科目名称","","小计","事业费限额","小计","其中：财政专户收入","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8","9","10"]
[1,"","合计",2978.42,2978.42]
[2,"204","公共安全支出",2978.42,2978.42]
[3,"20402","公安",2978.42,2978.42]
[4,"2040201","行政运行",1412.32,1412.32]
[5,"2040220","执法办案",{"v":1566.1,"d":"1566.10"},{"v":1566.1,"d":"1566.10"}]

{"sheet":"表三","index":2,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8]],"flags":["formulas_cached_only"]}
["部门预算支出总表","","","","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","","","年度：","预算年度：2020","","金额单位：万元",""]
["序号","科目","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["栏次","功能分类科目编码","科目名称","","事业费限额","其他","","","其他来源收入"]
["栏次","1","2","3","4","5","6","7","8"]
[1,"","合计",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[2,"204","公共安全支出",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[3,"20402","公安",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[4,"2040201","行政运行",1412.32,1412.32]
[5,"2040220","执法办案",{"v":1566.1,"d":"1566.10"},{"v":106.1,"d":"106.10"},{"v":1460,"d":"1460.00"}]

{"sheet":"表四","index":3,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,7]],"flags":["formulas_cached_only"]}
["部门预算财政拨款收支总表","","","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","","","预算年度：2020","","金额单位：万元",""]
["序号","收入","","支出","事业收入","经营收入","附属单位上缴收入","其他收入"]
["栏次","项    目","金额","项    目","合计","一般公共预算财政拨款","政府性基金预算财政拨款","国有资本经营预算财政拨款"]
["栏次","1","2","3","4","5","6","7"]
[1,"一、一般公共预算财政拨款",2978.42,"一、一般公共服务支出"]
[2,"二、政府性基金预算财政拨款",null,"二、外交支出"]
[3,"三、国有资本经营预算财政拨款",null,"三、国防支出"]
[4,"","","四、公共安全支出",2978.42,2978.42]
[5,"","","五、教育支出"]
[6,"","","六、科学技术支出"]
[7,"","","七、文化旅游体育与传媒支出"]
[8,"","","八、社会保障和就业支出"]
[9,"","","九、社会保险基金支出"]
[10,"","","十、卫生健康支出"]
[11,"","","十一、节能环保支出"]
[12,"","","十二、城乡社区支出"]
[13,"","","十三、农林水支出"]
[14,"","","十四、交通运输支出"]
[15,"","","十五、资源勘探信息等支出"]
[16,"","","十六、商业服务业等支出"]
[17,"","","十七、金融支出"]
[18,"","","十八、援助其他地区支出"]
[19,"","","十九、自然资源海洋气象等支出"]
[20,"","","二十、住房保障支出"]
[21,"","","二十一、粮油物资储备支出"]
[22,"","","二十二、国有资本经营预算支出"]
[23,"","","二十三、灾害防治及应急管理支出"]
[24,"","","二十四、预备费"]
[25,"","","二十五、其他支出"]
[26,"","","二十六、转移性支出"]
[27,"","","二十七、债务还本支出"]
[28,"","","二十八、债务付息支出"]
[29,"","","二十九、债务发行费用支出"]
[30,"        本年收入合计",2978.42,"        本年支出合计",2978.42,2978.42]
[31,"    年初财政拨款结转和结余",null,"    年末结转和结余"]
[32,"            合计",2978.42,"            合计",2978.42,2978.42]

{"sheet":"表五","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款支出表","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","预算年度：2019","","预算年度：2020","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1,"","合计",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[2,"204","公共安全支出",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[3,"20402","公安",2978.42,1518.42,{"v":1460,"d":"1460.00"}]
[4,"2040201","行政运行",1412.32,1412.32]
[5,"2040220","执法办案",{"v":1566.1,"d":"1566.10"},{"v":106.1,"d":"106.10"},{"v":1460,"d":"1460.00"}]

{"sheet":"表六","index":5,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,2,5]],"flags":["formulas_cached_only"]}
["部门预算一般公共预算财政拨款基本支出表","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","预算年度：2019","","预算年度：2020","金额单位：万元"]
["序号","科目","","基本支出","基本支出","项目支出"]
["栏次","经济分类科目编码","科目名称","合计","人员经费","公用经费"]
["栏次","1","2","3","4","5"]
[1,"","合计",1518.42,1379.32,{"v":139.1,"d":"139.10"}]
[2,"301","工资福利支出",1190.12,1190.12]
[3,"30101","基本工资",{"v":297,"d":"297.00"},{"v":297,"d":"297.00"}]
[4,"30102","津贴补贴★",{"v":465.2,"d":"465.20"},{"v":465.2,"d":"465.20"}]
[5,"30103","奖金",{"v":26.5,"d":"26.50"},{"v":26.5,"d":"26.50"}]
[6,"30108","机关事业单位基本养老保险缴费★",{"v":83,"d":"83.00"},{"v":83,"d":"83.00"}]
[7,"30109","职业年金缴费★",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[8,"30110","城镇职工基本医疗保险缴费",{"v":26,"d":"26.00"},{"v":26,"d":"26.00"}]
[9,"30112","其他社会保障缴费★",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
[10,"30113","住房公积金",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[11,"30199","其他工资福利支出",218.92,218.92]
[12,"302","商品和服务支出",{"v":129.1,"d":"129.10"},null,{"v":129.1,"d":"129.10"}]
[13,"30201","办公费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
[14,"30205","水费",3.74,null,3.74]
[15,"30206","电费",{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
[16,"30207","邮电费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[17,"30208","取暖费",{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
[18,"30211","差旅费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[19,"30217","公务接待费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
[20,"30228","工会经费",4.57,null,4.57]
[21,"30229","福利费",6.69,null,6.69]
[22,"30231","公务用车运行维护费★",{"v":25.5,"d":"25.50"},null,{"v":25.5,"d":"25.50"}]
[23,"30239","其他交通费用★",{"v":33,"d":"33.00"},null,{"v":33,"d":"33.00"}]
[24,"30299","其他商品和服务支出",{"v":8.6,"d":"8.60"},null,{"v":8.6,"d":"8.60"}]
[25,"303","对个人和家庭的补助",{"v":189.2,"d":"189.20"},{"v":189.2,"d":"189.20"}]
[26,"30302","退休费",{"v":19.1,"d":"19.10"},{"v":19.1,"d":"19.10"}]
[27,"30305","生活补助",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"}]
[28,"30309","奖励金",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
[29,"30399","其他对个人和家庭的补助",{"v":168,"d":"168.00"},{"v":168,"d":"168.00"}]
[30,"310","资本性支出",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
[31,"31003","专用设备购置",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]

{"sheet":"表七","index":6,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算政府基金预算财政拨款支出表","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","预算年度：2019","","预算年度：2020","金额单位：万元"]
["序号","科目","","合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称","","","其他来源收入"]
["栏次","1","2","3","4","5"]
[1]
[2]
[3]
[null,"无此公开内容，空表列示。"]

{"sheet":"表八","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["部门预算国有资本经营预算财政拨款支出表"]
["部门编码及名称：[451]定州市公安局交通管理大队",null,"预算年度：2019",null,"预算年度：2020","金额单位：万元"]
["序号","科目",null,"合计","基本支出","项目支出"]
["栏次","功能分类科目编码","科目名称",null,null,"其他来源收入"]
["栏次",1,2,3,4,5]
[1]
[2]
[3]
[null,"无此公开内容，空表列示。"]

{"sheet":"表九","index":8,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["部门预算财政拨款“三公”经费支出表","","","","","",""]
["部门编码及名称：[451]定州市公安局交通管理大队","","","预算年度：2019","","预算年度：2020","金额单位：万元"]
["序号","项  目","资金来源","","","",""]
["栏次","","合计","一般公共预算财政拨款","政府性基金财政拨款","国有资本经营预算财政拨款","财政专户核拨资金"]
["栏次","1","2","3","4","5","6"]
[1,"合计",{"v":47.5,"d":"47.50"},{"v":47.5,"d":"47.50"}]
[2,"“三公”经费小计",{"v":47.5,"d":"47.50"},{"v":47.5,"d":"47.50"}]
[3,"一、因公出国（境）费","","","",null,""]
[4,"    其中：教学科研人员因公出国（境）费","","","","",""]
[5,"          其他因公出国（境）费","","","","",""]
[6,"二、公务用车购置及运维费",{"v":45.5,"d":"45.50"},{"v":45.5,"d":"45.50"}]
[7,"    其中：公务用车购置费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},"","",""]
[8,"          公务用车运行维护费",{"v":25.5,"d":"25.50"},{"v":25.5,"d":"25.50"}]
[9,"三、公务接待费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]