{"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":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:108樟树市森林公安局 , 108001森林公安局机关",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":307.522329,"d":"307.52"},"公共安全支出",{"v":307.522329,"d":"307.52"}]
["    一般公共预算拨款收入",{"v":307.522329,"d":"307.52"},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":307.522329,"d":"307.52"},"本年支出合计",{"v":307.522329,"d":"307.52"}]
["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":307.522329,"d":"307.52"},"支出总计",{"v":307.522329,"d":"307.52"}]

{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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":307.522329,"d":"307.52"},null,{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]
["204","公共安全支出",{"v":307.522329,"d":"307.52"},null,{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]
["　02","　公安",{"v":307.522329,"d":"307.52"},null,{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]
["　　2040201","　　行政运行",{"v":307.522329,"d":"307.52"},null,{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]

{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["204","公共安全支出",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["　02","　公安",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["　　2040201","　　行政运行",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]

{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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":307.522329,"d":"307.52"},"一、本年支出",{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":307.522329,"d":"307.52"},"公共安全支出",{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"},{"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":307.522329,"d":"307.52"},"支出总计",{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"},{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["204","公共安全支出",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["　02","　公安",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]
["　　2040201","　　行政运行",{"v":307.522329,"d":"307.52"},{"v":299.522329,"d":"299.52"},{"v":8,"d":"8.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":44,"n_cols":5,"rows_kept":44,"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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",{"v":299.522329,"d":"299.52"},{"v":216.039273,"d":"216.04"},{"v":83.483056,"d":"83.48"}]
[null,"工资福利支出",{"v":214.126961,"d":"214.13"},{"v":214.126961,"d":"214.13"}]
["30101","　基本工资",{"v":68.4348,"d":"68.43"},{"v":68.4348,"d":"68.43"}]
["3010201","　津贴补贴及绩效工资",{"v":53.718,"d":"53.72"},{"v":53.718,"d":"53.72"}]
["3010202","　特殊岗位津贴",{"v":17.688,"d":"17.69"},{"v":17.688,"d":"17.69"}]
["3010203","　乡镇工作补贴",1.68,1.68]
["3010301","　年终一次性奖金",{"v":5.7029,"d":"5.70"},{"v":5.7029,"d":"5.70"}]
["30108","　机关事业单位基本养老保险缴费",{"v":20.456912,"d":"20.46"},{"v":20.456912,"d":"20.46"}]
["30109","　职业年金缴费",{"v":10.228456,"d":"10.23"},{"v":10.228456,"d":"10.23"}]
["30110","　职工基本医疗保险缴费",{"v":8.30639,"d":"8.31"},{"v":8.30639,"d":"8.31"}]
["3011202","　工伤保险",{"v":0.293167,"d":"0.29"},{"v":0.293167,"d":"0.29"}]
["3011204","　大病补充医疗保险",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]
["30113","　住房公积金",{"v":14.658336,"d":"14.66"},{"v":14.658336,"d":"14.66"}]
["3019903","　加班补贴",12.78,12.78]
["3019906","　妇女卫生费",{"v":0.036,"d":"0.04"},{"v":0.036,"d":"0.04"}]
[null,"商品和服务支出",{"v":83.483056,"d":"83.48"},null,{"v":83.483056,"d":"83.48"}]
["3020101","　办公费",{"v":37.5,"d":"37.50"},null,{"v":37.5,"d":"37.50"}]
["30202","　印刷费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30205","　水费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["30206","　电费",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["30207","　邮电费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30211","　差旅费",{"v":16.5,"d":"16.50"},null,{"v":16.5,"d":"16.50"}]
["30213","　维修（护）费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30215","　会议费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30216","　培训费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["30217","　公务接待费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["30226","　劳务费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["30228","　工会经费",{"v":2.443056,"d":"2.44"},null,{"v":2.443056,"d":"2.44"}]
["3022901","　福利费",0.18,null,0.18]
["3022902","　高温津贴",{"v":1.2,"d":"1.20"},null,{"v":1.2,"d":"1.20"}]
["3022903","　取暖费",0.36,null,0.36]
["30231","　公务用车运行维护费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["3023901","　公务交通补助",9.72,null,9.72]
["3029903","　退休人员活动费",0.08,null,0.08]
[null,"对个人和家庭的补助",{"v":1.912312,"d":"1.91"},{"v":1.912312,"d":"1.91"}]
["3030503","　离退休人员取暖费",0.12,0.12]
["3030505","　离退休人员福利费",0.06,0.06]
["3030701","　退休人员医保补助",{"v":1.732312,"d":"1.73"},{"v":1.732312,"d":"1.73"}]

{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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":5,"d":"5.00"},null,{"v":3,"d":"3.00"},{"v":2,"d":"2.00"}]
["108","樟树市森林公安局",{"v":5,"d":"5.00"},null,{"v":3,"d":"3.00"},{"v":2,"d":"2.00"}]

{"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:108樟树市森林公安局 , 108001森林公安局机关",{"$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":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":307.522329,"d":"307.52"}]
["公共安全支出",{"v":307.522329,"d":"307.52"}]

{"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":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]
["公共安全支出",{"v":307.522329,"d":"307.52"},{"v":307.522329,"d":"307.52"}]