{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[122001]兴国县公安局",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":11605.83,"d":"11,605.83"},"公共安全支出",{"v":18165.689574,"d":"18,165.69"}]
["    （一）一般公共预算收入",{"v":11605.83,"d":"11,605.83"},"社会保障和就业支出",891.59]
["    （二）政府性基金预算收入",null,"卫生健康支出",473.31]
["    （三）国有资本经营预算收入",null,"住房保障支出",588.82]
["二、教育收费资金收入",null," "," "]
["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":6795,"d":"6,795.00"}," "," "]
[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," "," "]
[]
["本年收入合计",{"v":18400.83,"d":"18,400.83"},"本年支出合计",{"v":20119.409574,"d":"20,119.41"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":1718.579574,"d":"1,718.58"}]
[]
["收入总计",{"v":20119.409574,"d":"20,119.41"},"支出总计",{"v":20119.409574,"d":"20,119.41"}]

{"sheet":"单位收入总表","index":1,"n_rows":26,"n_cols":15,"rows_kept":26,"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],[3,4,3,7],[3,8,4,8],[3,8,4,8],[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"]}
[]
["单位收入总表"]
["[122001]兴国县公安局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":20119.409574,"d":"20,119.41"},{"v":1718.579574,"d":"1,718.58"},{"v":11605.83,"d":"11,605.83"},{"v":11605.83,"d":"11,605.83"},{"$nulls":7},{"v":6795,"d":"6,795.00"}]
["204","公共安全支出",{"v":18165.689574,"d":"18,165.69"},{"v":1718.579574,"d":"1,718.58"},{"v":9652.11,"d":"9,652.11"},{"v":9652.11,"d":"9,652.11"},{"$nulls":7},{"v":6795,"d":"6,795.00"}]
["　02","　公安",{"v":18165.689574,"d":"18,165.69"},{"v":1718.579574,"d":"1,718.58"},{"v":9652.11,"d":"9,652.11"},{"v":9652.11,"d":"9,652.11"},{"$nulls":7},{"v":6795,"d":"6,795.00"}]
["　　2040201","　　行政运行",{"v":5623.23,"d":"5,623.23"},null,{"v":5623.23,"d":"5,623.23"},{"v":5623.23,"d":"5,623.23"}]
["　　2040299","　　其他公安支出",{"v":12542.459574,"d":"12,542.46"},{"v":1718.579574,"d":"1,718.58"},{"v":4028.88,"d":"4,028.88"},{"v":4028.88,"d":"4,028.88"},{"$nulls":7},{"v":6795,"d":"6,795.00"}]
["208","社会保障和就业支出",891.59,null,891.59,891.59]
["　05","　行政事业单位养老支出",836.16,null,836.16,836.16]
["　　2080501","　　行政单位离退休",{"v":76.2,"d":"76.20"},null,{"v":76.2,"d":"76.20"},{"v":76.2,"d":"76.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",759.96,null,759.96,759.96]
["　08","　抚恤",26.74,null,26.74,26.74]
["　　2080801","　　死亡抚恤",26.74,null,26.74,26.74]
["　99","　其他社会保障和就业支出",28.69,null,28.69,28.69]
["　　2089999","　　其他社会保障和就业支出",28.69,null,28.69,28.69]
["210","卫生健康支出",473.31,null,473.31,473.31]
["　11","　行政事业单位医疗",473.31,null,473.31,473.31]
["　　2101101","　　行政单位医疗",279.97,null,279.97,279.97]
["　　2101103","　　公务员医疗补助",193.34,null,193.34,193.34]
["221","住房保障支出",588.82,null,588.82,588.82]
["　02","　住房改革支出",588.82,null,588.82,588.82]
["　　2210201","　　住房公积金",588.82,null,588.82,588.82]

{"sheet":"单位支出总表","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"merged":[[1,0,1,4],[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]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位[122001]兴国县公安局",{"$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]
["","合计",{"v":20119.409574,"d":"20,119.41"},{"v":7576.95,"d":"7,576.95"},{"v":12542.459574,"d":"12,542.46"}]
["204","公共安全支出",{"v":18165.689574,"d":"18,165.69"},{"v":5623.23,"d":"5,623.23"},{"v":12542.459574,"d":"12,542.46"}]
["　02","　公安",{"v":18165.689574,"d":"18,165.69"},{"v":5623.23,"d":"5,623.23"},{"v":12542.459574,"d":"12,542.46"}]
["　　2040201","　　行政运行",{"v":5623.23,"d":"5,623.23"},{"v":5623.23,"d":"5,623.23"}]
["　　2040299","　　其他公安支出",{"v":12542.459574,"d":"12,542.46"},null,{"v":12542.459574,"d":"12,542.46"}]
["208","社会保障和就业支出",891.59,891.59]
["　05","　行政事业单位养老支出",836.16,836.16]
["　　2080501","　　行政单位离退休",{"v":76.2,"d":"76.20"},{"v":76.2,"d":"76.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",759.96,759.96]
["　08","　抚恤",26.74,26.74]
["　　2080801","　　死亡抚恤",26.74,26.74]
["　99","　其他社会保障和就业支出",28.69,28.69]
["　　2089999","　　其他社会保障和就业支出",28.69,28.69]
["210","卫生健康支出",473.31,473.31]
["　11","　行政事业单位医疗",473.31,473.31]
["　　2101101","　　行政单位医疗",279.97,279.97]
["　　2101103","　　公务员医疗补助",193.34,193.34]
["221","住房保障支出",588.82,588.82]
["　02","　住房改革支出",588.82,588.82]
["　　2210201","　　住房公积金",588.82,588.82]

{"sheet":"财拨收支总表","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"]
["[122001]兴国县公安局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":11605.83,"d":"11,605.83"},"一、本年支出",{"v":11605.83,"d":"11,605.83"},{"v":11605.83,"d":"11,605.83"}," "," "]
["  一般公共预算拨款收入",{"v":11605.83,"d":"11,605.83"},"公共安全支出",{"v":9652.11,"d":"9,652.11"},{"v":9652.11,"d":"9,652.11"}," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",891.59,891.59," "]
["  国有资本经营预算收入",null,"卫生健康支出",473.31,473.31," "]
[null,null,"住房保障支出",588.82,588.82," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":11605.83,"d":"11,605.83"},"支出总计",{"v":11605.83,"d":"11,605.83"},{"v":11605.83,"d":"11,605.83"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"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"]}
[]
["一般公共预算支出表"]
["[122001]兴国县公安局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":11605.83,"d":"11,605.83"},{"v":7576.95,"d":"7,576.95"},{"v":4028.88,"d":"4,028.88"}]
["204","公共安全支出",{"v":9652.11,"d":"9,652.11"},{"v":5623.23,"d":"5,623.23"},{"v":4028.88,"d":"4,028.88"}]
["　02","　公安",{"v":9652.11,"d":"9,652.11"},{"v":5623.23,"d":"5,623.23"},{"v":4028.88,"d":"4,028.88"}]
["　　2040201","　　行政运行",{"v":5623.23,"d":"5,623.23"},{"v":5623.23,"d":"5,623.23"}]
["　　2040299","　　其他公安支出",{"v":4028.88,"d":"4,028.88"},null,{"v":4028.88,"d":"4,028.88"}]
["208","社会保障和就业支出",891.59,891.59]
["　05","　行政事业单位养老支出",836.16,836.16]
["　　2080501","　　行政单位离退休",{"v":76.2,"d":"76.20"},{"v":76.2,"d":"76.20"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",759.96,759.96]
["　08","　抚恤",26.74,26.74]
["　　2080801","　　死亡抚恤",26.74,26.74]
["　99","　其他社会保障和就业支出",28.69,28.69]
["　　2089999","　　其他社会保障和就业支出",28.69,28.69]
["210","卫生健康支出",473.31,473.31]
["　11","　行政事业单位医疗",473.31,473.31]
["　　2101101","　　行政单位医疗",279.97,279.97]
["　　2101103","　　公务员医疗补助",193.34,193.34]
["221","住房保障支出",588.82,588.82]
["　02","　住房改革支出",588.82,588.82]
["　　2210201","　　住房公积金",588.82,588.82]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"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"]
["[122001]兴国县公安局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025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":7576.95,"d":"7,576.95"},{"v":5806.95,"d":"5,806.95"},{"v":1770,"d":"1,770.00"}]
["301","工资福利支出",{"v":5698.97,"d":"5,698.97"},{"v":5698.97,"d":"5,698.97"}]
["　30101","　基本工资",{"v":2076.43,"d":"2,076.43"},{"v":2076.43,"d":"2,076.43"}]
["　30102","　津贴补贴",{"v":1476.89,"d":"1,476.89"},{"v":1476.89,"d":"1,476.89"}]
["　30103","　奖金",167.83,167.83]
["　30106","　伙食补助费",127.04,127.04]
["　30108","　机关事业单位基本养老保险缴费",759.96,759.96]
["　30110","　职工基本医疗保险缴费",279.97,279.97]
["　30111","　公务员医疗补助缴费",193.34,193.34]
["　30112","　其他社会保障缴费",28.69,28.69]
["　30113","　住房公积金",588.82,588.82]
["302","商品和服务支出",{"v":1420,"d":"1,420.00"},null,{"v":1420,"d":"1,420.00"}]
["　30201","　办公费",{"v":793.5,"d":"793.50"},null,{"v":793.5,"d":"793.50"}]
["　30202","　印刷费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　30217","　公务接待费",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["　30229","　福利费",{"v":14.3,"d":"14.30"},null,{"v":14.3,"d":"14.30"}]
["　30231","　公务用车运行维护费",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["　30239","　其他交通费用",{"v":352.2,"d":"352.20"},null,{"v":352.2,"d":"352.20"}]
["303","对个人和家庭的补助",107.98,107.98]
["　30302","　退休费",{"v":76.2,"d":"76.20"},{"v":76.2,"d":"76.20"}]
["　30305","　生活补助",26.74,26.74]
["　30309","　奖励金",5.04,5.04]
["310","资本性支出",{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"}]
["　31002","　办公设备购置",{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"}]
["　31013","　公务用车购置",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[122001]兴国县公安局",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["122001","兴国县公安局",{"v":310,"d":"310.00"},{"$nulls":3},{"v":40,"d":"40.00"},{"v":270,"d":"270.00"},{"v":120,"d":"120.00"},{"v":150,"d":"150.00"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2025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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[122001]兴国县公安局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":20119.409574,"d":"20,119.41"}]
["公共安全支出",{"v":18165.689574,"d":"18,165.69"}]
["社会保障和就业支出",891.59]
["卫生健康支出",473.31]
["住房保障支出",588.82]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":11605.83,"d":"11,605.83"},{"v":11605.83,"d":"11,605.83"}]
["公共安全支出",{"v":9652.11,"d":"9,652.11"},{"v":9652.11,"d":"9,652.11"}]
["社会保障和就业支出",891.59,891.59]
["卫生健康支出",473.31,473.31]
["住房保障支出",588.82,588.82]