{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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","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:[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",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":13168.22,"d":"13,168.22"},"公共安全支出",{"v":25646.959574,"d":"25,646.96"}]
["    （一）一般公共预算收入",{"v":13168.22,"d":"13,168.22"},"社会保障和就业支出",933.23]
["    （二）政府性基金预算收入",null,"卫生健康支出",487.73]
["    （三）国有资本经营预算收入",null,"住房保障支出",613.88]
["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":12795,"d":"12,795.00"}," "," "]
[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":25963.22,"d":"25,963.22"},"本年支出合计",{"v":27681.799574,"d":"27,681.80"}]
["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":27681.799574,"d":"27,681.80"},"支出总计",{"v":27681.799574,"d":"27,681.80"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"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"]}
[]
["部门收入总表"]
["[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":27681.799574,"d":"27,681.80"},{"v":1718.579574,"d":"1,718.58"},{"v":13168.22,"d":"13,168.22"},{"v":13168.22,"d":"13,168.22"},{"$nulls":7},{"v":12795,"d":"12,795.00"}]
["204","公共安全支出",{"v":25646.959574,"d":"25,646.96"},{"v":1718.579574,"d":"1,718.58"},{"v":11133.38,"d":"11,133.38"},{"v":11133.38,"d":"11,133.38"},{"$nulls":7},{"v":12795,"d":"12,795.00"}]
["　02","　公安",{"v":25646.959574,"d":"25,646.96"},{"v":1718.579574,"d":"1,718.58"},{"v":11133.38,"d":"11,133.38"},{"v":11133.38,"d":"11,133.38"},{"$nulls":7},{"v":12795,"d":"12,795.00"}]
["　　2040201","　　行政运行",{"v":5919.05,"d":"5,919.05"},null,{"v":5919.05,"d":"5,919.05"},{"v":5919.05,"d":"5,919.05"}]
["　　2040250","　　事业运行",178.15,null,178.15,178.15]
["　　2040299","　　其他公安支出",{"v":19549.759574,"d":"19,549.76"},{"v":1718.579574,"d":"1,718.58"},{"v":5036.18,"d":"5,036.18"},{"v":5036.18,"d":"5,036.18"},{"$nulls":7},{"v":12795,"d":"12,795.00"}]
["208","社会保障和就业支出",933.23,null,933.23,933.23]
["　05","　行政事业单位养老支出",{"v":868.7,"d":"868.70"},null,{"v":868.7,"d":"868.70"},{"v":868.7,"d":"868.70"}]
["　　2080501","　　行政单位离退休",{"v":81,"d":"81.00"},null,{"v":81,"d":"81.00"},{"v":81,"d":"81.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":787.7,"d":"787.70"},null,{"v":787.7,"d":"787.70"},{"v":787.7,"d":"787.70"}]
["　08","　抚恤",27.83,null,27.83,27.83]
["　　2080801","　　死亡抚恤",27.83,null,27.83,27.83]
["　99","　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},null,{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["　　2089999","　　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},null,{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["210","卫生健康支出",487.73,null,487.73,487.73]
["　11","　行政事业单位医疗",487.73,null,487.73,487.73]
["　　2101101","　　行政单位医疗",281.16,null,281.16,281.16]
["　　2101102","　　事业单位医疗",10.72,null,10.72,10.72]
["　　2101103","　　公务员医疗补助",195.85,null,195.85,195.85]
["221","住房保障支出",613.88,null,613.88,613.88]
["　02","　住房改革支出",613.88,null,613.88,613.88]
["　　2210201","　　住房公积金",613.88,null,613.88,613.88]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]}
[]
["部门支出总表"]
["填报单位[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$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":27681.799574,"d":"27,681.80"},{"v":8132.04,"d":"8,132.04"},{"v":19549.759574,"d":"19,549.76"}]
["204","公共安全支出",{"v":25646.959574,"d":"25,646.96"},{"v":6097.2,"d":"6,097.20"},{"v":19549.759574,"d":"19,549.76"}]
["　02","　公安",{"v":25646.959574,"d":"25,646.96"},{"v":6097.2,"d":"6,097.20"},{"v":19549.759574,"d":"19,549.76"}]
["　　2040201","　　行政运行",{"v":5919.05,"d":"5,919.05"},{"v":5919.05,"d":"5,919.05"}]
["　　2040250","　　事业运行",178.15,178.15]
["　　2040299","　　其他公安支出",{"v":19549.759574,"d":"19,549.76"},null,{"v":19549.759574,"d":"19,549.76"}]
["208","社会保障和就业支出",933.23,933.23]
["　05","　行政事业单位养老支出",{"v":868.7,"d":"868.70"},{"v":868.7,"d":"868.70"}]
["　　2080501","　　行政单位离退休",{"v":81,"d":"81.00"},{"v":81,"d":"81.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":787.7,"d":"787.70"},{"v":787.7,"d":"787.70"}]
["　08","　抚恤",27.83,27.83]
["　　2080801","　　死亡抚恤",27.83,27.83]
["　99","　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["　　2089999","　　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["210","卫生健康支出",487.73,487.73]
["　11","　行政事业单位医疗",487.73,487.73]
["　　2101101","　　行政单位医疗",281.16,281.16]
["　　2101102","　　事业单位医疗",10.72,10.72]
["　　2101103","　　公务员医疗补助",195.85,195.85]
["221","住房保障支出",613.88,613.88]
["　02","　住房改革支出",613.88,613.88]
["　　2210201","　　住房公积金",613.88,613.88]

{"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"]
["[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":13168.22,"d":"13,168.22"},"一、本年支出",13168.22,{"v":13168.22,"d":"13,168.22"}," "," "]
["  一般公共预算拨款收入",{"v":13168.22,"d":"13,168.22"},"公共安全支出",{"v":11133.38,"d":"11,133.38"},{"v":11133.38,"d":"11,133.38"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",933.23,933.23," "," "]
["  国有资本经营预算收入",null,"卫生健康支出",487.73,487.73," "," "]
[null,null,"住房保障支出",613.88,613.88," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
[{"$nulls":3}," "," "," "," "]
["收入总计",{"v":13168.22,"d":"13,168.22"},"支出总计",{"v":13168.22,"d":"13,168.22"},{"v":13168.22,"d":"13,168.22"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$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":13168.22,"d":"13,168.22"},{"v":8132.04,"d":"8,132.04"},{"v":5036.18,"d":"5,036.18"}]
["204","公共安全支出",{"v":11133.38,"d":"11,133.38"},{"v":6097.2,"d":"6,097.20"},{"v":5036.18,"d":"5,036.18"}]
["　02","　公安",{"v":11133.38,"d":"11,133.38"},{"v":6097.2,"d":"6,097.20"},{"v":5036.18,"d":"5,036.18"}]
["　　2040201","　　行政运行",{"v":5919.05,"d":"5,919.05"},{"v":5919.05,"d":"5,919.05"}]
["　　2040250","　　事业运行",178.15,178.15]
["　　2040299","　　其他公安支出",{"v":5036.18,"d":"5,036.18"},null,{"v":5036.18,"d":"5,036.18"}]
["208","社会保障和就业支出",933.23,933.23]
["　05","　行政事业单位养老支出",{"v":868.7,"d":"868.70"},{"v":868.7,"d":"868.70"}]
["　　2080501","　　行政单位离退休",{"v":81,"d":"81.00"},{"v":81,"d":"81.00"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":787.7,"d":"787.70"},{"v":787.7,"d":"787.70"}]
["　08","　抚恤",27.83,27.83]
["　　2080801","　　死亡抚恤",27.83,27.83]
["　99","　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["　　2089999","　　其他社会保障和就业支出",{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["210","卫生健康支出",487.73,487.73]
["　11","　行政事业单位医疗",487.73,487.73]
["　　2101101","　　行政单位医疗",281.16,281.16]
["　　2101102","　　事业单位医疗",10.72,10.72]
["　　2101103","　　公务员医疗补助",195.85,195.85]
["221","住房保障支出",613.88,613.88]
["　02","　住房改革支出",613.88,613.88]
["　　2210201","　　住房公积金",613.88,613.88]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$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":8132.04,"d":"8,132.04"},{"v":6047.55,"d":"6,047.55"},{"v":2084.49,"d":"2,084.49"}]
["301","工资福利支出",{"v":5932,"d":"5,932.00"},{"v":5932,"d":"5,932.00"}]
["　30101","　基本工资",{"v":2156.34,"d":"2,156.34"},{"v":2156.34,"d":"2,156.34"}]
["　30102","　津贴补贴",{"v":1483.99,"d":"1,483.99"},{"v":1483.99,"d":"1,483.99"}]
["　30103","　奖金",{"v":174.3,"d":"174.30"},{"v":174.3,"d":"174.30"}]
["　30106","　伙食补助费",155.23,155.23]
["　30107","　绩效工资",36.13,36.13]
["　30108","　机关事业单位基本养老保险缴费",{"v":787.7,"d":"787.70"},{"v":787.7,"d":"787.70"}]
["　30110","　职工基本医疗保险缴费",291.88,291.88]
["　30111","　公务员医疗补助缴费",195.85,195.85]
["　30112","　其他社会保障缴费",{"v":36.7,"d":"36.70"},{"v":36.7,"d":"36.70"}]
["　30113","　住房公积金",613.88,613.88]
["302","商品和服务支出",{"v":1674.49,"d":"1,674.49"},null,{"v":1674.49,"d":"1,674.49"}]
["　30201","　办公费",893.75,null,893.75]
["　30202","　印刷费",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　30217","　公务接待费",51.25,null,51.25]
["　30229","　福利费",15.26,null,15.26]
["　30231","　公务用车运行维护费",{"v":238,"d":"238.00"},null,{"v":238,"d":"238.00"}]
["　30239","　其他交通费用",354.23,null,354.23]
["　30299","　其他商品和服务支出",{"v":22,"d":"22.00"},null,{"v":22,"d":"22.00"}]
["303","对个人和家庭的补助",115.55,115.55]
["　30302","　退休费",{"v":81,"d":"81.00"},{"v":81,"d":"81.00"}]
["　30305","　生活补助",27.83,27.83]
["　30309","　奖励金",6.72,6.72]
["310","资本性支出",{"v":410,"d":"410.00"},null,{"v":410,"d":"410.00"}]
["　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":210,"d":"210.00"},null,{"v":210,"d":"210.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["122","兴国县公安局",499.25,{"$nulls":3},51.25,448,{"v":238,"d":"238.00"},{"v":210,"d":"210.00"}]

{"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:[122]兴国县公安局 , [122001]兴国县公安局 , [122002]江西省兴国县公安局交通管理大队 , [122005]兴国县警务服务中心",{"$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":27681.799574,"d":"27,681.80"}]
["公共安全支出",{"v":25646.959574,"d":"25,646.96"}]
["社会保障和就业支出",933.23]
["卫生健康支出",487.73]
["住房保障支出",613.88]

{"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":13168.22,"d":"13,168.22"},{"v":13168.22,"d":"13,168.22"}]
["公共安全支出",{"v":11133.38,"d":"11,133.38"},{"v":11133.38,"d":"11,133.38"}]
["社会保障和就业支出",933.23,933.23]
["卫生健康支出",487.73,487.73]
["住房保障支出",613.88,613.88]