{"text_format":"3","workbook":"xls","n_sheets":8,"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","三公表","政府性基金预算支出表"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":106,"n_cols":35,"rows_kept":106,"flags":["formulas_cached_only"]}
["附件2"]
["收支预算总表"]
["部门：大余县公安局",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",null,"合计"]
["    一般公共预算拨款收入",6576.156,"一般公共服务支出"]
["    专项收入",null,"公共安全支出",9158.156]
["    政府性基金预算拨款收入",null,"教育支出"]
["    预算内投资收入",null,"科学技术支出"]
["二、事业收入",null,"文化体育与传媒支出"]
["三、事业单位经营收入",null,"社会保障和就业支出"]
["四、其他收入",null,"医疗卫生与计划生育支出"]
["五、附属单位上缴收入",null,"节能环保支出"]
["六、上级补助收入",924,"城乡社区支出"]
[null,null,"农林水支出",{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":7500.156,"d":"7,500.16"},"本年支出合计",9158.156]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",1658]
["    财政拨款结转（结余）",1650]
["    其他资金结转（结余）",80000]
["收入总计",91581560,"支出总计",9158.156]
{"$rows_empty":21}
[{"$nulls":22},"0"]
{"$rows_empty":52}
[{"$nulls":34},"0"]

{"sheet":"部门收入总表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[3,2,4,2],[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"]
["部门：大余县公安局",{"$nulls":13},"单位：万元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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","上年结转"]
["科目编码","科目名称",null,"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计"]
[null,"公共安全支出",null,91581560,65761560,{"$nulls":7},9240000,null,16580000]
[null,"  公安",null,91581560,65761560,{"$nulls":7},9240000,null,16580000]
[null,"    一般行政管理事务（公安）",null,91581560,65761560,{"$nulls":7},9240000,null,16580000]

{"sheet":"部门支出总表","index":2,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["部门：大余县公安局",{"$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]
[null,"合计",9158.16,4742.75,4415.41,null,null,{"v":0,"d":"0.00"}]
[null,"工资福利支出",null,3738.66]
[null,"商品和服务支出",null,997.11]
[null,"对个人和家庭补助",null,6.98]
[null,"行政事业性项目支出",null,null,1317.51]
[null,"基本建设支出",null,null,3097.9]

{"sheet":"财拨收支总表","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["部门：大余县公安局",{"$nulls":4},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",null,"一、本年支出",null,null,{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",65761560,"一般公共服务支出",null,null,{"v":0,"d":"0.00"}]
["    专项收入",null,"公共安全支出",65761560,65761560,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"教育支出",null,null,{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"科学技术支出",null,null,{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",65761560,"支出总计",65761560,65761560,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["部门：大余县公安局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2020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",65761560,47347480,18414080]
[null,"公共安全支出",58800722,40386642,18414080]
[null,"  公安",58800722,40386642,18414080]
[null,"    行政运行（公安）",38500546,38500546,0]
[null,"    一般行政管理事务（公安）",17570076,1886096,15683980]
[null,"    网络运行及维护（公安）",2730100,0,2730100]
[null,"社会保障和就业支出",3942264,3942264,0]
[null,"  行政事业单位离退休",3883128,3883128,0]
[null,"    归口管理的行政单位离退休",3840,3840,0]
[null,"    机关事业单位基本养老保险缴费支出",2586240,2586240,0]
[null,"    机关事业单位职业年金缴费支出",1293048,1293048,0]
[null,"  抚恤",59136,59136,0]
[null,"    死亡抚恤",59136,59136,0]
[null,"医疗卫生与计划生育支出",838800,838800,0]
[null,"  财政对基本医疗保险基金的补助",838800,838800,0]
[null,"    财政对职工基本医疗保险基金的补助",838800,838800,0]
[null,"住房保障支出",2179774,2179774,0]
[null,"  住房改革支出",2179774,2179774,0]
[null,"    住房公积金",2179774,2179774,0]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":47,"n_cols":5,"rows_kept":47,"merged":[[46,0,46,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["部门：大余县公安局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2020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":47347480,"d":"47,347,480.00"},{"v":37376384,"d":"37,376,384.00"},{"v":9971096,"d":"9,971,096.00"}]
["301"]
["  30130101","基本工资",{"v":8315544,"d":"8,315,544.00"},{"v":8315544,"d":"8,315,544.00"}]
["  3013010201","统一津贴补贴",{"v":4720680,"d":"4,720,680.00"},{"v":4720680,"d":"4,720,680.00"}]
["  3013010202","岗位津贴",{"v":5128560,"d":"5,128,560.00"},{"v":5128560,"d":"5,128,560.00"}]
["  3013010301","年终一次性奖金",{"v":692962,"d":"692,962.00"},{"v":692962,"d":"692,962.00"}]
["  3013010401","行政事业单位基本养老保险缴费",{"v":2586240,"d":"2,586,240.00"},{"v":2586240,"d":"2,586,240.00"}]
["  3013010403","医疗保险",{"v":838800,"d":"838,800.00"},{"v":838800,"d":"838,800.00"}]
["  30130106","伙食补助费",{"v":1293048,"d":"1,293,048.00"},{"v":1293048,"d":"1,293,048.00"}]
["  30130107","绩效工资",{"v":3431160,"d":"3,431,160.00"},{"v":3431160,"d":"3,431,160.00"}]
["  3013019903","高温津贴",{"v":281400,"d":"281,400.00"},{"v":281400,"d":"281,400.00"}]
["  3013019999","其他工资福利",{"v":7838400,"d":"7,838,400.00"},{"v":7838400,"d":"7,838,400.00"}]
["302"]
["  30130201","办公费",{"v":350000,"d":"350,000.00"},null,{"v":350000,"d":"350,000.00"}]
["  30130202","印刷费",{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"}]
["  30130207","邮电费",{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"}]
["  30130208","取暖费",{"v":350000,"d":"350,000.00"},null,{"v":350000,"d":"350,000.00"}]
["  30130209","物业管理费",{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"}]
["  30130211","差旅费",{"v":2915000,"d":"2,915,000.00"},null,{"v":2915000,"d":"2,915,000.00"}]
["  30130213","维修（护）费",{"v":700000,"d":"700,000.00"},null,{"v":700000,"d":"700,000.00"}]
["  30130215","会议费",{"v":300000,"d":"300,000.00"},null,{"v":300000,"d":"300,000.00"}]
["  30130216","培训费",{"v":500000,"d":"500,000.00"},null,{"v":500000,"d":"500,000.00"}]
["  30130217","公务接待费",{"v":290000,"d":"290,000.00"},null,{"v":290000,"d":"290,000.00"}]
["  30130228","工会经费",{"v":363296,"d":"363,296.00"},null,{"v":363296,"d":"363,296.00"}]
["  30130229","福利费",{"v":36120,"d":"36,120.00"},null,{"v":36120,"d":"36,120.00"}]
["  30130230","公务交通补贴",{"v":800000,"d":"800,000.00"},null,{"v":800000,"d":"800,000.00"}]
["  30130231","公务用车运行维护费",{"v":1486680,"d":"1,486,680.00"},null,{"v":1486680,"d":"1,486,680.00"}]
["  30130290","业务费",{"v":880000,"d":"880,000.00"},null,{"v":880000,"d":"880,000.00"}]
["  3013029999","其他商品和服务"]
["303"]
["  3013030101","离休费"]
["  3013030102","离休人员生活补贴"]
["  3013030103","离休人员护理费"]
["  3013030104","离休人员交通费"]
["  3013030199","离休人员其他补贴"]
["  3013030203","退休人员交通费"]
["  3013030204","退休人员住宅电话补助费",{"v":6600,"d":"6,600.00"},{"v":6600,"d":"6,600.00"}]
["  3013030501","遗属补助",{"v":59136,"d":"59,136.00"},{"v":59136,"d":"59,136.00"}]
["  30130311","住房公积金",{"v":2179774,"d":"2,179,774.00"},{"v":2179774,"d":"2,179,774.00"}]
["  30130320","独生子女费",{"v":4080,"d":"4,080.00"},{"v":4080,"d":"4,080.00"}]
["备注：301、303科目为人员经费支出，302科目为公用经费支出"]

{"sheet":"三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["部门：大余县公安局",{"$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"]
["250001","大余县公安局",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["250002","大余县公安局",{"v":164,"d":"164.00"},null,{"v":29,"d":"29.00"},{"v":135,"d":"135.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["部门：",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2020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]