{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["公共预算财政拨款收支决算批复表","政府性基金预算财政拨款收支决算批复表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算财政拨款收支决算批复表","index":0,"n_rows":34,"n_cols":24,"rows_kept":34,"merged":[[0,0,0,23],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,17],[3,18,6,18],[3,19,6,19],[3,20,3,23],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,15],[4,16,4,17],[4,20,6,20],[4,21,6,21],[4,22,4,23],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,15],[5,16,6,16],[5,17,6,17],[5,22,6,22],[5,23,6,23],[7,0,8,0],[7,1,8,1],[7,2,8,2]],"flags":["formulas_cached_only"]}
["2015年度公共预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":23},"金额单位：元"]
["项目","","","","上年结转和结余","","","","本年收入","","本年支出","","","","",null,"","","用事业基金弥补收支差额","结余分配","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出",{"$nulls":4},"项目支出","","","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：",{"$nulls":3},"小计","其中：基本建设资金支出","","","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","其它资本性支出","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11",null,null,"13","14","15","16","17","18","19"]
["","","","合计","","","","",{"v":44998600,"d":"44,998,600.00"},"",{"v":44998600,"d":"44,998,600.00"},{"v":36506600,"d":"36,506,600.00"},{"v":26584862,"d":"26,584,862.00"},{"v":6704919,"d":"6,704,919.00"},{"v":2014731,"d":"2,014,731.00"},{"v":1202088,"d":"1,202,088.00"},{"v":8492000,"d":"8,492,000.00"},"","","","","","",""]
[201,null,null,"一般公共服务支出",{"$nulls":4},{"v":360000,"d":"360,000.00"},null,{"v":360000,"d":"360,000.00"},{"v":360000,"d":"360,000.00"},null,{"v":360000,"d":"360,000.00"}]
[20110,null,null,"人力资源事务",{"$nulls":4},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
[2011006,null,null,"  军队转业干部安置",{"$nulls":4},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},null,{"v":30000,"d":"30,000.00"}]
[20199,null,null,"其他一般公共服务支出",{"$nulls":4},{"v":330000,"d":"330,000.00"},null,{"v":330000,"d":"330,000.00"},{"v":330000,"d":"330,000.00"},null,{"v":330000,"d":"330,000.00"}]
[2019999,null,null,"  其他一般公共服务支出",{"$nulls":4},{"v":330000,"d":"330,000.00"},null,{"v":330000,"d":"330,000.00"},{"v":330000,"d":"330,000.00"},null,{"v":330000,"d":"330,000.00"}]
[204,null,null,"公共安全支出",{"$nulls":4},{"v":43273869,"d":"43,273,869.00"},null,{"v":43273869,"d":"43,273,869.00"},{"v":34781869,"d":"34,781,869.00"},{"v":26584862,"d":"26,584,862.00"},{"v":6284919,"d":"6,284,919.00"},{"v":710000,"d":"710,000.00"},{"v":1202088,"d":"1,202,088.00"},{"v":8492000,"d":"8,492,000.00"}]
[20402,null,null,"公安",{"$nulls":4},{"v":43183869,"d":"43,183,869.00"},null,{"v":43183869,"d":"43,183,869.00"},{"v":34711869,"d":"34,711,869.00"},{"v":26584862,"d":"26,584,862.00"},{"v":6214919,"d":"6,214,919.00"},{"v":710000,"d":"710,000.00"},{"v":1202088,"d":"1,202,088.00"},{"v":8472000,"d":"8,472,000.00"}]
[2040201,null,null,"  行政运行",{"$nulls":4},{"v":29419869,"d":"29,419,869.00"},null,{"v":29419869,"d":"29,419,869.00"},{"v":29419869,"d":"29,419,869.00"},{"v":26584862,"d":"26,584,862.00"},{"v":2835007,"d":"2,835,007.00"}]
[2040202,null,null,"  一般行政管理事务",{"$nulls":4},{"v":72000,"d":"72,000.00"},null,{"v":72000,"d":"72,000.00"},{"$nulls":5},{"v":72000,"d":"72,000.00"}]
[2040205,null,null,"  国内安全保卫",{"$nulls":4},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},null,{"v":50000,"d":"50,000.00"}]
[2040208,null,null,"  出入境管理",{"$nulls":4},{"v":644000,"d":"644,000.00"},null,{"v":644000,"d":"644,000.00"},{"v":644000,"d":"644,000.00"},null,{"v":644000,"d":"644,000.00"}]
[2040211,null,null,"  禁毒管理",{"$nulls":4},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},null,{"v":400000,"d":"400,000.00"}]
[2040215,null,null,"  居民身份证管理",{"$nulls":4},{"v":230000,"d":"230,000.00"},null,{"v":230000,"d":"230,000.00"},{"v":230000,"d":"230,000.00"},null,{"v":230000,"d":"230,000.00"}]
[2040217,null,null,"  拘押收教场所管理",{"$nulls":4},{"v":1180000,"d":"1,180,000.00"},null,{"v":1180000,"d":"1,180,000.00"},{"v":1180000,"d":"1,180,000.00"},null,{"v":470000,"d":"470,000.00"},{"v":710000,"d":"710,000.00"}]
[2040299,null,null,"  其他公安支出",{"$nulls":4},{"v":11188000,"d":"11,188,000.00"},null,{"v":11188000,"d":"11,188,000.00"},{"v":2788000,"d":"2,788,000.00"},null,{"v":1585912,"d":"1,585,912.00"},null,{"v":1202088,"d":"1,202,088.00"},{"v":8400000,"d":"8,400,000.00"}]
[20406,null,null,"司法",{"$nulls":4},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},{"$nulls":5},{"v":20000,"d":"20,000.00"}]
[2040602,null,null,"  一般行政管理事务",{"$nulls":4},{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"},{"$nulls":5},{"v":20000,"d":"20,000.00"}]
[20499,null,null,"其他公共安全支出",{"$nulls":4},{"v":70000,"d":"70,000.00"},null,{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},null,{"v":70000,"d":"70,000.00"}]
[2049901,null,null,"  其他公共安全支出",{"$nulls":4},{"v":70000,"d":"70,000.00"},null,{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},null,{"v":70000,"d":"70,000.00"}]
[208,null,null,"社会保障和就业支出",{"$nulls":4},{"v":1304731,"d":"1,304,731.00"},null,{"v":1304731,"d":"1,304,731.00"},{"v":1304731,"d":"1,304,731.00"},null,null,{"v":1304731,"d":"1,304,731.00"}]
[20808,null,null,"抚恤",{"$nulls":4},{"v":1304731,"d":"1,304,731.00"},null,{"v":1304731,"d":"1,304,731.00"},{"v":1304731,"d":"1,304,731.00"},null,null,{"v":1304731,"d":"1,304,731.00"}]
[2080801,null,null,"  死亡抚恤",{"$nulls":4},{"v":1304731,"d":"1,304,731.00"},null,{"v":1304731,"d":"1,304,731.00"},{"v":1304731,"d":"1,304,731.00"},null,null,{"v":1304731,"d":"1,304,731.00"}]
[229,null,null,"其他支出",{"$nulls":4},{"v":60000,"d":"60,000.00"},null,{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},null,{"v":60000,"d":"60,000.00"}]
[22999,null,null,"其他支出",{"$nulls":4},{"v":60000,"d":"60,000.00"},null,{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},null,{"v":60000,"d":"60,000.00"}]
[2299901,null,null,"  其他支出",{"$nulls":4},{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"},{"v":60000,"d":"60,000.00"},null,{"v":60000,"d":"60,000.00"}]

{"sheet":"政府性基金预算财政拨款收支决算批复表","index":1,"n_rows":23,"n_cols":21,"rows_kept":23,"merged":[[0,8,0,14],[3,0,3,3],[3,4,3,7],[3,8,3,9],[3,10,3,16],[3,17,3,20],[4,0,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,14],[4,15,4,16],[4,17,6,17],[4,18,6,18],[4,19,4,20],[5,6,6,6],[5,7,6,7],[5,11,6,11],[5,12,5,14],[5,15,6,15],[5,16,6,16],[5,19,6,19],[5,20,6,20],[7,0,8,0],[7,1,8,1],[7,2,8,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"2015年度政府性基金预算财政拨款收入支出决算批复表"]
[]
[{"$nulls":20},"金额单位：元"]
["项目","","","","上年结转和结余","","","","本年收入","","本年支出","","","","","","","年末结转和结余","","",""]
["支出功能分类科目编码","","","科目名称(项目)","合计","基本支出结转和结余","项目支出结转和结余","","合计","其中：基本建设资金收入","合计","基本支出","","","","项目支出","","合计","基本支出结转和结余","项目支出结转和结余",""]
["","","","","","","小计","其中：基本建设资金结转和结余","","","","小计","其中：","","","小计","其中：基本建设资金支出","","","小计","其中：基本建设资金结转和结余"]
["","","","","","","","","","","","","工资福利支出","商品和服务支出","对个人和家庭的补助","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17"]
["","","","合计",{"v":6090000,"d":"6,090,000.00"},{"$nulls":3},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"}]
[229,null,null,"其他支出",{"v":6090000,"d":"6,090,000.00"},{"$nulls":3},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"}]
[22904,null,null,"其他政府性基金及对应专项债务收入安排的支出",{"v":6090000,"d":"6,090,000.00"},{"$nulls":3},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"}]
[2290400,null,null,"  其他政府性基金及对应专项债务收入安排的支出",{"v":6090000,"d":"6,090,000.00"},{"$nulls":3},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"},{"v":6090000,"d":"6,090,000.00"},null,{"v":6090000,"d":"6,090,000.00"}]
{"$rows_empty":8}
["","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","",""]