{"text_format":"3","workbook":"xlsx","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","绩效目标-附表","5-政府采购预算表"],"not_rendered":{"defined_names":62},"read":"whole","date_system":"1900"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2019年部门预算收支总表"]
["填报单位：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":85424578.82,"d":"85,424,578.82"},"基本支出",{"v":54414578.82,"d":"54,414,578.82"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":65424578.82,"d":"65,424,578.82"},"  301、工资福利支出",{"v":42660258.82,"d":"42,660,258.82"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":20000000,"d":"20,000,000.00"},"  302、商品和服务支出",{"v":11638160,"d":"11,638,160.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":1000000,"d":"1,000,000.00"},"  303、对个人和家庭的补助",{"v":116160,"d":"116,160.00"},"204、公共安全支出",{"v":81995772.9,"d":"81,995,772.90"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":34810000,"d":"34,810,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":21930000,"d":"21,930,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":2800000,"d":"2,800,000.00"},"  303、对个人和家庭的补助",{"v":4900000,"d":"4,900,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":5163432.8,"d":"5,163,432.80"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":6310000,"d":"6,310,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":1670000,"d":"1,670,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":2065373.12,"d":"2,065,373.12"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":89224578.82,"d":"89,224,578.82"},"本年支出合计",{"v":89224578.82,"d":"89,224,578.82"},"本年支出合计",{"v":89224578.82,"d":"89,224,578.82"}]

{"sheet":"部门收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[]
["部门收入总体情况表"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",89224578.82,65424578.82,{"v":20000000,"d":"20000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,89224578.82,65424578.82,{"v":20000000,"d":"20000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["122003","行政政法股",{"v":20725774.8,"d":"20725774.80"},{"v":11725774.8,"d":"11725774.80"},{"v":8500000,"d":"8500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["122001","行政政法股",68498804.02,53698804.02,{"v":11500000,"d":"11500000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[]
["部门支出总体情况表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"v":89224578.82,"d":"89,224,578.82"},{"v":65424578.82,"d":"65,424,578.82"},{"v":20000000,"d":"20,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2,800,000.00"},{"v":0,"d":"0.00"}]
[204,{"$nulls":3},{"v":81995772.9,"d":"81,995,772.90"},{"v":58195772.9,"d":"58,195,772.90"},{"v":20000000,"d":"20,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2,800,000.00"},{"v":0,"d":"0.00"}]
[204,2,null,null,{"v":81995772.9,"d":"81,995,772.90"},{"v":58195772.9,"d":"58,195,772.90"},{"v":20000000,"d":"20,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2,800,000.00"},{"v":0,"d":"0.00"}]
[204,2,1,"行政运行（公安）",{"v":24944000,"d":"24,944,000.00"},{"v":10144000,"d":"10,144,000.00"},{"v":11500000,"d":"11,500,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2,300,000.00"},{"v":0,"d":"0.00"}]
[204,2,1,"行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":1825000,"d":"1,825,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,2,"一般行政管理事务（公安）",{"v":16912937.68,"d":"16,912,937.68"},{"v":7912937.68,"d":"7,912,937.68"},{"v":8500000,"d":"8,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
[204,2,2,"一般行政管理事务（公安）",{"v":37883835.22,"d":"37,883,835.22"},{"v":37883835.22,"d":"37,883,835.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,99,"其他公安支出",{"v":430000,"d":"430,000.00"},{"v":430000,"d":"430,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,null,null,{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1,112,740.80"},{"v":1112740.8,"d":"1,112,740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4,050,692.00"},{"v":4050692,"d":"4,050,692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,null,null,{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":1620276.8,"d":"1,620,276.80"},{"v":1620276.8,"d":"1,620,276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":445096.32,"d":"445,096.32"},{"v":445096.32,"d":"445,096.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":22,"n_cols":18,"rows_kept":22,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]]}
[]
["部门支出总表分类"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",89224578.82,54414578.82,42660258.82,{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":34810000,"d":"34810000.00"},{"v":21930000,"d":"21930000.00"},{"v":4900000,"d":"4900000.00"},{"v":6310000,"d":"6310000.00"},{"v":1670000,"d":"1670000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":81995772.9,"d":"81995772.90"},{"v":47185772.9,"d":"47185772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":34810000,"d":"34810000.00"},{"v":21930000,"d":"21930000.00"},{"v":4900000,"d":"4900000.00"},{"v":6310000,"d":"6310000.00"},{"v":1670000,"d":"1670000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":81995772.9,"d":"81995772.90"},{"v":47185772.9,"d":"47185772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":34810000,"d":"34810000.00"},{"v":21930000,"d":"21930000.00"},{"v":4900000,"d":"4900000.00"},{"v":6310000,"d":"6310000.00"},{"v":1670000,"d":"1670000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":24944000,"d":"24944000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24944000,"d":"24944000.00"},{"v":18034000,"d":"18034000.00"},{"v":4400000,"d":"4400000.00"},{"v":2510000,"d":"2510000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1825000.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",37883835.22,37883835.22,27954515.22,{"v":9813160,"d":"9813160.00"},{"v":116160,"d":"116160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",16912937.68,7476937.68,7476937.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9436000,"d":"9436000.00"},{"v":3776000,"d":"3776000.00"},{"v":500000,"d":"500000.00"},{"v":3800000,"d":"3800000.00"},{"v":1360000,"d":"1360000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","其他公安支出",{"v":430000,"d":"430000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430000.00"},{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2065373.12,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,2065373.12,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",445096.32,445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":22,"n_cols":20,"rows_kept":22,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",89224578.82,42660258.82,{"v":33568160,"d":"33568160.00"},{"v":1670000,"d":"1670000.00"},{"v":6310000,"d":"6310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5016160,"d":"5016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":81995772.9,"d":"81995772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":33568160,"d":"33568160.00"},{"v":1670000,"d":"1670000.00"},{"v":6310000,"d":"6310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5016160,"d":"5016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","02",null,null,{"v":81995772.9,"d":"81995772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":33568160,"d":"33568160.00"},{"v":1670000,"d":"1670000.00"},{"v":6310000,"d":"6310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5016160,"d":"5016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","01","行政运行（公安）",{"v":24944000,"d":"24944000.00"},{"v":0,"d":"0.00"},{"v":18034000,"d":"18034000.00"},{"v":0,"d":"0.00"},{"v":2510000,"d":"2510000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4400000,"d":"4400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","01","行政运行（公安）",{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","02","一般行政管理事务（公安）",37883835.22,27954515.22,{"v":9813160,"d":"9813160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","02","一般行政管理事务（公安）",16912937.68,7476937.68,{"v":3776000,"d":"3776000.00"},{"v":1360000,"d":"1360000.00"},{"v":3800000,"d":"3800000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","99","其他公安支出",{"v":430000,"d":"430000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120000.00"},{"v":310000,"d":"310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,null,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,null,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","住房公积金",445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":18,"n_cols":21,"rows_kept":18,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",42660258.82,{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},9293094.82,1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
["204",null,null,"一般行政管理事务（公安）",{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},{"v":2064288.9,"d":"2064288.90"},1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
["  204","02",null,"  一般行政管理事务（公安）",{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},{"v":2064288.9,"d":"2064288.90"},1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
["    204","  02","02","    一般行政管理事务（公安）",27954515.22,{"v":20253460,"d":"20253460.00"},{"v":12877968,"d":"12877968.00"},{"v":6302328,"d":"6302328.00"},{"v":1073164,"d":"1073164.00"},{"v":0,"d":"0.00"},1621055.22,{"v":1417742.2,"d":"1417742.20"},{"v":0,"d":"0.00"},203313.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6080000,"d":"6080000.00"}]
["    204","  02","02","    一般行政管理事务（公安）",7476937.68,{"v":5563704,"d":"5563704.00"},{"v":3625344,"d":"3625344.00"},{"v":1636248,"d":"1636248.00"},{"v":302112,"d":"302112.00"},{"v":0,"d":"0.00"},443233.68,389459.28,{"v":0,"d":"0.00"},{"v":53774.4,"d":"53774.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1470000,"d":"1470000.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","05",null,"  机关事业单位基本养老保险缴费支出",{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  05","05","    机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","02",null,"  住房公积金",2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","  02","01","    住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",42660258.82,42660258.82,{"v":25817164,"d":"25817164.00"},{"v":7227721.7,"d":"7227721.70"},2065373.12,{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",null,null,"一般行政管理事务（公安）",{"v":35431452.9,"d":"35431452.90"},{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":2064288.9,"d":"2064288.90"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204",null,null,2,{"v":35431452.9,"d":"35431452.90"},{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":2064288.9,"d":"2064288.90"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","02","02","    一般行政管理事务（公安）",27954515.22,27954515.22,{"v":20253460,"d":"20253460.00"},1621055.22,{"v":0,"d":"0.00"},{"v":6080000,"d":"6080000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","02","02","    一般行政管理事务（公安）",7476937.68,7476937.68,{"v":5563704,"d":"5563704.00"},443233.68,{"v":0,"d":"0.00"},{"v":1470000,"d":"1470000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208",null,null,5,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","05","05","    机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",null,null,"住房公积金",2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221",null,null,2,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    221","02","01","    住房公积金",445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":10,"n_cols":32,"rows_kept":10,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":11638160,"d":"11,638,160.00"},{"v":537000,"d":"537,000.00"},{"v":106100,"d":"106,100.00"},{"v":609000,"d":"609,000.00"},{"v":517850,"d":"517,850.00"},{"v":509200,"d":"509,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":1310000,"d":"1,310,000.00"},{"v":320000,"d":"320,000.00"},{"v":220000,"d":"220,000.00"},{"v":210000,"d":"210,000.00"},{"v":110000,"d":"110,000.00"},{"v":540000,"d":"540,000.00"},{"v":280000,"d":"280,000.00"},{"v":276000,"d":"276,000.00"},{"v":54000,"d":"54,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":899850,"d":"899,850.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":11638160,"d":"11,638,160.00"},{"v":537000,"d":"537,000.00"},{"v":106100,"d":"106,100.00"},{"v":609000,"d":"609,000.00"},{"v":517850,"d":"517,850.00"},{"v":509200,"d":"509,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":1310000,"d":"1,310,000.00"},{"v":320000,"d":"320,000.00"},{"v":220000,"d":"220,000.00"},{"v":210000,"d":"210,000.00"},{"v":110000,"d":"110,000.00"},{"v":540000,"d":"540,000.00"},{"v":280000,"d":"280,000.00"},{"v":276000,"d":"276,000.00"},{"v":54000,"d":"54,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":899850,"d":"899,850.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":11638160,"d":"11,638,160.00"},{"v":537000,"d":"537,000.00"},{"v":106100,"d":"106,100.00"},{"v":609000,"d":"609,000.00"},{"v":517850,"d":"517,850.00"},{"v":509200,"d":"509,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":1310000,"d":"1,310,000.00"},{"v":320000,"d":"320,000.00"},{"v":220000,"d":"220,000.00"},{"v":210000,"d":"210,000.00"},{"v":110000,"d":"110,000.00"},{"v":540000,"d":"540,000.00"},{"v":280000,"d":"280,000.00"},{"v":276000,"d":"276,000.00"},{"v":54000,"d":"54,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":899850,"d":"899,850.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":250000,"d":"250,000.00"},{"v":20000,"d":"20,000.00"},{"v":35000,"d":"35,000.00"},{"v":360000,"d":"360,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":60000,"d":"60,000.00"},{"v":20000,"d":"20,000.00"},{"v":190000,"d":"190,000.00"},{"v":50000,"d":"50,000.00"},{"v":36000,"d":"36,000.00"},{"v":54000,"d":"54,000.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":9813160,"d":"9,813,160.00"},{"v":287000,"d":"287,000.00"},{"v":86100,"d":"86,100.00"},{"v":574000,"d":"574,000.00"},{"v":157850,"d":"157,850.00"},{"v":459200,"d":"459,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":1250000,"d":"1,250,000.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":150000,"d":"150,000.00"},{"v":90000,"d":"90,000.00"},{"v":350000,"d":"350,000.00"},{"v":230000,"d":"230,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":699850,"d":"699,850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":10,"n_cols":19,"rows_kept":10,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":11638160,"d":"11638160.00"},{"v":11638160,"d":"11638160.00"},{"v":7158310,"d":"7158310.00"},{"v":210000,"d":"210000.00"},{"v":110000,"d":"110000.00"},{"v":290000,"d":"290000.00"},{"v":540000,"d":"540000.00"},{"v":1710000,"d":"1710000.00"},{"v":320000,"d":"320000.00"},{"v":899850,"d":"899850.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":11638160,"d":"11638160.00"},{"v":11638160,"d":"11638160.00"},{"v":7158310,"d":"7158310.00"},{"v":210000,"d":"210000.00"},{"v":110000,"d":"110000.00"},{"v":290000,"d":"290000.00"},{"v":540000,"d":"540000.00"},{"v":1710000,"d":"1710000.00"},{"v":320000,"d":"320000.00"},{"v":899850,"d":"899850.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":11638160,"d":"11638160.00"},{"v":11638160,"d":"11638160.00"},{"v":7158310,"d":"7158310.00"},{"v":210000,"d":"210000.00"},{"v":110000,"d":"110000.00"},{"v":290000,"d":"290000.00"},{"v":540000,"d":"540000.00"},{"v":1710000,"d":"1710000.00"},{"v":320000,"d":"320000.00"},{"v":899850,"d":"899850.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1825000.00"},{"v":1825000,"d":"1825000.00"},{"v":885000,"d":"885000.00"},{"v":60000,"d":"60000.00"},{"v":20000,"d":"20000.00"},{"v":60000,"d":"60000.00"},{"v":190000,"d":"190000.00"},{"v":390000,"d":"390000.00"},{"v":20000,"d":"20000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":9813160,"d":"9813160.00"},{"v":9813160,"d":"9813160.00"},{"v":6273310,"d":"6273310.00"},{"v":150000,"d":"150000.00"},{"v":90000,"d":"90000.00"},{"v":230000,"d":"230000.00"},{"v":350000,"d":"350000.00"},{"v":1320000,"d":"1320000.00"},{"v":300000,"d":"300000.00"},{"v":699850,"d":"699850.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":204,"d":"204.00"},{"$nulls":3},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":2,"d":"2.00"},null,null,{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":2,"d":"2.00"},null,{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"v":204,"d":"204.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},"一般行政管理事务（公安）",{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":116160,"d":"116,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":116160,"d":"116,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":116160,"d":"116,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":116160,"d":"116,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2019年部门预算收支总表"]
["填报单位：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":65424578.82,"d":"65,424,578.82"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":20000000,"d":"20,000,000.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":1000000,"d":"1,000,000.00"},"204、公共安全支出",{"v":81995772.9,"d":"81,995,772.90"},{"v":78195772.9,"d":"78195772.90"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":2800000,"d":"2,800,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、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,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、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,"216、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,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、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,"221、住房保障支出",{"v":2065373.12,"d":"2,065,373.12"},2065373.12,{"v":0,"d":"0.00"}]
[null,null,"222、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,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":89224578.82,"d":"89,224,578.82"},"本年支出合计",{"v":89224578.82,"d":"89,224,578.82"},85424578.82,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":21,"n_cols":19,"rows_kept":21,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":85424578.82,"d":"85,424,578.82"},{"v":54414578.82,"d":"54,414,578.82"},{"v":42660258.82,"d":"42,660,258.82"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"},{"v":31010000,"d":"31,010,000.00"},{"v":20930000,"d":"20,930,000.00"},{"v":2100000,"d":"2,100,000.00"},{"v":6310000,"d":"6,310,000.00"},{"v":1670000,"d":"1,670,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":80261146.02,"d":"80,261,146.02"},{"v":49251146.02,"d":"49,251,146.02"},{"v":37496826.02,"d":"37,496,826.02"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"},{"v":31010000,"d":"31,010,000.00"},{"v":20930000,"d":"20,930,000.00"},{"v":2100000,"d":"2,100,000.00"},{"v":6310000,"d":"6,310,000.00"},{"v":1670000,"d":"1,670,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":78195772.9,"d":"78,195,772.90"},{"v":47185772.9,"d":"47,185,772.90"},{"v":35431452.9,"d":"35,431,452.90"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"},{"v":31010000,"d":"31,010,000.00"},{"v":20930000,"d":"20,930,000.00"},{"v":2100000,"d":"2,100,000.00"},{"v":6310000,"d":"6,310,000.00"},{"v":1670000,"d":"1,670,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":21644000,"d":"21,644,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21644000,"d":"21,644,000.00"},{"v":17034000,"d":"17,034,000.00"},{"v":2100000,"d":"2,100,000.00"},{"v":2510000,"d":"2,510,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":1825000,"d":"1,825,000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1,825,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":16412937.68,"d":"16,412,937.68"},{"v":7476937.68,"d":"7,476,937.68"},{"v":7476937.68,"d":"7,476,937.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8936000,"d":"8,936,000.00"},{"v":3776000,"d":"3,776,000.00"},{"v":0,"d":"0.00"},{"v":3800000,"d":"3,800,000.00"},{"v":1360000,"d":"1,360,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":37883835.22,"d":"37,883,835.22"},{"v":37883835.22,"d":"37,883,835.22"},{"v":27954515.22,"d":"27,954,515.22"},{"v":9813160,"d":"9,813,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","其他公安支出",{"v":430000,"d":"430,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":445096.32,"d":"445,096.32"},{"v":445096.32,"d":"445,096.32"},{"v":445096.32,"d":"445,096.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1,620,276.80"},{"v":1620276.8,"d":"1,620,276.80"},{"v":1620276.8,"d":"1,620,276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4,050,692.00"},{"v":4050692,"d":"4,050,692.00"},{"v":4050692,"d":"4,050,692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1,112,740.80"},{"v":1112740.8,"d":"1,112,740.80"},{"v":1112740.8,"d":"1,112,740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]]}
[]
["一般公共预算基本支出情况表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":54414578.82,"d":"54,414,578.82"},{"v":54414578.82,"d":"54,414,578.82"},{"v":42660258.82,"d":"42,660,258.82"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"}]
[null,"02",null,null,{"v":49251146.02,"d":"49,251,146.02"},{"v":49251146.02,"d":"49,251,146.02"},{"v":37496826.02,"d":"37,496,826.02"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"}]
["204",{"$nulls":3},{"v":47185772.9,"d":"47,185,772.90"},{"v":47185772.9,"d":"47,185,772.90"},{"v":35431452.9,"d":"35,431,452.90"},{"v":11638160,"d":"11,638,160.00"},{"v":116160,"d":"116,160.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":1825000,"d":"1,825,000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1,825,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":7476937.68,"d":"7,476,937.68"},{"v":7476937.68,"d":"7,476,937.68"},{"v":7476937.68,"d":"7,476,937.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":37883835.22,"d":"37,883,835.22"},{"v":37883835.22,"d":"37,883,835.22"},{"v":27954515.22,"d":"27,954,515.22"},{"v":9813160,"d":"9,813,160.00"},{"v":116160,"d":"116,160.00"}]
["221",{"$nulls":3},{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":2065373.12,"d":"2,065,373.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":445096.32,"d":"445,096.32"},{"v":445096.32,"d":"445,096.32"},{"v":445096.32,"d":"445,096.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1,620,276.80"},{"v":1620276.8,"d":"1,620,276.80"},{"v":1620276.8,"d":"1,620,276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":5163432.8,"d":"5,163,432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4,050,692.00"},{"v":4050692,"d":"4,050,692.00"},{"v":4050692,"d":"4,050,692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1,112,740.80"},{"v":1112740.8,"d":"1,112,740.80"},{"v":1112740.8,"d":"1,112,740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",42660258.82,{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},{"v":7227721.7,"d":"7227721.70"},1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
[null,"02",null,null,37496826.02,{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},{"v":2064288.9,"d":"2064288.90"},1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
["204",{"$nulls":3},{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":16503312,"d":"16503312.00"},{"v":7938576,"d":"7938576.00"},{"v":1375276,"d":"1375276.00"},{"v":0,"d":"0.00"},{"v":2064288.9,"d":"2064288.90"},1807201.48,{"v":0,"d":"0.00"},257087.42,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"}]
["  204","  02","02","一般行政管理事务（公安）",27954515.22,{"v":20253460,"d":"20253460.00"},{"v":12877968,"d":"12877968.00"},{"v":6302328,"d":"6302328.00"},{"v":1073164,"d":"1073164.00"},{"v":0,"d":"0.00"},1621055.22,{"v":1417742.2,"d":"1417742.20"},{"v":0,"d":"0.00"},203313.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6080000,"d":"6080000.00"}]
["  204","  02","02","一般行政管理事务（公安）",7476937.68,{"v":5563704,"d":"5563704.00"},{"v":3625344,"d":"3625344.00"},{"v":1636248,"d":"1636248.00"},{"v":302112,"d":"302112.00"},{"v":0,"d":"0.00"},443233.68,389459.28,{"v":0,"d":"0.00"},{"v":53774.4,"d":"53774.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1470000,"d":"1470000.00"}]
["221",{"$nulls":3},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",42660258.82,42660258.82,{"v":25817164,"d":"25817164.00"},{"v":7227721.7,"d":"7227721.70"},2065373.12,{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,37496826.02,37496826.02,{"v":25817164,"d":"25817164.00"},{"v":2064288.9,"d":"2064288.90"},2065373.12,{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":35431452.9,"d":"35431452.90"},{"v":35431452.9,"d":"35431452.90"},{"v":25817164,"d":"25817164.00"},{"v":2064288.9,"d":"2064288.90"},{"v":0,"d":"0.00"},{"v":7550000,"d":"7550000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",7476937.68,7476937.68,{"v":5563704,"d":"5563704.00"},443233.68,{"v":0,"d":"0.00"},{"v":1470000,"d":"1470000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",27954515.22,27954515.22,{"v":20253460,"d":"20253460.00"},1621055.22,{"v":0,"d":"0.00"},{"v":6080000,"d":"6080000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":13,"n_cols":32,"rows_kept":13,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":32568160,"d":"32,568,160.00"},{"v":1917000,"d":"1,917,000.00"},{"v":226100,"d":"226,100.00"},{"v":789000,"d":"789,000.00"},{"v":917850,"d":"917,850.00"},{"v":639200,"d":"639,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1530000,"d":"1,530,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":260000,"d":"260,000.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":540000,"d":"540,000.00"},{"v":5214000,"d":"5,214,000.00"},{"v":296000,"d":"296,000.00"},{"v":74000,"d":"74,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1250000,"d":"1,250,000.0000"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":1030000,"d":"1,030,000.0000"},{"v":200000,"d":"200,000.0000"},{"v":210000,"d":"210,000.0000"}]
[null,"02",null,null,{"v":32568160,"d":"32,568,160.00"},{"v":1917000,"d":"1,917,000.00"},{"v":226100,"d":"226,100.00"},{"v":789000,"d":"789,000.00"},{"v":917850,"d":"917,850.00"},{"v":639200,"d":"639,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1530000,"d":"1,530,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":260000,"d":"260,000.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":540000,"d":"540,000.00"},{"v":5214000,"d":"5,214,000.00"},{"v":296000,"d":"296,000.00"},{"v":74000,"d":"74,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1250000,"d":"1,250,000.0000"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":1030000,"d":"1,030,000.0000"},{"v":200000,"d":"200,000.0000"},{"v":210000,"d":"210,000.0000"}]
["204",{"$nulls":3},{"v":32568160,"d":"32,568,160.00"},{"v":1917000,"d":"1,917,000.00"},{"v":226100,"d":"226,100.00"},{"v":789000,"d":"789,000.00"},{"v":917850,"d":"917,850.00"},{"v":639200,"d":"639,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1530000,"d":"1,530,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":260000,"d":"260,000.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":540000,"d":"540,000.00"},{"v":5214000,"d":"5,214,000.00"},{"v":296000,"d":"296,000.00"},{"v":74000,"d":"74,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1250000,"d":"1,250,000.0000"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":1030000,"d":"1,030,000.0000"},{"v":200000,"d":"200,000.0000"},{"v":210000,"d":"210,000.0000"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":250000,"d":"250,000.00"},{"v":20000,"d":"20,000.00"},{"v":35000,"d":"35,000.00"},{"v":360000,"d":"360,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":60000,"d":"60,000.00"},{"v":20000,"d":"20,000.00"},{"v":190000,"d":"190,000.00"},{"v":50000,"d":"50,000.00"},{"v":36000,"d":"36,000.00"},{"v":54000,"d":"54,000.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":10000,"d":"10,000.0000"}]
["  204","  02","01","行政运行（公安）",{"v":17034000,"d":"17,034,000.00"},{"v":270000,"d":"270,000.00"},{"v":50000,"d":"50,000.00"},{"v":60000,"d":"60,000.00"},{"v":110000,"d":"110,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":1230000,"d":"1,230,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4134000,"d":"4,134,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8870000,"d":"8,870,000.00"},{"v":0,"d":"0.0000"},{"v":1250000,"d":"1,250,000.0000"},{"v":0,"d":"0.0000"},{"v":190000,"d":"190,000.0000"},{"v":630000,"d":"630,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":9813160,"d":"9,813,160.00"},{"v":287000,"d":"287,000.00"},{"v":86100,"d":"86,100.00"},{"v":574000,"d":"574,000.00"},{"v":157850,"d":"157,850.00"},{"v":459200,"d":"459,200.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1250000,"d":"1,250,000.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":150000,"d":"150,000.00"},{"v":90000,"d":"90,000.00"},{"v":350000,"d":"350,000.00"},{"v":230000,"d":"230,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":2519160,"d":"2,519,160.00"},{"v":699850,"d":"699,850.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":400000,"d":"400,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":3776000,"d":"3,776,000.00"},{"v":1050000,"d":"1,050,000.00"},{"v":70000,"d":"70,000.00"},{"v":120000,"d":"120,000.00"},{"v":230000,"d":"230,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":190000,"d":"190,000.00"},{"v":0,"d":"0.00"},{"v":16000,"d":"16,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":680000,"d":"680,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":200000,"d":"200,000.0000"},{"v":200000,"d":"200,000.0000"}]
["  204","  02","99","其他公安支出",{"v":120000,"d":"120,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":13,"n_cols":19,"rows_kept":13,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":32568160,"d":"32,568,160.00"},{"v":32568160,"d":"32,568,160.00"},{"v":9868310,"d":"9,868,310.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":6674000,"d":"6,674,000.00"},{"v":540000,"d":"540,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1220000,"d":"1,220,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":32568160,"d":"32,568,160.00"},{"v":32568160,"d":"32,568,160.00"},{"v":9868310,"d":"9,868,310.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":6674000,"d":"6,674,000.00"},{"v":540000,"d":"540,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1220000,"d":"1,220,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":32568160,"d":"32,568,160.00"},{"v":32568160,"d":"32,568,160.00"},{"v":9868310,"d":"9,868,310.00"},{"v":226000,"d":"226,000.00"},{"v":140000,"d":"140,000.00"},{"v":6674000,"d":"6,674,000.00"},{"v":540000,"d":"540,000.00"},{"v":1710000,"d":"1,710,000.00"},{"v":1740000,"d":"1,740,000.00"},{"v":10449850,"d":"10,449,850.00"},{"v":0,"d":"0.0000"},{"v":1220000,"d":"1,220,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1,825,000.00"},{"v":1825000,"d":"1,825,000.00"},{"v":885000,"d":"885,000.00"},{"v":60000,"d":"60,000.00"},{"v":20000,"d":"20,000.00"},{"v":60000,"d":"60,000.00"},{"v":190000,"d":"190,000.00"},{"v":390000,"d":"390,000.00"},{"v":20000,"d":"20,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":17034000,"d":"17,034,000.00"},{"v":17034000,"d":"17,034,000.00"},{"v":730000,"d":"730,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5384000,"d":"5,384,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1230000,"d":"1,230,000.00"},{"v":8870000,"d":"8,870,000.00"},{"v":0,"d":"0.0000"},{"v":820000,"d":"820,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":9813160,"d":"9,813,160.00"},{"v":9813160,"d":"9,813,160.00"},{"v":6273310,"d":"6,273,310.00"},{"v":150000,"d":"150,000.00"},{"v":90000,"d":"90,000.00"},{"v":230000,"d":"230,000.00"},{"v":350000,"d":"350,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":300000,"d":"300,000.00"},{"v":699850,"d":"699,850.00"},{"v":0,"d":"0.0000"},{"v":400000,"d":"400,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":3776000,"d":"3,776,000.00"},{"v":3776000,"d":"3,776,000.00"},{"v":1860000,"d":"1,860,000.00"},{"v":16000,"d":"16,000.00"},{"v":30000,"d":"30,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190000,"d":"190,000.00"},{"v":680000,"d":"680,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","其他公安支出",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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],[3,15,4,15]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2216160,"d":"2,216,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
[null,"02",null,null,{"v":2216160,"d":"2,216,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["204",{"$nulls":3},{"v":2216160,"d":"2,216,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["  204","  02","01","行政运行（公安）",{"v":2100000,"d":"2,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":2216160,"d":"2,216,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
[null,"02",null,null,{"v":2216160,"d":"2,216,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["204",{"$nulls":3},{"v":2216160,"d":"2,216,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["  204","  02","01","行政运行（公安）",{"v":2100000,"d":"2,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2,100,000.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":116160,"d":"116,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户","index":22,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户（政府预算）","index":23,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","02",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","01","行政运行（公安）",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款","index":24,"n_rows":22,"n_cols":17,"rows_kept":22,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",65424578.82,54414578.82,42660258.82,{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":11010000,"d":"11010000.00"},{"v":8540000,"d":"8540000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,{"$nulls":3},{"v":58195772.9,"d":"58195772.90"},{"v":47185772.9,"d":"47185772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":11010000,"d":"11010000.00"},{"v":8540000,"d":"8540000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,{"v":58195772.9,"d":"58195772.90"},{"v":47185772.9,"d":"47185772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":11638160,"d":"11638160.00"},{"v":116160,"d":"116160.00"},{"v":11010000,"d":"11010000.00"},{"v":8540000,"d":"8540000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,1,"行政运行（公安）",{"v":10144000,"d":"10144000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10144000,"d":"10144000.00"},{"v":8044000,"d":"8044000.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,1,"行政运行（公安）",{"v":1825000,"d":"1825000.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,2,"一般行政管理事务（公安）",7912937.68,7476937.68,7476937.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":436000,"d":"436000.00"},{"v":376000,"d":"376000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,2,"一般行政管理事务（公安）",37883835.22,37883835.22,27954515.22,{"v":9813160,"d":"9813160.00"},{"v":116160,"d":"116160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,99,"其他公安支出",{"v":430000,"d":"430000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430000.00"},{"v":120000,"d":"120000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,5,null,null,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,{"$nulls":3},2065373.12,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,2065373.12,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,2,1,"住房公积金",445096.32,445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":22,"n_cols":17,"rows_kept":22,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",65424578.82,42660258.82,{"v":20178160,"d":"20178160.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2216160,"d":"2216160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":58195772.9,"d":"58195772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":20178160,"d":"20178160.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2216160,"d":"2216160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":58195772.9,"d":"58195772.90"},{"v":35431452.9,"d":"35431452.90"},{"v":20178160,"d":"20178160.00"},{"v":370000,"d":"370000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2216160,"d":"2216160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":1825000,"d":"1825000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":10144000,"d":"10144000.00"},{"v":0,"d":"0.00"},{"v":8044000,"d":"8044000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100000,"d":"2100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",7912937.68,7476937.68,{"v":376000,"d":"376000.00"},{"v":60000,"d":"60000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",37883835.22,27954515.22,{"v":9813160,"d":"9813160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116160,"d":"116160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","其他公安支出",{"v":430000,"d":"430000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120000.00"},{"v":310000,"d":"310000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":5163432.8,"d":"5163432.80"},{"v":5163432.8,"d":"5163432.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":1112740.8,"d":"1112740.80"},{"v":1112740.8,"d":"1112740.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":4050692,"d":"4050692.00"},{"v":4050692,"d":"4050692.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,2065373.12,2065373.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":1620276.8,"d":"1620276.80"},{"v":1620276.8,"d":"1620276.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",445096.32,445096.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[]
["专项资金预算汇总表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":34810000,"d":"34810000.00"},{"v":11010000,"d":"11010000.00"},{"v":20000000,"d":"20000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2800000.00"},{"v":0,"d":"0.00"}]
["交通协管员",{"v":936000,"d":"936000.00"},{"v":436000,"d":"436000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"}]
["办案费",{"v":8500000,"d":"8500000.00"},{"v":0,"d":"0.00"},{"v":8500000,"d":"8500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["市委、政府保安及城区巡逻",{"v":900000,"d":"900000.00"},{"v":900000,"d":"900000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["交通标识标牌及电子警察维护",{"v":430000,"d":"430000.00"},{"v":430000,"d":"430000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["扫黑除恶专项斗争",{"v":500000,"d":"500000.00"},{"v":500000,"d":"500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["公安业务办案和专项工作经费",{"v":12500000,"d":"12500000.00"},{"v":0,"d":"0.00"},{"v":11500000,"d":"11500000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["拘留所执行人员给养费",{"v":150000,"d":"150000.00"},{"v":150000,"d":"150000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["辅协警经费",{"v":6384000,"d":"6384000.00"},{"v":4084000,"d":"4084000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2300000.00"},{"v":0,"d":"0.00"}]
["禁毒及重症病人收治",{"v":2000000,"d":"2000000.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["看守所在押人员给养费",{"v":910000,"d":"910000.00"},{"v":910000,"d":"910000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["平安城市系统维护",{"v":1500000,"d":"1500000.00"},{"v":1500000,"d":"1500000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["“一标三实”信息集中采集工作经费",{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]]}
["一般公共预算“三公”经费预算表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":3900000,"d":"3900000.00"},{"v":540000,"d":"540000.00"},{"v":3360000,"d":"3360000.00"},{"v":1650000,"d":"1650000.00"},{"v":1710000,"d":"1710000.00"},{"v":0,"d":"0.00"}]
[null,{"v":3900000,"d":"3900000.00"},{"v":540000,"d":"540000.00"},{"v":3360000,"d":"3360000.00"},{"v":1650000,"d":"1650000.00"},{"v":1710000,"d":"1710000.00"},{"v":0,"d":"0.00"}]
["临湘市公安局交通警察大队",{"v":580000,"d":"580000.00"},{"v":190000,"d":"190000.00"},{"v":390000,"d":"390000.00"},{"v":0,"d":"0.00"},{"v":390000,"d":"390000.00"},{"v":0,"d":"0.00"}]
["临湘市公安局",{"v":3320000,"d":"3320000.00"},{"v":350000,"d":"350000.00"},{"v":2970000,"d":"2970000.00"},{"v":1650000,"d":"1650000.00"},{"v":1320000,"d":"1320000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":7,"n_cols":22,"rows_kept":7,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]]}
["整体支出绩效目标申报表"]
["单位名称临湘市公安局 和 临湘市公安局交通警察大队",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["122001","临湘市公安局","陆文娟","3739838",287,287,"预防、制止和侦查违法犯罪活动",{"$f":"SUM(I6:L6)","v":{"v":6849.88,"d":"6,849.88"}},{"v":5469.88,"d":"5,469.88"},{"v":0,"d":"0.00"},{"v":1150,"d":"1,150.00"},{"v":230,"d":"230.00"},{"$f":"SUM(N6:O6)","v":{"v":6849.88,"d":"6,849.88"}},{"v":4355.48,"d":"4,355.48"},{"v":2494.4,"d":"2,494.40"},{"v":332,"d":"332.00"},{"v":297,"d":"297.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"}]
["122003","临湘市公安局交通警察大队","李伟","3178116",73,183,"道路交通管理、驾驶人及车辆管理",{"v":2072.58,"d":"2,072.58"},{"v":1172.58,"d":"1,172.58"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":50,"d":"50.00"},{"v":2072.58,"d":"2,072.58"},{"v":1085.98,"d":"1,085.98"},{"v":986.6,"d":"986.60"},{"v":58,"d":"58.00"},{"v":39,"d":"39.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"}]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":20,"n_cols":55,"rows_kept":20,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"$f":"SUM(K11:K20)","v":{"v":3321,"d":"3,321.00"}},{"$f":"SUM(L11:L20)","v":{"v":3406,"d":"3,406.00"}},{"$f":"SUM(M11:M20)","v":{"v":50,"d":"50.00"}},{"$f":"SUM(N11:N20)","v":{"v":50,"d":"50.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(S11:S20)","v":{"v":3371,"d":"3,371.00"}},{"v":3456,"d":"3,456.00"}]
["122001","临湘市公安局","行政政法股","2019年1-12月","延续项目","其他专项类","李实","3722668","市委政府保安、巡逻经费","法律、法规和人民政府会议纪要。",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等。"]
["122001","临湘市公安局","行政政法股","2019年1月-12月","延续项目","其他专项类","方淼","3739859","看守所羁押人员生活费和体检费。","湘财行[2013]70号文件",{"v":91,"d":"91.00"},{"v":91,"d":"91.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91,"d":"91.00"},{"v":91,"d":"91.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等。","该项目本年度应完成的任务目标。确保看守所在押人员生活和健康保障。","该项目整体应完成的任务目标。确保看守所在押人员生活和健康保障。"]
["122001","临湘市公安局","行政政法股","2019年1月至12月","延续项目","其他专项类","刘木清","3739878","2019年完成罚没收入2300万元，按50%安排单位支出。","公安局业务工作需要",{"v":1150,"d":"1,150.00"},{"v":1250,"d":"1,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1150,"d":"1,150.00"},{"v":1250,"d":"1,250.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等。"]
["122001","临湘市公安局","行政政法股","2019年1至12月","延续项目","其他专项类","刘木清","3739878","辅协警人员经费","市长办公会议纪要[2013]第3次、湘办发[2013]20号，266名*2.4万元/每年",{"v":638,"d":"638.00"},{"v":638.4,"d":"638.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":638,"d":"638.00"},{"v":638.4,"d":"638.40"},"266名人平每年2.4万元","成立专门机构、资金管理办法、项目管理办法、工作措施等。"]
["122001","临湘市公安局","行政政法股","2019年1月至12月","延续项目","其他专项类","徐楚辉","3739869","平安城市视频监控系统运行、维护费用。","业务工作需要。",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等。"]
["122001","临湘市公安局","行政政法股","2019.1.1至2019.12.31","延续项目","其他专项类","石一兵","3739826","禁毒和重症病人收治费","湘政督函[2011]41号和相关法律、法规",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等","该项目本年度应完成的任务目标。确保吸毒人员和重症病人正常生活。","该项目整体应完成的任务目标。确保吸毒人员和重病人员正常生活。"]
["122001","临湘市公安局","行政政法股","2019年1月至12月","新增项目","其他专项类","李海雄","3739816","严厉打击黑恶势力犯罪活动，维护全市社会治安持续稳定。","中共中央、国务院《关于开展扫黑除恶专项斗争的通知》、公安部《关于贯彻落实（中共中央、国务院关于开展扫黑除恶专项斗争的通知）的意见》，按照临湘市委、市政府、市委政法委的部署要求。",{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},null,"成立专门机构、资金管理办法、项目管理办法、工作措施等"]
["122003","临湘市公安局交通警察大队","行政政法股",null,"延续项目","其他专项类","陈晓疆","3178112","纳入政府预算的非税收入用以对城东中队的危房改造及弥补民警加班经费及办案经费的不足。",null,{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},null,null,"2019年度主要工作落实到们，年度支出保障有力，道路交通逃逸案能够快速有效的侦破，群众对交管部门的执法水平普遍认可，相应提高政法综合民调，减少交管业务的投诉。","单位行政运行正常，民警待遇保障到位，民警凝聚力加强，执法办案成本保证充分，执法办案得到提高，提高交管部门执法公信力。","183名民、协警办案经费","1.36万/人","城东中队1076平方米的危房原址改造","办案经费保障到位，城东中队危房改造整体工程竣工","450万","危房改造工程整体竣工。","2019年全年办案经费，2019年底城东中队改造工程主体工程竣工。","850",null,"总体成本：850万。办案经费单位成本为：2.46万/人，危房工程单位成本：0.37万/平方米","1.36/人",{"$nulls":13},"群众对交通违法及交通事故的处理基本满意","90%",{"$nulls":3},0,0]
["122003","临湘市公安局交通警察大队","行政政法股","2019.1-2019.12","延续项目","其他专项类","谌立新","3178102",null,"2014年第66次市长办公会议",{"v":44,"d":"44.00"},{"v":43.6,"d":"43.60"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94,"d":"94.00"},{"v":93.6,"d":"93.60"},"39人*（3-0.6）万","所有协管员的招录由大队办公室负责办理，统一与劳务派遣公司签订劳务合同，由劳务派遣公司签订劳务合同，由劳务派遣公司发放工资及四险的缴纳。","协警与民警的配备达到1：1.6的比例，警力保障有力。","警力配置合理，充分发挥协管员的协管职能，道路通行畅通有序，加强道路巡逻管控力，有效遏制交通事故的发生。","协管员的配置数","39",null,"警力充分，配置合理，道路畅通有序。","工作运转正常",null,"协警的辞职与聘用能及时跟上","39人/每月",null,"每人2.4万，39人，总成本：39*2.4=94万","2.4万/人",{"$nulls":4},"警力充足，路上见警力大大提高，道路交通畅通有序，群众出行满意度提高。","群众满意"]
["122003","临湘市公安局交通警察大队","行政政法股","2019.1-2019.12","延续项目","其他专项类","刘本红","3178108","全市18套信号灯监控系统、19套智能抓拍系统、17套智能交通卡口、35套高清道路监控系统，1个中心机房的维修维保费用，全市范围内的标识标牌更新施划费用。","岳市公交（2011）27号《岳阳市公安交通管理科技发展五年规划》",{"v":58,"d":"58.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"},{"v":43,"d":"43.00"},"道路标识标线的定期更新，18套信号灯设备，19套高清智能抓拍系统，智能交通卡口17套，35高清道路监控系统，中心机房的运行维护及更新必需的费用。","科技设施股已对2019年全市范围内的89个卡口系统，1个中心机房的电警维护，道路标示标牌实地勘查，作了精细预算，并对项目的具体实施承担主要责任。","现有的信号灯系统、抓拍系统、智能卡口系统、高清道路监控系统能够正常运行，读取数据正常，交通智能化初具规模。","全市范围内道路交通管理科技信息化合理设置，正常运行，全方位实时监控道路交通情况，有效调度警力，提高交通参与人的交通出行意识，减少违章率，交通事故的发生率有所下降。","89个各类型卡口系统，1个中心机房。","90",null,"所有卡口运转正常，能够有效采集数据。","3000条/月",null,"年底所有卡口正常运行","100%",null,"总成本43万元，单位成本0.48万","2.37万/个",{"$nulls":4},"道路交通信息化调度警力，全市范围内的道路交通畅通有序，有效促进驾驶人的交通出行意识，交通违章行为有所减少。","交通违章下降20%"]

{"sheet":"绩效目标-附表","index":30,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4]]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市公安局交通警察大队","工资福利支出",null,"73人",747.69]
["临湘市公安局交通警察大队","一般商品和服务支出",null,"73人",{"v":182.5,"d":"182.50"}]
["临湘市公安局交通警察大队","交通协管经费","39人*（3-0.6）万","39人",{"v":93.6,"d":"93.60"}]
["临湘市公安局交通警察大队","住房公积金",null,"73人",44.51]
["临湘市公安局交通警察大队","交通标识及电警维护","科设股的工程预算","90个各类型卡口系统，1个中心机房",{"v":43,"d":"43.00"}]
["临湘市公安局","公安经费",null,"553",{"v":6849.88,"d":"6,849.88"}]
["临湘市公安局交通警察大队","办案费","1.36万*183","183人,及1076平方米的中队危房改造",{"v":850,"d":"850.00"}]
["临湘市公安局交通警察大队","机关事业养老保险",null,"73人",111.28]
[{"$nulls":4},{"$f":"SUM(E4:E11)","v":{"v":8922.46,"d":"8,922.46"}}]

{"sheet":"5-政府采购预算表","index":31,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[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]]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},43,null,{"v":8168000,"d":"8,168,000.00"},{"v":350000,"d":"350,000.00"},{"v":7818000,"d":"7,818,000.00"}]
["122001","临湘市公安局","货物类","办案费","办公设备",null,null,{"v":500000,"d":"500,000.00"},null,{"v":500000,"d":"500,000.00"}]
["122001","临湘市公安局","货物类","办案费","专用设备",null,null,{"v":360000,"d":"360,000.00"},null,{"v":360000,"d":"360,000.00"}]
["122001","临湘市公安局","货物类","办案费","单警装备",null,null,{"v":190000,"d":"190,000.00"},null,{"v":190000,"d":"190,000.00"}]
["122001","临湘市公安局","货物类","办案费","公务用车",11,"台",{"v":1650000,"d":"1,650,000.00"},null,{"v":1650000,"d":"1,650,000.00"}]
["122001","临湘市公安局","工程类","办案费","维修费",null,null,{"v":950000,"d":"950,000.00"},null,{"v":950000,"d":"950,000.00"}]
["122003","  临湘市公安局交通警察大队","货物类","办案费","小型计算机",20,"台",{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
["122003","  临湘市公安局交通警察大队","货物类","办案费","便携式计算机",6,null,{"v":48000,"d":"48,000.00"},null,{"v":48000,"d":"48,000.00"}]
["122003","  临湘市公安局交通警察大队","工程类","交通标识标牌及电子警察维护","电子设备工程安装",1,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"}]
["122003","  临湘市公安局交通警察大队","货物类","办案费","激光打印机",10,null,{"v":20000,"d":"20,000.00"},null,{"v":20000,"d":"20,000.00"}]
["122003","  临湘市公安局交通警察大队","工程类","办案费","行政单位用房施工",1,null,{"v":4000000,"d":"4,000,000.00"},null,{"v":4000000,"d":"4,000,000.00"}]
["122003","  临湘市公安局交通警察大队","货物类","交通标识标牌及电子警察维护","交通管理设备",5,"台",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"}]