{"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","一般预算支出表","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","5-政府采购预算表的复制","绩效目标-附表"],"not_rendered":{"defined_names":61},"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]]}
["2020年部门预算收支总表"]
["填报单位：临湘市公安局汇总",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":82573246.8,"d":"82,573,246.80"},"基本支出",{"v":55523246.8,"d":"55,523,246.80"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":66973246.8,"d":"66,973,246.80"},"  301、工资福利支出",{"v":46428086.8,"d":"46,428,086.80"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":15600000,"d":"15,600,000.00"},"  302、商品和服务支出",{"v":8979000,"d":"8,979,000.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":2200000,"d":"2,200,000.00"},"  303、对个人和家庭的补助",{"v":116160,"d":"116,160.00"},"204、公共安全支出",{"v":80193258.52,"d":"80,193,258.52"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":32050000,"d":"32,050,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营服务收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":18554000,"d":"18,554,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":2800000,"d":"2,800,000.00"},"  303、对个人和家庭的补助",{"v":4400000,"d":"4,400,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",null,"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":4217136.16,"d":"4,217,136.16"}]
["其他收入",{"v":0,"d":"0.00"},"  309、资本性支出（基本建设）",{"v":7035000,"d":"7,035,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":1915000,"d":"1,915,000.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":146000,"d":"146,000.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":4},"221、住房保障支出",{"v":3162852.12,"d":"3,162,852.12"}]
[{"$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"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
["本年收入合计",{"$f":"SUM(B5:B32)","v":{"v":87573246.8,"d":"87,573,246.80"}},"本年支出合计",{"v":87573246.8,"d":"87,573,246.80"},"本年支出合计",{"v":87573246.8,"d":"87,573,246.80"}]

{"sheet":"部门收入总表","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,11],[1,0,1,3],[2,0,2,1],[2,2,3,2],[2,3,2,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
["部门收入总体情况表"]
["单位名称：临湘市公安局汇总",{"$nulls":10},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","事业单位经营服务收入","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",{"$f":"C7+C8","v":{"v":87573246.8,"d":"87573246.80"}},{"v":66973246.8,"d":"66973246.80"},{"v":15600000,"d":"15600000.00"},{"v":2200000,"d":"2200000.00"},{"v":0,"d":"0.00"},{"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,{"v":87573246.8,"d":"87573246.80"},{"v":66973246.8,"d":"66973246.80"},{"v":15600000,"d":"15600000.00"},{"v":2200000,"d":"2200000.00"},{"v":0,"d":"0.00"},{"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"}]
["117001","临湘市公安局",68165606.85,54265606.85,{"v":10600000,"d":"10600000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"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"}]
["118001","临湘市公安局交通警察大队",19407639.95,12707639.95,{"v":5000000,"d":"5000000.00"},{"v":1200000,"d":"1200000.00"},{"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"}]

{"sheet":"部门支出总表","index":2,"n_rows":18,"n_cols":12,"rows_kept":18,"merged":[[1,0,1,11],[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],[3,11,4,11]]}
[]
["部门支出总体情况表"]
["单位名称：临湘市公安局汇总",{"$nulls":10},"单位：元"]
["功能科目",{"$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","事业单位经营服务收入","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"]
[{"$nulls":3},"合计",{"v":87573246.8,"d":"87,573,246.80"},{"v":66973246.8,"d":"66,973,246.80"},{"v":15600000,"d":"15,600,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2800000,"d":"2,800,000.00"},{"v":0,"d":"0.00"}]
[204,{"$nulls":3},{"$f":"E9+E1","v":{"v":62339771.73,"d":"62,339,771.73"}},{"v":48439771.73,"d":"48,439,771.73"},{"v":10600000,"d":"10,600,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2,300,000.00"},{"v":0,"d":"0.00"}]
[204,{"$nulls":3},{"v":17853486.79,"d":"17,853,486.79"},{"v":11153486.79,"d":"11,153,486.79"},{"v":5000000,"d":"5,000,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
[204,2,null,null,{"v":62339771.73,"d":"62,339,771.73"},{"v":48439771.73,"d":"48,439,771.73"},{"v":10600000,"d":"10,600,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2300000,"d":"2,300,000.00"},{"v":0,"d":"0.00"}]
[204,2,null,null,{"v":17853486.79,"d":"17,853,486.79"},{"v":11153486.79,"d":"11,153,486.79"},{"v":5000000,"d":"5,000,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
[204,2,1,"行政运行（公安）",{"v":62339771.73,"d":"62,339,771.73"},{"v":48439771.73,"d":"48,439,771.73"},{"v":10600000,"d":"10,600,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"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":2925000,"d":"2,925,000.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"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":14758486.79,"d":"14,758,486.79"},{"v":9258486.79,"d":"9,258,486.79"},{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"}]
[204,2,99,"其他公安支出",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"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"}]
[208,5,5,"机关事业单位基本养老保险缴费支出",{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":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":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":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":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":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":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":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":25,"n_cols":18,"rows_kept":25,"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：临湘市公安局汇总",{"$nulls":16},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E9+E16+E17+E22+E23","v":{"v":87573246.8,"d":"87,573,246.80"}},{"$f":"F8+F9+F16+F17+F22+F23","v":{"v":55523246.8,"d":"55,523,246.80"}},{"v":46428086.8,"d":"46,428,086.80"},{"v":8979000,"d":"8,979,000.00"},{"v":116160,"d":"116,160.00"},{"v":32050000,"d":"32,050,000.00"},{"v":18554000,"d":"18,554,000.00"},{"v":4400000,"d":"4,400,000.00"},{"v":7035000,"d":"7,035,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":62339771.73,"d":"62,339,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":23544000,"d":"23,544,000.00"},{"v":12674000,"d":"12,674,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":6970000,"d":"6,970,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":17853486.79,"d":"17,853,486.79"},{"v":9347486.79,"d":"9,347,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":8506000,"d":"8,506,000.00"},{"v":5880000,"d":"5,880,000.00"},{"v":500000,"d":"500,000.00"},{"v":65000,"d":"65,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":62339771.73,"d":"62,339,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":23544000,"d":"23,544,000.00"},{"v":12674000,"d":"12,674,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":6970000,"d":"6,970,000.00"},{"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":17853486.79,"d":"17,853,486.79"},{"v":9347486.79,"d":"9,347,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":8506000,"d":"8,506,000.00"},{"v":5880000,"d":"5,880,000.00"},{"v":500000,"d":"500,000.00"},{"v":65000,"d":"65,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":62339771.73,"d":"62,339,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":23544000,"d":"23,544,000.00"},{"v":12674000,"d":"12,674,000.00"},{"v":3900000,"d":"3,900,000.00"},{"v":6970000,"d":"6,970,000.00"},{"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"}]
[204,2,1,"行政运行（公安）",{"v":2925000,"d":"2,925,000.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":1200000,"d":"1,200,000.00"},{"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"}]
[204,2,2,"一般行政管理事务（公安）",{"v":14758486.79,"d":"14,758,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7136000,"d":"7,136,000.00"},{"v":4590000,"d":"4,590,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1900000,"d":"1,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
[204,2,99,"其他公安支出",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":27,"n_cols":20,"rows_kept":27,"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：临湘市公安局汇总",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E11+E14+E17+E24+E25","v":{"v":87573246.8,"d":"87573246.80"}},{"$f":"F8+F11+F14+F17+F24+F25","v":{"v":46428086.8,"d":"46428086.80"}},{"v":27533000,"d":"27533000.00"},{"v":1915000,"d":"1915000.00"},{"v":7035000,"d":"7035000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4516160,"d":"4516160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146000.00"}]
[204,{"$nulls":3},62339771.73,31425611.73,{"v":19928000,"d":"19928000.00"},{"v":0,"d":"0.00"},{"v":6970000,"d":"6970000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4016160,"d":"4016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","02",null,null,62339771.73,31425611.73,{"v":19928000,"d":"19928000.00"},{"v":0,"d":"0.00"},{"v":6970000,"d":"6970000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4016160,"d":"4016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,"  02","01","行政运行（公安）",62339771.73,31425611.73,{"v":19928000,"d":"19928000.00"},{"v":0,"d":"0.00"},{"v":6970000,"d":"6970000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4016160,"d":"4016160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"02",null,null,2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[221,"  02","01","住房公积金",2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},17853486.79,7622486.79,{"v":7605000,"d":"7605000.00"},{"v":1915000,"d":"1915000.00"},{"v":65000,"d":"65000.00"},{"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":146000,"d":"146000.00"}]
[204,"02",null,null,17853486.79,7622486.79,{"v":7605000,"d":"7605000.00"},{"v":1915000,"d":"1915000.00"},{"v":65000,"d":"65000.00"},{"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":146000,"d":"146000.00"}]
[204,"  02","01","行政运行（公安）",{"v":2925000,"d":"2925000.00"},{"v":0,"d":"0.00"},{"v":2925000,"d":"2925000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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）",14758486.79,7622486.79,{"v":4590000,"d":"4590000.00"},{"v":1900000,"d":"1900000.00"},{"v":0,"d":"0.00"},{"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":146000,"d":"146000.00"}]
[204,"  02","99","其他公安支出",{"v":170000,"d":"170000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"v":15000,"d":"15000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"05",null,null,888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"  05","05","机关事业单位基本养老保险缴费支出",888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":24,"n_cols":22,"rows_kept":24,"merged":[[1,0,1,21],[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],[3,21,4,21]]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市公安局汇总",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"附加性支出6%","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",{"$f":"E7+E10+E13+E16+E19+E22","v":{"v":46428086.8,"d":"46428086.80"}},{"$f":"F7+F10+F13+F16+F19+F22","v":{"v":28828861,"d":"28828861.00"}},{"v":17154444,"d":"17154444.00"},{"v":10244880,"d":"10244880.00"},{"v":1429537,"d":"1429537.00"},{"v":0,"d":"0.00"},9482639.16,1844997.07,{"v":0,"d":"0.00"},257653.81,4217136.16,{"v":0,"d":"0.00"},3162852.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1029266.64,{"v":7087320,"d":"7087320.00"}]
["204",null,null,"行政运行（公安）",31425611.73,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["  204","02",null,"  行政运行（公安）",31425611.73,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["    204","  02","01","    行政运行（公安）",31425611.73,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":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,"  住房公积金",2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":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",2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":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",null,null,"一般行政管理事务（公安）",7622486.79,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["  204","02",null,"  一般行政管理事务（公安）",7622486.79,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["    204","  02","02","    一般行政管理事务（公安）",7622486.79,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["208",null,null,"机关事业单位基本养老保险缴费支出",888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":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,"  住房公积金",666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":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",666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":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（政府预算）","index":6,"n_rows":24,"n_cols":13,"rows_kept":24,"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：临湘市公安局汇总",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",{"$f":"E7+E10+E13+E16+E19+E22","v":{"v":46428086.8,"d":"46428086.80"}},{"$f":"F7+F10+F13+F16+F19+F22","v":{"v":46428086.8,"d":"46428086.80"}},{"v":28828861,"d":"28828861.00"},6319787.04,3162852.12,8116586.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",null,null,"行政运行（公安）",31425611.73,31425611.73,{"v":23278314,"d":"23278314.00"},1661826.21,{"v":0,"d":"0.00"},6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204",null,null,2,31425611.73,31425611.73,{"v":23278314,"d":"23278314.00"},1661826.21,{"v":0,"d":"0.00"},6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","02","01","    行政运行（公安）",31425611.73,31425611.73,{"v":23278314,"d":"23278314.00"},1661826.21,{"v":0,"d":"0.00"},6485471.52,{"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",3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":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,5,3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":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",3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":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",2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221",null,null,2,2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"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",2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"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）",7622486.79,7622486.79,{"v":5550547,"d":"5550547.00"},440824.67,{"v":0,"d":"0.00"},1631115.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204",null,null,2,7622486.79,7622486.79,{"v":5550547,"d":"5550547.00"},440824.67,{"v":0,"d":"0.00"},1631115.12,{"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）",7622486.79,7622486.79,{"v":5550547,"d":"5550547.00"},440824.67,{"v":0,"d":"0.00"},1631115.12,{"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",888087.52,888087.52,{"v":0,"d":"0.00"},888087.52,{"v":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,5,888087.52,888087.52,{"v":0,"d":"0.00"},888087.52,{"v":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",888087.52,888087.52,{"v":0,"d":"0.00"},888087.52,{"v":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",666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221",null,null,2,666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"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",666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"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":12,"n_cols":32,"rows_kept":12,"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：临湘市公安局汇总",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7+E10","v":{"v":8979000,"d":"8,979,000.00"}},{"$f":"F7+F10","v":{"v":387000,"d":"387,000.00"}},{"v":100000,"d":"100,000.00"},{"v":150000,"d":"150,000.00"},{"v":920000,"d":"920,000.00"},{"v":388300,"d":"388,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":926235,"d":"926,235.00"},{"v":315000,"d":"315,000.00"},{"v":220000,"d":"220,000.00"},{"v":185000,"d":"185,000.00"},{"v":95000,"d":"95,000.00"},{"v":470000,"d":"470,000.00"},{"v":212200,"d":"212,200.00"},{"v":545000,"d":"545,000.00"},{"v":50000,"d":"50,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":0,"d":"0.00"},{"v":1282765,"d":"1,282,765.00"},{"v":5000,"d":"5,000.00"},{"v":172500,"d":"172,500.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":7254000,"d":"7,254,000.00"},{"v":287000,"d":"287,000.00"},{"v":80000,"d":"80,000.00"},{"v":120000,"d":"120,000.00"},{"v":620000,"d":"620,000.00"},{"v":348300,"d":"348,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":876235,"d":"876,235.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":192200,"d":"192,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":1215265,"d":"1,215,265.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"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":7254000,"d":"7,254,000.00"},{"v":287000,"d":"287,000.00"},{"v":80000,"d":"80,000.00"},{"v":120000,"d":"120,000.00"},{"v":620000,"d":"620,000.00"},{"v":348300,"d":"348,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":876235,"d":"876,235.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":192200,"d":"192,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":1215265,"d":"1,215,265.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"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":7254000,"d":"7,254,000.00"},{"v":287000,"d":"287,000.00"},{"v":80000,"d":"80,000.00"},{"v":120000,"d":"120,000.00"},{"v":620000,"d":"620,000.00"},{"v":348300,"d":"348,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":876235,"d":"876,235.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":192200,"d":"192,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":1215265,"d":"1,215,265.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":1725000,"d":"1,725,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":300000,"d":"300,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":170000,"d":"170,000.00"},{"v":20000,"d":"20,000.00"},{"v":165000,"d":"165,000.00"},{"v":50000,"d":"50,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":67500,"d":"67,500.00"},{"v":5000,"d":"5,000.00"},{"v":172500,"d":"172,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":1725000,"d":"1,725,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":300000,"d":"300,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":170000,"d":"170,000.00"},{"v":20000,"d":"20,000.00"},{"v":165000,"d":"165,000.00"},{"v":50000,"d":"50,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":67500,"d":"67,500.00"},{"v":5000,"d":"5,000.00"},{"v":172500,"d":"172,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1725000,"d":"1,725,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":300000,"d":"300,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":170000,"d":"170,000.00"},{"v":20000,"d":"20,000.00"},{"v":165000,"d":"165,000.00"},{"v":50000,"d":"50,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":67500,"d":"67,500.00"},{"v":5000,"d":"5,000.00"},{"v":172500,"d":"172,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":12,"n_cols":19,"rows_kept":12,"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：临湘市公安局汇总",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"$f":"E7+E10","v":{"v":8979000,"d":"8979000.00"}},{"$f":"F7+F10","v":{"v":8979000,"d":"8979000.00"}},{"v":4359035,"d":"4359035.00"},{"v":185000,"d":"185000.00"},{"v":95000,"d":"95000.00"},{"v":267200,"d":"267200.00"},{"v":470000,"d":"470000.00"},{"v":1705000,"d":"1705000.00"},{"v":315000,"d":"315000.00"},{"v":1282765,"d":"1282765.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":7254000,"d":"7254000.00"},{"v":7254000,"d":"7254000.00"},{"v":3411535,"d":"3411535.00"},{"v":135000,"d":"135000.00"},{"v":80000,"d":"80000.00"},{"v":192200,"d":"192200.00"},{"v":300000,"d":"300000.00"},{"v":1320000,"d":"1320000.00"},{"v":300000,"d":"300000.00"},{"v":1215265,"d":"1215265.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":7254000,"d":"7254000.00"},{"v":7254000,"d":"7254000.00"},{"v":3411535,"d":"3411535.00"},{"v":135000,"d":"135000.00"},{"v":80000,"d":"80000.00"},{"v":192200,"d":"192200.00"},{"v":300000,"d":"300000.00"},{"v":1320000,"d":"1320000.00"},{"v":300000,"d":"300000.00"},{"v":1215265,"d":"1215265.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,2,"01","行政运行（公安）",{"v":7254000,"d":"7254000.00"},{"v":7254000,"d":"7254000.00"},{"v":3411535,"d":"3411535.00"},{"v":135000,"d":"135000.00"},{"v":80000,"d":"80000.00"},{"v":192200,"d":"192200.00"},{"v":300000,"d":"300000.00"},{"v":1320000,"d":"1320000.00"},{"v":300000,"d":"300000.00"},{"v":1215265,"d":"1215265.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":1725000,"d":"1725000.00"},{"v":1725000,"d":"1725000.00"},{"v":947500,"d":"947500.00"},{"v":50000,"d":"50000.00"},{"v":15000,"d":"15000.00"},{"v":75000,"d":"75000.00"},{"v":170000,"d":"170000.00"},{"v":385000,"d":"385000.00"},{"v":15000,"d":"15000.00"},{"v":67500,"d":"67500.00"},{"v":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":1725000,"d":"1725000.00"},{"v":1725000,"d":"1725000.00"},{"v":947500,"d":"947500.00"},{"v":50000,"d":"50000.00"},{"v":15000,"d":"15000.00"},{"v":75000,"d":"75000.00"},{"v":170000,"d":"170000.00"},{"v":385000,"d":"385000.00"},{"v":15000,"d":"15000.00"},{"v":67500,"d":"67500.00"},{"v":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,"01","行政运行（公安）",{"v":1725000,"d":"1725000.00"},{"v":1725000,"d":"1725000.00"},{"v":947500,"d":"947500.00"},{"v":50000,"d":"50000.00"},{"v":15000,"d":"15000.00"},{"v":75000,"d":"75000.00"},{"v":170000,"d":"170000.00"},{"v":385000,"d":"385000.00"},{"v":15000,"d":"15000.00"},{"v":67500,"d":"67500.00"},{"v":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","index":9,"n_rows":9,"n_cols":16,"rows_kept":9,"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：临湘市公安局汇总",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":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,"02",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"}]
["204",{"$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"}]
["  204","  02","01","行政运行（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：临湘市公安局汇总",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$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","01","行政运行（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","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]]}
["2020年部门预算收支总表"]
["填报单位：临湘市公安局汇总",{"$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":66973246.8,"d":"66,973,246.80"},"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":15600000,"d":"15,600,000.00"},"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":2200000,"d":"2,200,000.00"},"204、公共安全支出",{"v":80193258.52,"d":"80,193,258.52"},75193258.52,{"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"}]
["事业单位经营服务收入",{"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":4217136.16,"d":"4,217,136.16"},4217136.16,{"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,{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"221、住房保障支出",{"v":3162852.12,"d":"3,162,852.12"},3162852.12,{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":87573246.8,"d":"87,573,246.80"},"本年支出合计",{"v":87573246.8,"d":"87,573,246.80"},{"v":82573246.8,"d":"82573246.80"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表","index":12,"n_rows":25,"n_cols":19,"rows_kept":25,"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：临湘市公安局汇总",{"$nulls":16},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E13+E16+E23","v":{"v":82573246.8,"d":"82,573,246.80"}},{"$f":"F8+F13+F16+F23","v":{"v":55523246.8,"d":"55,523,246.80"}},{"v":46428086.8,"d":"46,428,086.80"},{"v":8979000,"d":"8,979,000.00"},{"v":116160,"d":"116,160.00"},{"v":27050000,"d":"27,050,000.00"},{"v":16354000,"d":"16,354,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":7035000,"d":"7,035,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":61536558.21,"d":"61,536,558.21"},{"v":41292558.21,"d":"41,292,558.21"},{"v":33922398.21,"d":"33,922,398.21"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":20244000,"d":"20,244,000.00"},{"v":11674000,"d":"11,674,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":6970000,"d":"6,970,000.00"},{"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",{"$nulls":3},{"v":59039771.73,"d":"59,039,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":20244000,"d":"20,244,000.00"},{"v":11674000,"d":"11,674,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":6970000,"d":"6,970,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":59039771.73,"d":"59,039,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"},{"v":20244000,"d":"20,244,000.00"},{"v":11674000,"d":"11,674,000.00"},{"v":1600000,"d":"1,600,000.00"},{"v":6970000,"d":"6,970,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":16819552.43,"d":"16,819,552.43"},{"v":10013552.43,"d":"10,013,552.43"},{"v":8288552.43,"d":"8,288,552.43"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":6806000,"d":"6,806,000.00"},{"v":4680000,"d":"4,680,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":16153486.79,"d":"16,153,486.79"},{"v":9347486.79,"d":"9,347,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":6806000,"d":"6,806,000.00"},{"v":4680000,"d":"4,680,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":1915000,"d":"1,915,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1725000,"d":"1,725,000.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":1725000,"d":"1,725,000.00"},{"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":14258486.79,"d":"14,258,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6636000,"d":"6,636,000.00"},{"v":4590000,"d":"4,590,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1900000,"d":"1,900,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","其他公安支出",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":15000,"d":"15,000.00"},{"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",{"$nulls":3},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":24,"n_cols":9,"rows_kept":24,"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：临湘市公安局汇总",{"$nulls":7},"单位：元"]
["功能科目",{"$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"]
[{"$nulls":3},"合计",{"$f":"E8+E13+E16+E22","v":{"v":55523246.8,"d":"55,523,246.80"}},{"$f":"F8+F13+F16+F22","v":{"v":55523246.8,"d":"55,523,246.80"}},{"$f":"G8+G13+G16+G22","v":{"v":46428086.8,"d":"46,428,086.80"}},{"$f":"H8+H13+H16+H22","v":{"v":8979000,"d":"8,979,000.00"}},{"$f":"I8+I13+I16+I22","v":{"v":116160,"d":"116,160.00"}}]
[null,"02",null,null,{"v":41292558.21,"d":"41,292,558.21"},{"v":41292558.21,"d":"41,292,558.21"},{"v":33922398.21,"d":"33,922,398.21"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"}]
["204",{"$nulls":3},{"v":38795771.73,"d":"38,795,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"}]
["  204","  02","01","行政运行（公安）",{"v":38795771.73,"d":"38,795,771.73"},{"v":38795771.73,"d":"38,795,771.73"},{"v":31425611.73,"d":"31,425,611.73"},{"v":7254000,"d":"7,254,000.00"},{"v":116160,"d":"116,160.00"}]
["221",{"$nulls":3},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":2496786.48,"d":"2,496,786.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":3329048.64,"d":"3,329,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":10013552.43,"d":"10,013,552.43"},{"v":10013552.43,"d":"10,013,552.43"},{"v":8288552.43,"d":"8,288,552.43"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":9347486.79,"d":"9,347,486.79"},{"v":9347486.79,"d":"9,347,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",{"v":1725000,"d":"1,725,000.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"},{"v":1725000,"d":"1,725,000.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":7622486.79,"d":"7,622,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":7622486.79,"d":"7,622,486.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":666065.64,"d":"666,065.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"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":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":888087.52,"d":"888,087.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":22,"n_cols":22,"rows_kept":22,"merged":[[1,0,1,21],[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],[3,21,4,21]]}
[]
["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：临湘市公安局汇总",{"$nulls":20},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"附加性支出%6","其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",{"$f":"E7+E12+E15+E20","v":{"v":46428086.8,"d":"46428086.80"}},{"$f":"F7+F12+F15+F20","v":{"v":28828861,"d":"28828861.00"}},{"v":17154444,"d":"17154444.00"},{"v":10244880,"d":"10244880.00"},{"v":1429537,"d":"1429537.00"},{"v":0,"d":"0.00"},6319787.04,1844997.07,{"v":0,"d":"0.00"},257653.81,4217136.16,{"v":0,"d":"0.00"},3162852.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1029266.64,{"v":7087320,"d":"7087320.00"}]
[null,"02",null,null,33922398.21,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["204",{"$nulls":3},31425611.73,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["  204","  02","01","行政运行（公安）",31425611.73,{"v":23278314,"d":"23278314.00"},{"v":13461192,"d":"13461192.00"},{"v":8695356,"d":"8695356.00"},{"v":1121766,"d":"1121766.00"},{"v":0,"d":"0.00"},1661826.21,1456458.78,{"v":0,"d":"0.00"},205367.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":807671.52,"d":"807,671.52"},{"v":5677800,"d":"5677800.00"}]
["221",{"$nulls":3},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":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",2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":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,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,8288552.43,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["204",{"$nulls":3},7622486.79,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["  204","  02","02","一般行政管理事务（公安）",7622486.79,{"v":5550547,"d":"5550547.00"},{"v":3693252,"d":"3693252.00"},{"v":1549524,"d":"1549524.00"},{"v":307771,"d":"307771.00"},{"v":0,"d":"0.00"},440824.67,388538.29,{"v":0,"d":"0.00"},52286.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":221595.12,"d":"221,595.12"},{"v":1409520,"d":"1409520.00"}]
["221",{"$nulls":3},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":14,"n_cols":13,"rows_kept":14,"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：临湘市公安局汇总",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$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"]
[{"$nulls":3},"合计",37251446.85,37251446.85,{"v":23278314,"d":"23278314.00"},4990874.85,2496786.48,6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,33922398.21,33922398.21,{"v":23278314,"d":"23278314.00"},1661826.21,2496786.48,6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},31425611.73,31425611.73,{"v":23278314,"d":"23278314.00"},1661826.21,{"v":0,"d":"0.00"},6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",31425611.73,31425611.73,{"v":23278314,"d":"23278314.00"},1661826.21,{"v":0,"d":"0.00"},6485471.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":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",3329048.64,3329048.64,{"v":0,"d":"0.00"},3329048.64,{"v":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":14,"n_cols":32,"rows_kept":14,"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:临湘市公安局汇总",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"$f":"E7+E10","v":{"v":25333000,"d":"25,333,000.00"}},{"$f":"F7+F10","v":{"v":977000,"d":"977,000.00"}},{"v":250000,"d":"250,000.00"},{"v":420000,"d":"420,000.00"},{"v":1380000,"d":"1,380,000.00"},{"v":678300,"d":"678,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1416235,"d":"1,416,235.00"},{"v":1685000,"d":"1,685,000.00"},{"v":320000,"d":"320,000.00"},{"v":185000,"d":"185,000.00"},{"v":395000,"d":"395,000.00"},{"v":470000,"d":"470,000.00"},{"v":4446200,"d":"4,446,200.00"},{"v":805000,"d":"805,000.00"},{"v":190000,"d":"190,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":0,"d":"0.00"},{"v":6232765,"d":"6,232,765.00"},{"v":0,"d":"0.00"},{"v":1750000,"d":"1,750,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":950000,"d":"950,000.00"},{"v":172500,"d":"172,500.00"},{"v":5000,"d":"5,000.00"}]
[null,"02",null,null,{"v":18928000,"d":"18,928,000.00"},{"v":487000,"d":"487,000.00"},{"v":130000,"d":"130,000.00"},{"v":150000,"d":"150,000.00"},{"v":710000,"d":"710,000.00"},{"v":358300,"d":"358,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1126235,"d":"1,126,235.00"},{"v":1350000,"d":"1,350,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":4326200,"d":"4,326,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["204",{"$nulls":3},{"v":18928000,"d":"18,928,000.00"},{"v":487000,"d":"487,000.00"},{"v":130000,"d":"130,000.00"},{"v":150000,"d":"150,000.00"},{"v":710000,"d":"710,000.00"},{"v":358300,"d":"358,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1126235,"d":"1,126,235.00"},{"v":1350000,"d":"1,350,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":4326200,"d":"4,326,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  204","  02","01","行政运行（公安）",{"v":18928000,"d":"18,928,000.00"},{"v":487000,"d":"487,000.00"},{"v":130000,"d":"130,000.00"},{"v":150000,"d":"150,000.00"},{"v":710000,"d":"710,000.00"},{"v":358300,"d":"358,300.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":1126235,"d":"1,126,235.00"},{"v":1350000,"d":"1,350,000.00"},{"v":200000,"d":"200,000.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":300000,"d":"300,000.00"},{"v":4326200,"d":"4,326,200.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":1320000,"d":"1,320,000.00"},{"v":0,"d":"0.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":1600000,"d":"1,600,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"02",null,null,{"v":6405000,"d":"6,405,000.00"},{"v":490000,"d":"490,000.00"},{"v":120000,"d":"120,000.00"},{"v":270000,"d":"270,000.00"},{"v":670000,"d":"670,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":290000,"d":"290,000.00"},{"v":335000,"d":"335,000.00"},{"v":120000,"d":"120,000.00"},{"v":50000,"d":"50,000.00"},{"v":315000,"d":"315,000.00"},{"v":170000,"d":"170,000.00"},{"v":120000,"d":"120,000.00"},{"v":425000,"d":"425,000.00"},{"v":190000,"d":"190,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":1287500,"d":"1,287,500.00"},{"v":0,"d":"0.0000"},{"v":150000,"d":"150,000.0000"},{"v":0,"d":"0.0000"},{"v":400000,"d":"400,000.0000"},{"v":120000,"d":"120,000.0000"},{"v":172500,"d":"172,500.0000"},{"v":5000,"d":"5,000.0000"}]
["204",{"$nulls":3},{"v":6405000,"d":"6,405,000.00"},{"v":490000,"d":"490,000.00"},{"v":120000,"d":"120,000.00"},{"v":270000,"d":"270,000.00"},{"v":670000,"d":"670,000.00"},{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":290000,"d":"290,000.00"},{"v":335000,"d":"335,000.00"},{"v":120000,"d":"120,000.00"},{"v":50000,"d":"50,000.00"},{"v":315000,"d":"315,000.00"},{"v":170000,"d":"170,000.00"},{"v":120000,"d":"120,000.00"},{"v":425000,"d":"425,000.00"},{"v":190000,"d":"190,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":1287500,"d":"1,287,500.00"},{"v":0,"d":"0.0000"},{"v":150000,"d":"150,000.0000"},{"v":0,"d":"0.0000"},{"v":400000,"d":"400,000.0000"},{"v":120000,"d":"120,000.0000"},{"v":172500,"d":"172,500.0000"},{"v":5000,"d":"5,000.0000"}]
["  204","  02","01","行政运行（公安）",{"v":1725000,"d":"1,725,000.00"},{"v":100000,"d":"100,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":300000,"d":"300,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":20000,"d":"20,000.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":170000,"d":"170,000.00"},{"v":20000,"d":"20,000.00"},{"v":165000,"d":"165,000.00"},{"v":50000,"d":"50,000.00"},{"v":385000,"d":"385,000.00"},{"v":0,"d":"0.00"},{"v":67500,"d":"67,500.00"},{"v":0,"d":"0.0000"},{"v":50000,"d":"50,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":172500,"d":"172,500.0000"},{"v":5000,"d":"5,000.0000"}]
["  204","  02","02","一般行政管理事务（公安）",{"v":4590000,"d":"4,590,000.00"},{"v":370000,"d":"370,000.00"},{"v":100000,"d":"100,000.00"},{"v":240000,"d":"240,000.00"},{"v":340000,"d":"340,000.00"},{"v":280000,"d":"280,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":300000,"d":"300,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":260000,"d":"260,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1220000,"d":"1,220,000.00"},{"v":0,"d":"0.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":400000,"d":"400,000.0000"},{"v":100000,"d":"100,000.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  204","  02","99","其他公安支出",{"v":90000,"d":"90,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"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":20000,"d":"20,000.00"},{"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":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":20000,"d":"20,000.0000"},{"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":14,"n_cols":19,"rows_kept":14,"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:临湘市公安局汇总",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$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"]
[{"$nulls":3},"合计",{"$f":"E7+E10","v":{"v":25333000,"d":"25,333,000.00"}},{"$f":"F7+F10","v":{"v":25333000,"d":"25,333,000.00"}},{"v":7109035,"d":"7,109,035.00"},{"v":185000,"d":"185,000.00"},{"v":395000,"d":"395,000.00"},{"v":6201200,"d":"6,201,200.00"},{"v":470000,"d":"470,000.00"},{"v":1705000,"d":"1,705,000.00"},{"v":1685000,"d":"1,685,000.00"},{"v":6232765,"d":"6,232,765.00"},{"v":0,"d":"0.00"},{"v":1350000,"d":"1,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":18928000,"d":"18,928,000.00"},{"v":18928000,"d":"18,928,000.00"},{"v":4041535,"d":"4,041,535.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":5926200,"d":"5,926,200.00"},{"v":300000,"d":"300,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":1350000,"d":"1,350,000.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":18928000,"d":"18,928,000.00"},{"v":18928000,"d":"18,928,000.00"},{"v":4041535,"d":"4,041,535.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":5926200,"d":"5,926,200.00"},{"v":300000,"d":"300,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":1350000,"d":"1,350,000.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"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":18928000,"d":"18,928,000.00"},{"v":18928000,"d":"18,928,000.00"},{"v":4041535,"d":"4,041,535.00"},{"v":135000,"d":"135,000.00"},{"v":80000,"d":"80,000.00"},{"v":5926200,"d":"5,926,200.00"},{"v":300000,"d":"300,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":1350000,"d":"1,350,000.00"},{"v":4945265,"d":"4,945,265.00"},{"v":0,"d":"0.0000"},{"v":830000,"d":"830,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":6405000,"d":"6,405,000.00"},{"v":6405000,"d":"6,405,000.00"},{"v":3067500,"d":"3,067,500.00"},{"v":50000,"d":"50,000.00"},{"v":315000,"d":"315,000.00"},{"v":275000,"d":"275,000.00"},{"v":170000,"d":"170,000.00"},{"v":385000,"d":"385,000.00"},{"v":335000,"d":"335,000.00"},{"v":1287500,"d":"1,287,500.00"},{"v":0,"d":"0.0000"},{"v":520000,"d":"520,000.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":6405000,"d":"6,405,000.00"},{"v":6405000,"d":"6,405,000.00"},{"v":3067500,"d":"3,067,500.00"},{"v":50000,"d":"50,000.00"},{"v":315000,"d":"315,000.00"},{"v":275000,"d":"275,000.00"},{"v":170000,"d":"170,000.00"},{"v":385000,"d":"385,000.00"},{"v":335000,"d":"335,000.00"},{"v":1287500,"d":"1,287,500.00"},{"v":0,"d":"0.0000"},{"v":520000,"d":"520,000.0000"},{"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":1725000,"d":"1,725,000.00"},{"v":1725000,"d":"1,725,000.00"},{"v":947500,"d":"947,500.00"},{"v":50000,"d":"50,000.00"},{"v":15000,"d":"15,000.00"},{"v":75000,"d":"75,000.00"},{"v":170000,"d":"170,000.00"},{"v":385000,"d":"385,000.00"},{"v":15000,"d":"15,000.00"},{"v":67500,"d":"67,500.00"},{"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","02","一般行政管理事务（公安）",{"v":4590000,"d":"4,590,000.00"},{"v":4590000,"d":"4,590,000.00"},{"v":2070000,"d":"2,070,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":1220000,"d":"1,220,000.00"},{"v":0,"d":"0.0000"},{"v":500000,"d":"500,000.0000"},{"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":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":50000,"d":"50,000.00"},{"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":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":20000,"d":"20,000.0000"},{"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":9,"n_cols":16,"rows_kept":9,"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:临湘市公安局汇总",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1716160,"d":"1,716,160.00"},{"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":1600000,"d":"1,600,000.00"}]
[null,"02",null,null,{"v":1716160,"d":"1,716,160.00"},{"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":1600000,"d":"1,600,000.00"}]
["204",{"$nulls":3},{"v":1716160,"d":"1,716,160.00"},{"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":1600000,"d":"1,600,000.00"}]
["  204","  02","01","行政运行（公安）",{"v":1716160,"d":"1,716,160.00"},{"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":1600000,"d":"1,600,000.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"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]]}
[]
["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:临湘市公安局汇总",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1716160,"d":"1,716,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]
[null,"02",null,null,{"v":1716160,"d":"1,716,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]
["204",{"$nulls":3},{"v":1716160,"d":"1,716,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]
["  204","  02","01","行政运行（公安）",{"v":1716160,"d":"1,716,160.00"},{"v":116160,"d":"116,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600000,"d":"1,600,000.00"}]

{"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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",{"$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},"无",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$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":13,"n_cols":17,"rows_kept":13,"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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E11","v":2200000},{"$f":"F8+F11","v":0},0,0,0,2200000,2200000,0,0,0,0,0,0]
["204",{"$nulls":3},1000000,0,0,0,0,1000000,1000000,0,0,0,0,0,0]
[null,"02",null,null,1000000,0,0,0,0,1000000,1000000,0,0,0,0,0,0]
["  204","  02","01","行政运行（公安）",1000000,0,0,0,0,1000000,1000000,0,0,0,0,0,0]
["204",{"$nulls":3},1200000,0,0,0,0,1200000,1200000,0,0,0,0,0,0]
[null,"02",null,null,1200000,0,0,0,0,1200000,1200000,0,0,0,0,0,0]
["  204","  02","01","行政运行（公安）",1200000,0,0,0,0,1200000,1200000,0,0,0,0,0,0]

{"sheet":"专户（政府预算）","index":23,"n_rows":13,"n_cols":17,"rows_kept":13,"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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"$f":"E8+E11","v":{"v":2200000,"d":"2200000.00"}},{"$f":"F8+F11","v":{"v":0,"d":"0.00"}},{"v":2200000,"d":"2200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","02",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    204","  02","01","行政运行（公安）",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":27,"n_cols":17,"rows_kept":27,"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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",{"$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",{"$f":"E8+E11+E14+E19+E20+E21+E22+E25","v":66973246.8},{"$f":"F8+F11+F14+F19+F20+F21+F22+F25","v":55523246.8},46428086.8,8979000,116160,11450000,9624000,1600000,65000,15000,0,146000,0]
[204,{"$nulls":3},48439771.73,38795771.73,31425611.73,7254000,116160,9644000,8044000,1600000,0,0,0,0,0]
[null,2,null,null,48439771.73,38795771.73,31425611.73,7254000,116160,9644000,8044000,1600000,0,0,0,0,0]
[204,2,1,"行政运行（公安）",48439771.73,38795771.73,31425611.73,7254000,116160,9644000,8044000,1600000,0,0,0,0,0]
[208,{"$nulls":3},3329048.64,3329048.64,3329048.64,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,3329048.64,3329048.64,3329048.64,0,0,0,0,0,0,0,0,0,0]
[208,5,5,"机关事业单位基本养老保险缴费支出",3329048.64,3329048.64,3329048.64,0,0,0,0,0,0,0,0,0,0]
[221,{"$nulls":3},2496786.48,2496786.48,2496786.48,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,2496786.48,2496786.48,2496786.48,0,0,0,0,0,0,0,0,0,0]
[221,2,1,"住房公积金",2496786.48,2496786.48,2496786.48,0,0,0,0,0,0,0,0,0,0]
[204,{"$nulls":3},11153486.79,9347486.79,7622486.79,1725000,0,1806000,1580000,0,65000,15000,0,146000,0]
[null,2,null,null,11153486.79,9347486.79,7622486.79,1725000,0,1806000,1580000,0,65000,15000,0,146000,0]
[204,2,1,"行政运行（公安）",1725000,1725000,0,1725000,0,0,0,0,0,0,0,0,0]
[204,2,2,"一般行政管理事务（公安）",9258486.79,7622486.79,7622486.79,0,0,1636000,1490000,0,0,0,0,146000,0]
[204,2,99,"其他公安支出",170000,0,0,0,0,170000,90000,0,65000,15000,0,0,0]
[208,{"$nulls":3},888087.52,888087.52,888087.52,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,888087.52,888087.52,888087.52,0,0,0,0,0,0,0,0,0,0]
[208,5,5,"机关事业单位基本养老保险缴费支出",888087.52,888087.52,888087.52,0,0,0,0,0,0,0,0,0,0]
[221,{"$nulls":3},666065.64,666065.64,666065.64,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,666065.64,666065.64,666065.64,0,0,0,0,0,0,0,0,0,0]
[221,2,1,"住房公积金",666065.64,666065.64,666065.64,0,0,0,0,0,0,0,0,0,0]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":27,"n_cols":17,"rows_kept":27,"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:临湘市公安局汇总",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",{"$f":"E8+E11+E14+E17+E23+E25","v":{"v":66973246.8,"d":"66973246.80"}},{"$f":"F8+F11+F14+F17+F23+F25","v":{"v":46428086.8,"d":"46428086.80"}},{"v":18603000,"d":"18603000.00"},{"v":15000,"d":"15000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1716160,"d":"1716160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146000.00"}]
["204",{"$nulls":3},48439771.73,31425611.73,{"v":15298000,"d":"15298000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1716160,"d":"1716160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,48439771.73,31425611.73,{"v":15298000,"d":"15298000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1716160,"d":"1716160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","行政运行（公安）",48439771.73,31425611.73,{"v":15298000,"d":"15298000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1716160,"d":"1716160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",3329048.64,3329048.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  221","  02","01","住房公积金",2496786.48,2496786.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},11153486.79,7622486.79,{"v":3305000,"d":"3305000.00"},{"v":15000,"d":"15000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146000.00"}]
[null,"02",null,null,11153486.79,7622486.79,{"v":3305000,"d":"3305000.00"},{"v":15000,"d":"15000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146000.00"}]
["  204","  02","01","行政运行（公安）",{"v":1725000,"d":"1725000.00"},{"v":0,"d":"0.00"},{"v":1725000,"d":"1725000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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）",9258486.79,7622486.79,{"v":1490000,"d":"1490000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146000,"d":"146000.00"}]
["  204","  02","99","其他公安支出",{"v":170000,"d":"170000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90000.00"},{"v":15000,"d":"15000.00"},{"v":65000,"d":"65000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"$nulls":3},888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","05","机关事业单位基本养老保险缴费支出",888087.52,888087.52,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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,666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",666065.64,666065.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":19,"n_cols":9,"rows_kept":19,"merged":[[1,0,1,8],[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],[3,8,4,8]]}
[]
["专项资金预算汇总表"]
["单位名称：临湘市公安局汇总",{"$nulls":7},"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","事业单位经营服务收入","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":32050000,"d":"32050000.00"},{"v":11450000,"d":"11450000.00"},{"v":15600000,"d":"15600000.00"},{"v":2200000,"d":"2200000.00"},null,null,{"v":2800000,"d":"2800000.00"}]
["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"},{"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"},{"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"},{"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"},{"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"},{"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":0,"d":"0.00"},{"v":2300000,"d":"2300000.00"},{"v":0,"d":"0.00"}]
["扫黑除恶专项经费",{"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"},{"v":0,"d":"0.00"}]
["禁毒及重症病人收治",{"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"},{"v":0,"d":"0.00"}]
["公安业务办案和专项工作经费",{"v":11600000,"d":"11600000.00"},{"v":0,"d":"0.00"},{"v":10600000,"d":"10600000.00"},{"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"}]
["办案费",{"v":5000000,"d":"5000000.00"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["交通电子警察维护及交通标识标牌维护",{"v":170000,"d":"170000.00"},{"v":170000,"d":"170000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["交通协管员",{"v":2136000,"d":"2136000.00"},{"v":1636000,"d":"1636000.00"},{"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"}]
["牌证工本费",{"v":1200000,"d":"1200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1200000.00"},{"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":10,"n_cols":7,"rows_kept":10,"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:临湘市公安局汇总",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"$f":"B7+B9","v":{"v":3375000,"d":"3375000.00"}},{"v":470000,"d":"470000.00"},{"v":2905000,"d":"2905000.00"},{"v":1200000,"d":"1200000.00"},{"v":1705000,"d":"1705000.00"},{"v":0,"d":"0.00"}]
[null,{"v":2820000,"d":"2820000.00"},{"v":300000,"d":"300000.00"},{"v":2520000,"d":"2520000.00"},{"v":1200000,"d":"1200000.00"},{"v":1320000,"d":"1320000.00"},{"v":0,"d":"0.00"}]
["临湘市公安局机关",{"v":2820000,"d":"2820000.00"},{"v":300000,"d":"300000.00"},{"v":2520000,"d":"2520000.00"},{"v":1200000,"d":"1200000.00"},{"v":1320000,"d":"1320000.00"},{"v":0,"d":"0.00"}]
[null,{"v":555000,"d":"555000.00"},{"v":170000,"d":"170000.00"},{"v":385000,"d":"385000.00"},{"v":0,"d":"0.00"},{"v":385000,"d":"385000.00"},{"v":0,"d":"0.00"}]
["临湘市公安局交通警察大队机关",{"v":555000,"d":"555000.00"},{"v":170000,"d":"170000.00"},{"v":385000,"d":"385000.00"},{"v":0,"d":"0.00"},{"v":385000,"d":"385000.00"},{"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:临湘市公安局汇总",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$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]
["117001","临湘市公安局机关","陆文娟","3739838",290,285,"预防、制止和侦查违法犯罪活动。",{"v":6816.56,"d":"6,816.56"},{"v":5426.56,"d":"5,426.56"},{"v":0,"d":"0.00"},{"v":1160,"d":"1,160.00"},{"v":230,"d":"230.00"},{"v":6816.56,"d":"6,816.56"},{"v":4462.16,"d":"4,462.16"},{"v":2354.4,"d":"2,354.40"},{"v":282,"d":"282.00"},{"v":252,"d":"252.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},"预防、制止和侦查违法犯罪活动,确保社会大局稳定，人民生命、财产安全。","",""]
["118001","临湘市公安局交通警察大队机关","李伟","3178116",69,69,"道路交通秩序维护  ，车辆、驾驶人管理。",{"v":1940.76,"d":"1,940.76"},{"v":1270.76,"d":"1,270.76"},{"v":0,"d":"0.00"},{"v":620,"d":"620.00"},{"v":50,"d":"50.00"},{"v":1940.76,"d":"1,940.76"},{"v":1090.16,"d":"1,090.16"},{"v":850.6,"d":"850.60"},{"v":55.5,"d":"55.50"},{"v":38.5,"d":"38.50"},{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},"加强道路安全的宣传教育，确保交通道路的畅通;热情服务群众，要求满意率达85%以上;加大电子科技的投入，确保各项指数的完成。","无",""]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":20,"n_cols":53,"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",{"$nulls":8},{"v":3363,"d":"3,363.00"},{"v":3113,"d":"3,113.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$nulls":4},{"v":3413,"d":"3,413.00"},{"v":3163,"d":"3,163.00"}]
["117001","临湘市公安局机关","行政政法股","2020年1月至12月","延续项目","其他专项类","刘木清","3739878","266名辅协警人员经费","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":638.4,"d":"638.40"},{"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":638.4,"d":"638.40"},{"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。","为辅协警协助民警维护社会治安、打击违法犯罪、服务人民群众方面提供经济保障。","大力缓解了公安机关警力严重不足，切实加强了社会治安管控，维护了全市治安大局稳定。","严格按预算执行",{"v":638.4,"d":"638.40"},638.4,"取得较好成效。","工作运转正常","社会治安大局稳定。","按时间节点完成",638.4,638.4,"266名辅协警人员经费。",638.4,638.4,"各类案件发案率较往年有所下降","≧90%","≧90%","维护了全市治安大局稳定，人民群众安居乐业。","90%的满意率","90%的满意率","维护了全市治安大局稳定，人民群众安居乐业。","≧90%","≧90%","各项案件发案率较往年有所下降","≧80%","≧80%","各项案件发案率较往年有所下降","满意度达到90以上。","满意度达到90以上。","无"]
["117001","临湘市公安局机关","行政政法股","2020年1月至12月","延续项目","其他专项类","徐楚辉","3739866","平安城市视频监控系统运行、维护费用。","业务工作需要。",{"v":150,"d":"150.00"},{"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":150,"d":"150.00"},{"v":150,"d":"150.00"},"业务工作需要","成立专门机构、资金管理办法、项目管理办法、工作措施等。","为公共安全、治安、交通等方面发挥重要作用。","为改善我市治安状况，突发事件的应急处理能力和已发案件的侦破提供实时和历史信息","严格按预算执行",{"v":150,"d":"150.00"},150,"取得较好成效。","100%","厉行节约、弃分发挥资金效益。","按时间节点完成",150,150,"平安城市视频监控系统运行、维护费用。",150,150,"为侦破案件提供技术支撑","≧90%","≧90%","为改善我市治安状况，突发事件的应急处理能力和已发案件的侦破提供实时和历史信息。","≧90%","≧90%","为改善我市治安状况，突发事件的应急处理能力和已发案件的侦破提供实时和历史信息。","≧90%","≧90%","为侦破案件提供技术支撑","≧90%","≧90%","为侦破案件提供技术支撑","≧90%","≧90%","无"]
["117001","临湘市公安局机关","行政政法股","2020.1月至12月","延续项目","其他专项类","刘木清","3739878","2020年完成罚没收入2300万元，按50%安排单位支出。","公安业务工作需要。",{"v":1250,"d":"1,250.00"},{"v":1160,"d":"1,160.00"},{"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":1250,"d":"1,250.00"},{"v":1160,"d":"1,160.00"},"2020年纳入预算管理的非税收入","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，确保社会治安稳定","执法水平提高,人民群众满意度大力提升","严格按预算执行",{"v":1160,"d":"1,160.00"},1160,"取得较好成效。","100%","厉行节约、弃分发挥资金效益。","按时间节点完成",1160,1160,"执法水平提高,人民群众满意度大力提升。",1160,1160,"执法水平提高,人民群众满意度大力提升","≧90%","≧90%","人民群众满意度大力提升","≧90%","≧90%","人民群众满意度大力提高","≧90%","≧90%","执法水平提高,人民群众满意度大力提升","≧90%","≧90%","执法水平提高,人民群众满意度大力提升。","≧90%","≧90%","无"]
["117001","临湘市公安局机关","行政政法股","2020年1月至12月","延续项目","其他专项类","李海雄","3739803","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":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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},"业务工作需要","成立专门机构、资金管理办法、项目管理办法、工作措施等","通过扫黑除恶专项斗争，黑恶热力违法犯罪特别是农村涉黑涉恶问题得到根本遏制，涉黑涉恶治安乱点得到全面整治，人民群众安全感、满意度明显提升。","通过扫黑除恶专项斗争，黑恶热力违法犯罪特别是农村涉黑涉恶问题得到根本遏制，涉黑涉恶治安乱点得到全面整治，人民群众安全感、满意度明显提升。","严格按预算执行",{"v":50,"d":"50.00"},50,"取得较好成效。","101%","厉行节约、弃分发挥资金效益。","按时间节点完成",50,50,"严厉打击黑恶势力犯罪活动，维护全市社会治安持续稳定。",50,50,"涉黑涉恶治安乱点得到全面整治。","≧90%","≧90%","涉黑涉恶治安乱点得到全面整治，人民群众安全感、满意度明显提升。","≧90%","≧90%","涉黑涉恶治安乱点得到全面整治，人民群众安全感、满意度明显提升。","≧90%","≧90%","涉黑涉恶治安乱点得到全面整治。","≧90%","≧90%","涉黑涉恶治安乱点得到全面整治。","≧90%","≧90%","无"]
["117001","临湘市公安局机关","行政政法股","2020.1-2020.12","延续项目","其他专项类","李实","3722668","城区巡逻、防控","市长办公会议",{"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"},"业务工作需要","成立专门机构、资金管理办法、项目管理办法、工作措施等","城区巡逻、防控开支","确保重点单位安全和谐稳定。","严格按预算执行",{"v":90,"d":"90.00"},90,"取得较好成效。","102%","厉行节约、弃分发挥资金效益。","按时间节点完成",90,90,"城区巡逻、防控",90,90,"重点单位安全和谐稳定。","≧90%","≧90%","重点单位安全和谐稳定。","≧90%","≧90%","重点单位安全和谐稳定。","≧90%","≧90%","重点单位安全和谐稳定。","≧90%","≧90%","重点单位安全和谐稳定。","≧90%","≧90%","无"]
["117001","临湘市公安局机关","行政政法股","2020年1月至12月","延续项目","其他专项类","方淼","3739855","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"},"业务工作需要","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。","严格按预算执行",{"v":91,"d":"91.00"},91,"取得较好成效。","103%","厉行节约、弃分发挥资金效益。","按时间节点完成",91,91,"看守所羁押人员生活费和体检费。",91,91,"保障看守所在押人员生活和健康保障。","≧60%","≧60%","保障看守所在押人员生活和健康保障。","≧90%","≧90%","保障看守所在押人员生活和健康保障。","≧90%","≧90%","保障看守所在押人员生活和健康保障。","≧90%","≧90%","保障看守所在押人员生活和健康保障。","≧90%","≧90%","无"]
["117001","临湘市公安局机关","行政政法股","2020年1月至12月","延续项目","其他专项类","吴曙光","3739819","开展禁毒知识宣传、打击涉毒违法犯罪及涉毒重症病人收治费用。","湘政督函[2011]41号、市长办公会议纪要[2017]第19次及相关法律、法规",{"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"},"业务工作需要","成立专门机构、资金管理办法、项目管理办法、工作措施等","该项目整体应完成的任务目标，开展禁毒知识宣传，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，开展禁毒知识宣传，确保吸毒人员和重症病人正常生活。","严格按预算执行",{"v":150,"d":"150.00"},150,"取得较好成效。","104%","厉行节约、弃分发挥资金效益。","按时间节点完成",150,150,"开展禁毒知识宣传、打击涉毒违法犯罪及涉毒重症病人收治费用。",150,150,"开展禁毒知识宣传，吸毒人员较往年有所下降。","≧90%","≧90%","开展禁毒知识宣传，吸毒人员较往年有所下降。","≧90%","≧90%","开展禁毒知识宣传，吸毒人员较往年有所下降。","≧90%","≧90%","开展禁毒知识宣传，吸毒人员较往年有所下降。","≧90%","≧90%","开展禁毒知识宣传，吸毒人员较往年有所下降。","≧90%","≧90%","无"]
["118001","临湘市公安局交通警察大队机关","行政政法股","2020.1.1-2020.12.31","新增项目","其他专项类","李胜兵","15115013777","纳入非税专户管理的牌证工本费收入用于支付牌证购买工本费",null,{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},"2019年所办业务的估算数","所收牌证工本费上缴非税国库，纳入专户管后专款专用","贯彻落实公安部“放、管、服”工作要求，让利便民于群众，牌证工本费专项收缴及使用。","全年上牌率及办证率较去年提高10%","120万的工本费收入","120","120","办事群众对上牌及办证流程及工作效率","100%","100%","2020年底完成","10万/月","10万/月","牌证工本费用","70元/牌,10-15元/证","70元/牌,10-15元/证","全市所有车辆上牌率及驾驶员办证率","≧90%","≧90%","群众对车驾业务办理认可度","≧90%","≧90%","群众对车驾业务办理认可度","≧90%","≧90%","实现车驾业务办理简易多元化,网上申办率","≧60%","≧60%","车驾业务方便快捷,群众普遍满意","≧90%","≧90%","无"]
["118001","临湘市公安局交通警察大队机关","行政政法股","2020.1.1-2020.12.31","延续项目","其他专项类","李胜兵","15115013777","纳入政府预算的非税收入返回用以弥补民警办案经费的不足及财政未纳入供养的41名协警的工资待遇及办案经费",null,{"v":850,"d":"850.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"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":500,"d":"500.00"},"2020年纳入预算管理的非税收入","纳入预算管理的非税罚没收入收支分开","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。","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，执法办案水平得到提高，提高交管部门执法公信力。","2020年全年办案经费","500万/年","500万/年","执法水平提高,人民群众满意度大大提高","100%","100%","截止2020年年底","每月≈41.6万","每月≈41.6万","189名民、协警的办案经费","2.6万/人","2.6万/人","重大逃逸事侦破率","≧90%","≧90%","群众对交通管理工作认可度","≧90%","≧90%","廉正执法，群众满意","≧90%","≧90%","高效办案重大案件侦破率","≧100%","≧100%","人民群众信赖度","≧90%","≧90%","无"]
["118001","临湘市公安局交通警察大队机关","行政政法股","2020.1.1-2020.12.30","延续项目","其他专项类","李胜兵","15115013777","交通协管员工资","2014年第66次市长办公会议",{"v":43.6,"d":"43.60"},{"v":163.6,"d":"163.60"},{"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":93.6,"d":"93.60"},{"v":213.6,"d":"213.60"},"39人*3万-0.6万*39+40人*3万","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，由劳务派遣公发放基本工资及四险的缴纳，用人单位发放岗位津贴及加班工资。","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。","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","79人","39*(3万-0.6)+40*3万","警力充分，配置合理","工作运转正常","道路交通管理畅通有序","协警的辞职与聘用及时跟上","79人/月","79人/月","协警的人员工资","2.7万/人","2.7万/人","道路秩序拥堵情况下降","≧60%","≧60%","警力配置合理,交通秩序良好,人民群众出行基本畅通","90%的满意率","90%的满意率","全市道路畅群众出行满意","≧80%","≧80%","道路畅通，路面见警力提高","≧80%","≧80%","人民群众对交通环境及秩序的普遍认可","90%的满意率","≧90%","无"]

{"sheet":"5-政府采购预算表的复制","index":30,"n_rows":30,"n_cols":15,"rows_kept":30,"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]]}
[{"$nulls":14},"录入05表"]
["2020年部门预算政府采购预算表"]
[{"$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",{"$nulls":3},{"$f":"F7+F20","v":331},0,{"v":9770000,"d":"9,770,000.00"},0,{"v":9770000,"d":"9,770,000.00"},0,0,0,null,{"v":0,"d":"0.00"}]
[null,"临湘市公安局机关",{"$nulls":3},20,null,{"v":7770000,"d":"7,770,000.00"},{"v":0,"d":"0.00"},{"v":7770000,"d":"7,770,000.00"},{"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"}]
["117001","  临湘市公安局机关","工程类","公安业务办案和专项工作经费","房屋修缮",0,null,{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","车辆",10,null,{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",2,null,{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","办公设备",0,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"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"}]
["117001","  临湘市公安局机关","货物类","公安业务办案和专项工作经费","专用设备",1,null,{"v":1800000,"d":"1,800,000.00"},{"v":0,"d":"0.00"},{"v":1800000,"d":"1,800,000.00"},{"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,"临湘市公安局交通警察大队机关",{"$nulls":3},311,null,{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","工程类","办案费","修缮工程",0,null,{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","工程类","办案费","监控系统工程安装",0,null,{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","交通管理设备",6,"台",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","家具用具",10,"套",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","警械设备",10,"套",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","便携式计算机",5,"台",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","被服装具",200,"套",{"v":400000,"d":"400,000.00"},{"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"},{"v":0,"d":"0.00"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","物证检验鉴定设备",20,"套",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","激光打印机",20,"台",{"v":60000,"d":"60,000.00"},{"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"}]
["118001","  临湘市公安局交通警察大队机关","货物类","办案费","小型计算机",40,"台",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"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"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[0,0,0,4]]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","预算人数及其他","标准或依据","金额(万元)"]
["临湘市公安局机关","公安经费","551","",{"v":6816.56,"d":"6,816.56"}]
["临湘市公安局交通警察大队机关","交通电子警察维护","全市电子警察卡口的维护","0.53万元/个",{"v":17,"d":"17.00"}]
["临湘市公安局交通警察大队机关","交通协管员","79","（3万-0.6万）/人",{"v":213.6,"d":"213.60"}]
["临湘市公安局交通警察大队机关","一般商品和服务支出","69",null,{"v":172.5,"d":"172.50"}]
["临湘市公安局交通警察大队机关","工资福利支出","69",null,762.26]
["临湘市公安局交通警察大队机关","牌证工本费","3000人及4000台次车","去年办理业务推算",{"v":120,"d":"120.00"}]
["临湘市公安局交通警察大队机关","办案费","190人","2.6万/人",{"v":500,"d":"500.00"}]
["临湘市公安局交通警察大队机关","机关养老保险","69",null,{"v":88.8,"d":"88.80"}]
["临湘市公安局交通警察大队机关","住房公积金","69",null,{"v":66.6,"d":"66.60"}]
["合计",{"$nulls":3},{"$f":"SUM(E4:E12)","v":8757.32}]