{"text_format":"3","workbook":"xlsx","n_sheets":24,"sheets":["封面","目录","1收支总表","2收入总表","3支出总表","4支出分类(政府预算)","5支出分类（部门预算）","6财政拨款收支总表","7一般公共预算支出表","8工资福利(政府预算)","9工资福利","10个人家庭(政府预算)","11个人家庭","12商品服务(政府预算)","13商品服务","14三公","15政府性基金","16政府性基金(政府预算)","17政府性基金（部门预算）","18国有资本经营预算","19财政专户管理资金","20专项清单","21项目支出绩效目标表","22整体支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,8],[3,4,3,7],[4,4,4,7]]}
["2023年部门预算公开表"]
[]
[]
[{"$nulls":3},"单位编码：","116001"]
[{"$nulls":3},"单位名称：","洪江市公安局本级"]

{"sheet":"目录","index":1,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[0,1,1,2],[2,1,2,2]]}
[null,"部门预算公开表"]
[]
[null,"一、部门预算报表"]
[null,1,"收支总表"]
[null,2,"收入总表"]
[null,3,"支出总表"]
[null,4,"支出预算分类汇总表（按政府预算经济分类）"]
[null,5,"支出预算分类汇总表（按部门预算经济分类）"]
[null,6,"财政拨款收支总表"]
[null,7,"一般公共预算支出表"]
[null,8,"一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
[null,9,"一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
[null,10,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
[null,11,"一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
[null,12,"一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
[null,13,"一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
[null,14,"一般公共预算“三公”经费支出表"]
[null,15,"政府性基金预算支出表"]
[null,16,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,17,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,18,"国有资本经营预算表"]
[null,19,"财政专户管理资金预算支出表"]
[null,20,"专项资金预算汇总表"]
[null,21,"其他项目支出绩效目标表"]
[null,22,"部门整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["部门：116_洪江市公安局",{"$nulls":5},"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目（按功能分类）","预算数","项目（按部门预算经济分类）","预算数","项目（按政府预算经济分类）","预算数"]
["一、一般公共预算拨款收入",{"v":5831.571362,"d":"5,831.57"},"（一）一般公共服务支出",null,"一、基本支出",{"v":4416.501362,"d":"4,416.50"},"一、机关工资福利支出",{"v":3794.818808,"d":"3,794.82"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":3794.818808,"d":"3,794.82"},"二、机关商品和服务支出",{"v":1706.282554,"d":"1,706.28"}]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出",null,"    商品和服务支出",{"v":621.682554,"d":"621.68"},"三、机关资本性支出（一）"]
["        行政事业性收费收入",null,"（四）公共安全支出",{"v":4734.975354,"d":"4,734.98"},"    对个人和家庭的补助",null,"四、机关资本性支出（二）",{"v":177,"d":"177.00"}]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":1415.07,"d":"1,415.07"},"五、对事业单位经常性补助"]
["        国有资本经营收入",null,"（六）科学技术支出",null,"    按项目管理的工资福利支出",null,"六、对事业单位资本性补助"]
["        国有资源（资产）有偿使用收入",null,"（七）文化旅游体育与传媒支出",null,"    按项目管理的商品和服务支出",{"v":1084.6,"d":"1,084.60"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":596.903342,"d":"596.90"},"    按项目管理的对个人和家庭的补助",153.47,"八、对企业资本性支出"]
["        捐赠收入",null,"（九）社会保险基金支出",null,"    债务利息及费用支出",null,"九、对个人和家庭的补助",153.47]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":207.189642,"d":"207.19"},"    资本性支出（基本建设）",{"v":177,"d":"177.00"},"十、对社会保障基金补助"]
["        其他纳入一般公共预算管理的非税收入",null,"（十一）节能环保支出",null,"    资本性支出",null,"十一、债务利息及费用支出"]
["      一般债券",null,"（十二）城乡社区支出",null,"    对企业补助（基本建设）",null,"十二、债务还本支出"]
["    外国政府和国际组织贷款",null,"（十三）农林水支出",null,"    对企业补助",null,"十三、转移性支出"]
["    外国政府和国际组织捐赠",null,"（十四）交通运输支出",null,"    对社会保障基金补助",null,"十四、其他支出"]
["二、政府性基金预算拨款收入",null,"（十五）资源勘探工业信息等支出",null,"    其他支出"]
["三、国有资本经营预算拨款收入",null,"（十六）商业服务业等支出",null,"三、事业单位经营服务支出"]
["四、社会保障基金预算资金",null,"（十七）金融支出"]
["五、财政专户管理资金收入",null,"（十八）援助其他地区支出"]
["六、上级财政补助收入",null,"（十九）自然资源海洋气象等支出"]
["      一般公共预算补助",null,"（二十）住房保障支出",{"v":292.503024,"d":"292.50"}]
["      政府性基金补助",null,"（二十一）粮油物资储备支出"]
["      国有资本经营预算补助",null,"（二十二）国有资本经营预算支出"]
["七、事业收入",null,"（二十三）灾害防治及应急管理支出"]
["八、事业单位经营收入",null,"（二十四）预备费"]
["九、上级单位补助收入",null,"（二十五）其他支出"]
["十、附属单位上缴收入",null,"（二十六）转移性支出"]
["十一、其他收入",null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
["本 年 收 入 合 计",{"v":5831.571362,"d":"5,831.57"},"本　年　支　出　合　计",{"v":5831.571362,"d":"5,831.57"},"本　年　支　出　合　计",{"v":5831.571362,"d":"5,831.57"},"本　年　支　出　合　计",{"v":5831.571362,"d":"5,831.57"}]
["上年结转结余",null,"年终结转结余",null,"年终结转结余",null,"年终结转结余"]
[]
["收  入  总  计",{"v":5831.571362,"d":"5,831.57"},"支  出  总  计",{"v":5831.571362,"d":"5,831.57"},"支  出  总  计",{"v":5831.571362,"d":"5,831.57"},"支  出  总  计",{"v":5831.571362,"d":"5,831.57"}]

{"sheet":"2收入总表","index":3,"n_rows":9,"n_cols":25,"rows_kept":9,"merged":[[0,23,0,24],[1,0,1,24],[2,0,2,22],[2,23,2,24],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,17],[3,18,3,24],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,4,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["部门：116_洪江市公安局",{"$nulls":22},"金额单位：万元"]
["部门（单位）代码","部门（单位）名称","合计","本年收入",{"$nulls":14},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","上级财政补助收入",{"$nulls":3},"事业收入","事业单位经营收入","上级单位补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","社会保险基金预算资金","财政专户管理资金","单位资金"]
[{"$nulls":9},"一般公共预算补助","政府性基金补助","国有资本经营预算补助","社会保险基金预算资金"]
[null,"合计",{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"}]
["116","洪江市公安局",{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"}]
["  116001","  洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"}]

{"sheet":"3支出总表","index":4,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[2,0,2,9],[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]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["部门：116_洪江市公安局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出","项目支出","事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["类","款","项"]
[{"$nulls":3},"合计",null,{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":1415.07,"d":"1,415.07"}]
[{"$nulls":3},"116","洪江市公安局",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":1415.07,"d":"1,415.07"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":1415.07,"d":"1,415.07"}]
["204","02","01","    2040201","    行政运行",{"v":4734.975354,"d":"4,734.98"},{"v":3319.905354,"d":"3,319.91"},{"v":1415.07,"d":"1,415.07"}]
["208","05","05","    2080505","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"}]
["208","99","99","    2089999","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"}]
["210","11","01","    2101101","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"}]
["221","02","01","    2210201","    住房公积金",{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":13,"n_cols":20,"rows_kept":13,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[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]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（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","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":5831.571362,"d":"5,831.57"},{"v":3794.818808,"d":"3,794.82"},{"v":1706.282554,"d":"1,706.28"},null,{"v":177,"d":"177.00"},{"$nulls":4},153.47]
[{"$nulls":3},"116","洪江市公安局",{"v":5831.571362,"d":"5,831.57"},{"v":3794.818808,"d":"3,794.82"},{"v":1706.282554,"d":"1,706.28"},null,{"v":177,"d":"177.00"},{"$nulls":4},153.47]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":3794.818808,"d":"3,794.82"},{"v":1706.282554,"d":"1,706.28"},null,{"v":177,"d":"177.00"},{"$nulls":4},153.47]
["204","02","01","    116001","    行政运行",{"v":4734.975354,"d":"4,734.98"},{"v":2698.2228,"d":"2,698.22"},{"v":1706.282554,"d":"1,706.28"},null,{"v":177,"d":"177.00"},{"$nulls":4},153.47]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"}]
["208","99","99","    116001","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"}]
["210","11","01","    116001","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"}]
["221","02","01","    116001","    住房公积金",{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[0,19,0,20],[1,0,1,20],[2,0,2,18],[2,19,2,20],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":18},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"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","按项目管理的工资福利支出","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},{"v":621.682554,"d":"621.68"},{"v":0,"d":"0.00"},{"v":1415.07,"d":"1,415.07"},null,{"v":1084.6,"d":"1,084.60"},153.47,null,{"v":177,"d":"177.00"}]
[{"$nulls":3},"116","洪江市公安局",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},{"v":621.682554,"d":"621.68"},{"v":0,"d":"0.00"},{"v":1415.07,"d":"1,415.07"},{"v":0,"d":"0.00"},{"v":1084.6,"d":"1,084.60"},153.47,null,{"v":177,"d":"177.00"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},{"v":621.682554,"d":"621.68"},{"v":0,"d":"0.00"},{"v":1415.07,"d":"1,415.07"},{"v":0,"d":"0.00"},{"v":1084.6,"d":"1,084.60"},153.47,null,{"v":177,"d":"177.00"}]
["204","02","01","    116001","    行政运行",{"v":4734.975354,"d":"4,734.98"},{"v":3319.905354,"d":"3,319.91"},{"v":2698.2228,"d":"2,698.22"},{"v":621.682554,"d":"621.68"},null,{"v":1415.07,"d":"1,415.07"},null,{"v":1084.6,"d":"1,084.60"},153.47,null,{"v":177,"d":"177.00"}]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"}]
["208","99","99","    116001","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"}]
["210","11","01","    116001","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"}]
["221","02","01","    116001","    住房公积金",{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"}]

{"sheet":"6财政拨款收支总表","index":7,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,0,1,3],[2,0,2,2],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"部门公开表06"]
["财政拨款收支总表"]
["部门：116_洪江市公安局",null,null,"金额单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、本年收入",{"v":5831.571362,"d":"5,831.57"},"一、本年支出",{"v":5831.571362,"d":"5,831.57"}]
["（一）一般公共预算拨款",{"v":5831.571362,"d":"5,831.57"},"（一）一般公共服务支出"]
["     经费拨款",null,"（二）外交支出"]
["     纳入一般公共预算管理的非税收入拨款",null,"（三）国防支出"]
["（二）政府性基金预算拨款",null,"（四）公共安全支出",{"v":4734.975354,"d":"4,734.98"}]
["（三）国有资本经营预算拨款",null,"（五）教育支出"]
["（四）社会保险基金预算资金",null,"（六）科学技术支出"]
["二、上年结转",null,"（七）文化旅游体育与传媒支出"]
["（一）一般公共预算拨款",null,"（八）社会保障和就业支出",{"v":596.903342,"d":"596.90"}]
["（二）政府性基金预算拨款",null,"（九）社会保险基金支出"]
["（三）国有资本经营预算拨款",null,"（十）卫生健康支出",{"v":207.189642,"d":"207.19"}]
["（四）社会保险基金预算资金",null,"（十一）节能环保支出"]
[null,null,"（十二）城乡社区支出"]
[null,null,"（十三）农林水支出"]
[null,null,"（十四）交通运输支出"]
[null,null,"（十五）资源勘探工业信息等支出"]
[null,null,"（十六）商业服务业等支出"]
[null,null,"（十七）金融支出"]
[null,null,"（十八）援助其他地区支出"]
[null,null,"（十九）自然资源海洋气象等支出"]
[null,null,"（二十）住房保障支出",{"v":292.503024,"d":"292.50"}]
[null,null,"（二十一）粮油物资储备支出"]
[null,null,"（二十二）国有资本经营预算支出"]
[null,null,"（二十三）灾害防治及应急管理支出"]
[null,null,"（二十四）预备费"]
[null,null,"（二十五）其他支出"]
[null,null,"（二十六）转移性支出"]
[null,null,"（二十七）债务还本支出"]
[null,null,"（二十八）债务付息支出"]
[null,null,"（二十九）债务发行费用支出"]
[null,null,"（三十）抗疫特别国债安排的支出"]
[]
[null,null,"二、年终结转结余"]
[]
["收    入    总    计",{"v":5831.571362,"d":"5,831.57"},"支    出    总    计",{"v":5831.571362,"d":"5,831.57"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,4,9],[4,10,5,10]]}
[{"$nulls":11},"部门公开表07"]
["一般公共预算支出表"]
["部门：116_洪江市公安局",{"$nulls":9},"金额单位：万元"]
["功能科目",null,null,"科目编码","科目名称","合计","基本支出",{"$nulls":4},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},null,null,{"v":621.682554,"d":"621.68"},{"v":1415.07,"d":"1,415.07"}]
[{"$nulls":3},"116","洪江市公安局",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},null,null,{"v":621.682554,"d":"621.68"},{"v":1415.07,"d":"1,415.07"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":4416.501362,"d":"4,416.50"},{"v":3794.818808,"d":"3,794.82"},null,null,{"v":621.682554,"d":"621.68"},{"v":1415.07,"d":"1,415.07"}]
["204","02","01","     2040201","    行政运行",{"v":4734.975354,"d":"4,734.98"},{"v":3319.905354,"d":"3,319.91"},{"v":2698.2228,"d":"2,698.22"},null,null,{"v":621.682554,"d":"621.68"},{"v":1415.07,"d":"1,415.07"}]
["208","05","05","     2080505","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"}]
["208","99","99","     2089999","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"}]
["210","11","01","     2101101","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"}]
["221","02","01","     2210201","    住房公积金",{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"}]

{"sheet":"8工资福利(政府预算)","index":9,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,13]]}
[{"$nulls":12},"部门公开表08"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["部门：116_洪江市公安局",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"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"]
[{"$nulls":4},"合计",{"v":3794.818808,"d":"3,794.82"},{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":804.092984,"d":"804.09"},{"v":292.503024,"d":"292.50"}]
[{"$nulls":3},"116","洪江市公安局",{"v":3794.818808,"d":"3,794.82"},{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":804.092984,"d":"804.09"},{"v":292.503024,"d":"292.50"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":3794.818808,"d":"3,794.82"},{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":804.092984,"d":"804.09"},{"v":292.503024,"d":"292.50"}]
["204","02","01","    116001","    行政运行",{"v":2698.2228,"d":"2,698.22"},{"v":2698.2228,"d":"2,698.22"},{"v":2698.2228,"d":"2,698.22"}]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"},null,{"v":390.004032,"d":"390.00"}]
["208","99","99","    116001","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"v":206.89931,"d":"206.90"},null,{"v":206.89931,"d":"206.90"}]
["210","11","01","    116001","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"v":207.189642,"d":"207.19"},null,{"v":207.189642,"d":"207.19"}]
["221","02","01","    116001","    住房公积金",{"v":292.503024,"d":"292.50"},{"v":292.503024,"d":"292.50"},null,null,{"v":292.503024,"d":"292.50"}]

{"sheet":"9工资福利","index":10,"n_rows":13,"n_cols":22,"rows_kept":13,"merged":[[0,20,0,21],[1,0,1,21],[2,0,2,19],[2,20,2,21],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,16],[3,17,4,17],[3,18,3,21]]}
[{"$nulls":20},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["部门：116_洪江市公安局",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$nulls":4},"社会保障缴费\t\t\t\t\t ",{"$nulls":5},"住房公积金","其他工资福利支出\t\t\t "]
["类","款","项",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":4},"合计",{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":1169.5032,"d":"1,169.50"},{"v":1080.306,"d":"1,080.31"},{"v":82.6296,"d":"82.63"},{"v":365.784,"d":"365.78"},{"v":804.092984,"d":"804.09"},{"v":390.004032,"d":"390.00"},{"v":195.002016,"d":"195.00"},{"v":207.189642,"d":"207.19"},null,{"v":11.897294,"d":"11.90"},{"v":292.503024,"d":"292.50"}]
[{"$nulls":3},"116","洪江市公安局",{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":1169.5032,"d":"1,169.50"},{"v":1080.306,"d":"1,080.31"},{"v":82.6296,"d":"82.63"},{"v":365.784,"d":"365.78"},{"v":804.092984,"d":"804.09"},{"v":390.004032,"d":"390.00"},{"v":195.002016,"d":"195.00"},{"v":207.189642,"d":"207.19"},null,{"v":11.897294,"d":"11.90"},{"v":292.503024,"d":"292.50"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":3794.818808,"d":"3,794.82"},{"v":2698.2228,"d":"2,698.22"},{"v":1169.5032,"d":"1,169.50"},{"v":1080.306,"d":"1,080.31"},{"v":82.6296,"d":"82.63"},{"v":365.784,"d":"365.78"},{"v":804.092984,"d":"804.09"},{"v":390.004032,"d":"390.00"},{"v":195.002016,"d":"195.00"},{"v":207.189642,"d":"207.19"},null,{"v":11.897294,"d":"11.90"},{"v":292.503024,"d":"292.50"}]
["204","02","01","    116001","    行政运行",{"v":2698.2228,"d":"2,698.22"},{"v":2698.2228,"d":"2,698.22"},{"v":1169.5032,"d":"1,169.50"},{"v":1080.306,"d":"1,080.31"},{"v":82.6296,"d":"82.63"},{"v":365.784,"d":"365.78"}]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":390.004032,"d":"390.00"},{"$nulls":5},{"v":390.004032,"d":"390.00"},{"v":390.004032,"d":"390.00"}]
["208","99","99","    116001","    其他社会保障和就业支出",{"v":206.89931,"d":"206.90"},{"$nulls":5},{"v":206.89931,"d":"206.90"},null,{"v":195.002016,"d":"195.00"},null,null,{"v":11.897294,"d":"11.90"}]
["210","11","01","    116001","    行政单位医疗",{"v":207.189642,"d":"207.19"},{"$nulls":5},{"v":207.189642,"d":"207.19"},null,null,{"v":207.189642,"d":"207.19"}]
["221","02","01","    116001","    住房公积金",{"v":292.503024,"d":"292.50"},{"$nulls":11},{"v":292.503024,"d":"292.50"}]

{"sheet":"10个人家庭(政府预算)","index":11,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[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]]}
[{"$nulls":10},"部门公开表10"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["部门：116_洪江市公安局",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"11个人家庭","index":12,"n_rows":6,"n_cols":18,"rows_kept":6,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[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]]}
[{"$nulls":16},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"12商品服务(政府预算)","index":13,"n_rows":9,"n_cols":20,"rows_kept":9,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,16],[3,17,3,19]]}
[{"$nulls":18},"部门公开表12"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":621.682554,"d":"621.68"},{"v":621.682554,"d":"621.68"},{"v":300.382554,"d":"300.38"},{"v":2,"d":"2.00"},null,{"v":8,"d":"8.00"},{"v":45,"d":"45.00"},{"v":37.5,"d":"37.50"},null,{"v":146.7,"d":"146.70"},{"v":20,"d":"20.00"},{"v":62.1,"d":"62.10"}]
[{"$nulls":3},"116","洪江市公安局",{"v":621.682554,"d":"621.68"},{"v":621.682554,"d":"621.68"},{"v":300.382554,"d":"300.38"},{"v":2,"d":"2.00"},null,{"v":8,"d":"8.00"},{"v":45,"d":"45.00"},{"v":37.5,"d":"37.50"},null,{"v":146.7,"d":"146.70"},{"v":20,"d":"20.00"},{"v":62.1,"d":"62.10"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":621.682554,"d":"621.68"},{"v":621.682554,"d":"621.68"},{"v":300.382554,"d":"300.38"},{"v":2,"d":"2.00"},null,{"v":8,"d":"8.00"},{"v":45,"d":"45.00"},{"v":37.5,"d":"37.50"},null,{"v":146.7,"d":"146.70"},{"v":20,"d":"20.00"},{"v":62.1,"d":"62.10"}]
["204","02","01","    116001","    行政运行",{"v":621.682554,"d":"621.68"},{"v":621.682554,"d":"621.68"},{"v":300.382554,"d":"300.38"},{"v":2,"d":"2.00"},null,{"v":8,"d":"8.00"},{"v":45,"d":"45.00"},{"v":37.5,"d":"37.50"},null,{"v":146.7,"d":"146.70"},{"v":20,"d":"20.00"},{"v":62.1,"d":"62.10"}]

{"sheet":"13商品服务","index":14,"n_rows":9,"n_cols":33,"rows_kept":9,"merged":[[0,31,0,32],[1,0,1,32],[2,0,2,30],[2,31,2,32],[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],[3,32,4,32]]}
[{"$nulls":31},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["部门：116_洪江市公安局",{"$nulls":30},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总 计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国（境）费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":621.682554,"d":"621.68"},{"v":40,"d":"40.00"},{"v":35,"d":"35.00"},null,null,{"v":6,"d":"6.00"},{"v":37,"d":"37.00"},{"v":7.5,"d":"7.50"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,{"v":37.5,"d":"37.50"},null,{"v":8,"d":"8.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":34.170024,"d":"34.17"},{"v":42.71253,"d":"42.71"},{"v":146.7,"d":"146.70"},{"v":5,"d":"5.00"},null,{"v":62.1,"d":"62.10"}]
[{"$nulls":3},"116","洪江市公安局",{"v":621.682554,"d":"621.68"},{"v":40,"d":"40.00"},{"v":35,"d":"35.00"},null,null,{"v":6,"d":"6.00"},{"v":37,"d":"37.00"},{"v":7.5,"d":"7.50"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,{"v":37.5,"d":"37.50"},null,{"v":8,"d":"8.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":34.170024,"d":"34.17"},{"v":42.71253,"d":"42.71"},{"v":146.7,"d":"146.70"},{"v":5,"d":"5.00"},null,{"v":62.1,"d":"62.10"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":621.682554,"d":"621.68"},{"v":40,"d":"40.00"},{"v":35,"d":"35.00"},null,null,{"v":6,"d":"6.00"},{"v":37,"d":"37.00"},{"v":7.5,"d":"7.50"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,{"v":37.5,"d":"37.50"},null,{"v":8,"d":"8.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":34.170024,"d":"34.17"},{"v":42.71253,"d":"42.71"},{"v":146.7,"d":"146.70"},{"v":5,"d":"5.00"},null,{"v":62.1,"d":"62.10"}]
["204","02","01","    116001","    行政运行",{"v":621.682554,"d":"621.68"},{"v":40,"d":"40.00"},{"v":35,"d":"35.00"},null,null,{"v":6,"d":"6.00"},{"v":37,"d":"37.00"},{"v":7.5,"d":"7.50"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},null,{"v":37.5,"d":"37.50"},null,{"v":8,"d":"8.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":34.170024,"d":"34.17"},{"v":42.71253,"d":"42.71"},{"v":146.7,"d":"146.70"},{"v":5,"d":"5.00"},null,{"v":62.1,"d":"62.10"}]

{"sheet":"14三公","index":15,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,4,7]]}
[{"$nulls":6},"部门公开表14"]
["一般公共预算“三公”经费支出表"]
["部门：116_洪江市公安局",{"$nulls":6},"金额单位：万元"]
["单位编码","单位名称","“三公”经费合计","因公出国（境）费","公务用车购置及运行费",null,null,"公务接待费  "]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
[null,"合计",{"v":302.2,"d":"302.20"},null,{"v":264.7,"d":"264.70"},{"v":118,"d":"118.00"},{"v":146.7,"d":"146.70"},{"v":37.5,"d":"37.50"}]
["116","洪江市公安局",{"v":302.2,"d":"302.20"},null,{"v":264.7,"d":"264.70"},{"v":118,"d":"118.00"},{"v":146.7,"d":"146.70"},{"v":37.5,"d":"37.50"}]
["  116001","  洪江市公安局本级",{"v":302.2,"d":"302.20"},null,{"v":264.7,"d":"264.70"},{"v":118,"d":"118.00"},{"v":146.7,"d":"146.70"},{"v":37.5,"d":"37.50"}]

{"sheet":"15政府性基金","index":16,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,6,0,7],[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":6},"部门公开表15"]
["政府性基金预算支出表"]
["部门：116_洪江市公安局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年政府性基金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"16政府性基金(政府预算)","index":17,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,16],[2,0,2,17],[2,18,2,19],[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]]}
[{"$nulls":18},"部门公开表16"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（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","债务还本支出","转移性支出","其他支出"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"17政府性基金（部门预算）","index":18,"n_rows":6,"n_cols":20,"rows_kept":6,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,19]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["部门：116_洪江市公安局",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"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","按项目管理的商品和服务支出","按项目管理的对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]

{"sheet":"18国有资本经营预算","index":19,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表18"]
["国有资本经营预算支出表"]
["部门：116_洪江市公安局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年国有资本经营预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"19财政专户管理资金","index":20,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[2,0,2,6],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,6],[3,7,5,7],[4,3,5,3],[4,4,4,5],[4,6,5,6]]}
[{"$nulls":7},"部门公开表19"]
["财政专户管理资金预算支出表"]
["部门：116_洪江市公安局",{"$nulls":6},"金额单位：万元"]
["科目编码","科目名称","合计","本年财政专户管理资金预算支出",{"$nulls":3},"项目支出"]
[{"$nulls":3},"小计","人员经费",null,"公用经费"]
[{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[null,"合计",{"v":0,"d":"0.00"}]

{"sheet":"20专项清单","index":21,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,3,11],[3,12,3,13],[4,2,5,2],[4,3,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13]]}
[{"$nulls":12},"部门公开表20"]
["专项资金预算汇总表"]
["部门：116_洪江市公安局",{"$nulls":11},"金额单位：万元"]
["单位代码","单位名称（专项名称）","预算额度",{"$nulls":9},"预算编制方式"]
[null,null,"总计  ","一般公共预算",{"$nulls":5},"政府性基金","国有资本经营预算","社会保险基金预算资金","编入部门预算金额","财政代编金额"]
[{"$nulls":3},"一般公共预算小计","经费拨款","纳入一般公共预算管理的非税收入","一般债券","外国政府和国际组织贷款","外国政府和国际组织赠款"]
[null,"合计",{"v":1415.07,"d":"1,415.07"},{"v":1415.07,"d":"1,415.07"},{"$nulls":8},{"v":1415.07,"d":"1,415.07"}]
["116","洪江市公安局",{"v":1415.07,"d":"1,415.07"},{"v":1415.07,"d":"1,415.07"},{"$nulls":8},{"v":1415.07,"d":"1,415.07"}]
["   116001","   城乡电子租赁及电费及监控维护费用（保运转）",{"v":284,"d":"284.00"},{"v":284,"d":"284.00"},{"$nulls":8},{"v":284,"d":"284.00"}]
["   116001","   公安特费（保运转）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":8},{"v":5,"d":"5.00"}]
["   116001","   国安工作经费（保运转）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":8},{"v":5,"d":"5.00"}]
["   116001","   监管场所水电及羁押人员伙食费（保运转）",153.47,153.47,{"$nulls":8},153.47]
["   116001","   禁毒专项经费（保运转）",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$nulls":8},{"v":50,"d":"50.00"}]
["   116001","   看守所医疗专业化政府购买服务（保运转）",{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"$nulls":8},{"v":35,"d":"35.00"}]
["   116001","   免费办理身份证户口本业务（保运转）",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"$nulls":8},{"v":30,"d":"30.00"}]
["   116001","   扫黑除恶工作经费（保运转）",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$nulls":8},{"v":20,"d":"20.00"}]
["   116001","   特殊人群收治费用（保民生）",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$nulls":8},{"v":50,"d":"50.00"}]
["   116001","   应急维稳工作经费（保运转）",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"$nulls":8},{"v":8,"d":"8.00"}]
["   116001","   征兵工作经费（保运转）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":8},{"v":5,"d":"5.00"}]
["   116001","   转移支付办案经费",{"v":474.6,"d":"474.60"},{"v":474.6,"d":"474.60"},{"$nulls":8},{"v":474.6,"d":"474.60"}]
["   116001","   转移支付装备费用",{"v":295,"d":"295.00"},{"v":295,"d":"295.00"},{"$nulls":8},{"v":295,"d":"295.00"}]

{"sheet":"21项目支出绩效目标表","index":22,"n_rows":136,"n_cols":13,"rows_kept":136,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,15,0],[6,1,15,1],[6,2,15,2],[6,3,15,3],[6,4,8,4],[9,4,11,4],[13,4,15,4],[16,0,25,0],[16,1,25,1],[16,2,25,2],[16,3,25,3],[17,4,19,4],[20,4,22,4],[23,4,25,4],[26,0,35,0],[26,1,35,1],[26,2,35,2],[26,3,35,3],[26,4,28,4],[29,4,31,4],[33,4,35,4],[36,0,45,0],[36,1,45,1],[36,2,45,2],[36,3,45,3],[36,4,38,4],[39,4,41,4],[42,4,44,4],[46,0,55,0],[46,1,55,1],[46,2,55,2],[46,3,55,3],[46,4,48,4],[49,4,51,4],[53,4,55,4],[56,0,65,0],[56,1,65,1],[56,2,65,2],[56,3,65,3],[56,4,58,4],[59,4,61,4],[62,4,64,4],[66,0,75,0],[66,1,75,1],[66,2,75,2],[66,3,75,3],[66,4,68,4],[69,4,71,4],[73,4,75,4],[76,0,85,0],[76,1,85,1],[76,2,85,2],[76,3,85,3],[76,4,78,4],[79,4,81,4],[83,4,85,4],[86,0,95,0],[86,1,95,1],[86,2,95,2],[86,3,95,3],[86,4,88,4],[89,4,91,4],[93,4,95,4],[96,0,105,0],[96,1,105,1],[96,2,105,2],[96,3,105,3],[96,4,98,4],[99,4,101,4],[103,4,105,4],[106,0,115,0],[106,1,115,1],[106,2,115,2],[106,3,115,3],[106,4,108,4],[109,4,111,4],[113,4,115,4],[116,0,125,0],[116,1,125,1],[116,2,125,2],[116,3,125,3],[116,4,118,4],[119,4,121,4],[123,4,125,4],[126,0,135,0],[126,1,135,1],[126,2,135,2],[126,3,135,3],[127,4,129,4],[130,4,132,4],[133,4,135,4]]}
[{"$nulls":12},"部门公开表21"]
[null,null,"项目支出绩效目标表"]
["部门：116_洪江市公安局",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["116001","洪江市公安局本级",{"v":1415.07,"d":"1,415.07"}]
["  116001","  城乡电子租赁及电费及监控维护费用（保运转）",{"v":284,"d":"284.00"},"进一步加强社会治安防控体系建设，为经济社会发展营造良好的公共安全环境。","成本指标","经济成本指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","全年预算284万元","评分标准"]
[{"$nulls":5},"社会成本指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","城乡电子租赁及电费及监控维护费用","2840000","指标内容","评分标准"]
[{"$nulls":5},"时效指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","工作完成及时率100%","评分标准"]
[{"$nulls":5},"质量指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","保障单位机构正常运行，完成日常工作","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","城乡电子租赁及电费及监控维护费用","公众满意度达到95%以上","公众满意度达到95%以上","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","集中打击犯罪活动保障社会治安稳定","评分标准"]
[{"$nulls":5},"生态效益指标","城乡电子租赁及电费及监控维护费用","城乡电子租赁及电费及监控维护费用","指标内容","评分标准"]
["  116001","  公安特费（保运转）",{"v":5,"d":"5.00"},"公安特请费用","满意度指标","服务对象满意度指标","公安特费","公众满意度达到95%以上","指标内容","评分标准"]
[{"$nulls":4},"效益指标","生态效益指标","公安特费","公安特费","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","公安特费","公安特费","指标内容","评分标准"]
[{"$nulls":5},"经济效益指标","公安特费","公安特费","指标内容","评分标准"]
[{"$nulls":4},"产出指标","时效指标","公安特费","公安特费","工作完成及时率达到100%","评分标准"]
[{"$nulls":5},"质量指标","公安特费","公安特费","指标内容","评分标准"]
[{"$nulls":5},"数量指标","公安特费","50000","指标内容","评分标准"]
[{"$nulls":4},"成本指标","生态环境成本指标","公安特费","公安特费","指标内容","评分标准"]
[{"$nulls":5},"经济成本指标","公安特费","公安特费","全年预算5万元","评分标准"]
[{"$nulls":5},"社会成本指标","公安特费","公安特费","指标内容","评分标准"]
["  116001","  国安工作经费（保运转）",{"v":5,"d":"5.00"},"国家安全工作经费","效益指标","生态效益指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":5},"经济效益指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":4},"产出指标","时效指标","国安工作费用","国安工作费用","工作完成及时率达到100%","评分标准"]
[{"$nulls":5},"数量指标","国安工作费用","50000","指标内容","评分标准"]
[{"$nulls":5},"质量指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","国安工作费用","群众满意度达到95%","指标内容","评分标准"]
[{"$nulls":4},"成本指标","生态环境成本指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":5},"社会成本指标","国安工作费用","国安工作费用","指标内容","评分标准"]
[{"$nulls":5},"经济成本指标","国安工作费用","国安工作费用","全年预算5万元","评分标准"]
["  116001","  监管场所水电及羁押人员伙食费（保运转）",153.47,"切实加强公安监管场所经济保障和管理，保障被监管人员的合法权益。","成本指标","经济成本指标","监管场所管理费用","全年预算153.47万元","指标内容","评分标准"]
[{"$nulls":5},"社会成本指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","监管场所管理费用","1534700","1537400","1537400"]
[{"$nulls":5},"质量指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":5},"时效指标","监管场所管理费用","工作完成及时率达到100%","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","监管场所管理费用","监管场所管理费用","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","监管场所管理费用","公众满意度达到95%","指标内容","评分标准"]
["  116001","  禁毒专项经费（保运转）",{"v":50,"d":"50.00"},"2016年洪江市人民政府常务会议纪要第三十四次","成本指标","经济成本指标","禁毒专项","禁毒专项","全年预算50万元","评分标准"]
[{"$nulls":5},"社会成本指标","禁毒专项","禁毒专项","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","禁毒专项","禁毒专项","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","禁毒专项","500000","严厉打击毒品违法犯罪活动维护社会稳定","评分标准"]
[{"$nulls":5},"时效指标","禁毒专项","禁毒专项","工作完成及时率达到100%","评分标准"]
[{"$nulls":5},"质量指标","禁毒专项","禁毒专项","深入开展打击涉毒违法犯罪专项行动","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","禁毒专项","公众满意度达到95%","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","禁毒专项","禁毒专项","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","禁毒专项","禁毒专项","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","禁毒专项","禁毒专项","指标内容","评分标准"]
["  116001","  看守所医疗专业化政府购买服务（保运转）",{"v":35,"d":"35.00"},"看守所医疗专业化服务购买服务","成本指标","经济成本指标","看守所医疗一体化","看守所医疗一体化","全年预算35万元","评分标准"]
[{"$nulls":5},"社会成本指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","看守所医疗一体化","350000","指标内容","评分标准"]
[{"$nulls":5},"质量指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":5},"时效指标","看守所医疗一体化","工作完成及时率达到100%","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","看守所医疗一体化","看守所医疗一体化","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","看守所医疗一体化","公众满意度达到95%","指标内容","评分标准"]
["  116001","  免费办理身份证户口本业务（保运转）",{"v":30,"d":"30.00"},"行政区划改变，免费办理身份证及户口本","成本指标","经济成本指标","免费办理身份证户口本业务","免费办理身份证户口本业务","全年预算30万元","评分标准"]
[{"$nulls":5},"社会成本指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":5},"时效指标","免费办理身份证户口本业务","免费办理身份证户口本业务","工作完成及时达到100%","评分标准"]
[{"$nulls":5},"质量指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","免费办理身份证户口本业务","公众满意度达到95%以上","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","免费办理身份证户口本业务","免费办理身份证户口本业务","指标内容","评分标准"]
["  116001","  扫黑除恶工作经费（保运转）",{"v":20,"d":"20.00"},"推动扫黑除恶工作全面开展，维护社会稳定","成本指标","经济成本指标","扫黑除恶工作经费","扫黑除恶工作经费","全年预算20万元","评分标准"]
[{"$nulls":5},"社会成本指标","扫黑除恶工作经费","扫黑除恶工作经费","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","扫黑除恶工作经费","扫黑除恶工作经费","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","扫黑除恶工作经费","200000","严厉打击扫黑除恶专项斗争","评分标准"]
[{"$nulls":5},"时效指标","扫黑除恶工作经费","扫黑除恶工作经费","工作完成率达到100%","评分标准"]
[{"$nulls":5},"质量指标","扫黑除恶工作经费","扫黑除恶工作经费","深入开展扫黑除恶专项行动","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","扫黑除恶工作经费","公众满意度达到95%以上","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","扫黑除恶工作经费","扫黑除恶工作经费","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","扫黑除恶工作经费","扫黑除恶工作经费","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","扫黑除恶工作经费","扫黑除恶工作经费","指标内容","评分标准"]
["  116001","  特殊人群收治费用（保民生）",{"v":50,"d":"50.00"},"据实开支，按照每人每年4.2万元标准","成本指标","经济成本指标","特殊人群收治费用","特殊人群收治费用","全年预算50万元","评分标准"]
[{"$nulls":5},"社会成本指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","特殊人群收治费用","500000","指标内容","评分标准"]
[{"$nulls":5},"时效指标","特殊人群收治费用","工作完成及时率达到100%","指标内容","评分标准"]
[{"$nulls":5},"质量指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","特殊人群收治费用","公众满意度达到95%以上","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","特殊人群收治费用","特殊人群收治费用","指标内容","评分标准"]
["  116001","  应急维稳工作经费（保运转）",{"v":8,"d":"8.00"},"维护社会治安稳定","成本指标","经济成本指标","应急维稳经费","应急维稳经费","全年预算8万元","评分标准"]
[{"$nulls":5},"社会成本指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","应急维稳经费","80000","指标内容","评分标准"]
[{"$nulls":5},"时效指标","应急维稳经费","应急维稳经费","维护社会稳定","评分标准"]
[{"$nulls":5},"质量指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","应急维稳经费","公众满意达到95%","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","应急维稳经费","应急维稳经费","指标内容","评分标准"]
["  116001","  征兵工作经费（保运转）",{"v":5,"d":"5.00"},"为了保障征兵工作顺利开展","成本指标","经济成本指标","征兵费用","征兵费用","全年预算5万元","评分标准"]
[{"$nulls":5},"社会成本指标","征兵费用","征兵费用","指标内容","评分标准"]
[{"$nulls":5},"生态环境成本指标","征兵费用","征兵费用","指标内容","评分标准"]
[{"$nulls":4},"产出指标","数量指标","征兵费用","50000","指标内容","评分标准"]
[{"$nulls":5},"时效指标","征兵费用","工作完成及时率达到100%","指标内容","评分标准"]
[{"$nulls":5},"质量指标","征兵费用","征兵费用","指标内容","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","征兵费用","群众满意度达到95%以上","指标内容","评分标准"]
[{"$nulls":4},"效益指标","经济效益指标","征兵费用","征兵费用","指标内容","评分标准"]
[{"$nulls":5},"社会效益指标","征兵费用","征兵费用","指标内容","评分标准"]
[{"$nulls":5},"生态效益指标","征兵费用","征兵费用","指标内容","评分标准"]
["  116001","  转移支付办案经费",{"v":474.6,"d":"474.60"},"转移支付办案经费","效益指标","生态效益指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"社会效益指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"经济效益指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":4},"产出指标","时效指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"数量指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"质量指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":4},"成本指标","生态环境成本指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"社会成本指标","转移支付办案经费","转移支付办案经费","办案经费","评分标准"]
[{"$nulls":5},"经济成本指标","转移支付办案经费","全年预算474.6万元","办案经费","评分标准"]
["  116001","  转移支付装备费用",{"v":295,"d":"295.00"},"转移支付装备费用","满意度指标","服务对象满意度指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":4},"效益指标","生态效益指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":5},"社会效益指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":5},"经济效益指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":4},"产出指标","时效指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":5},"质量指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":5},"数量指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":4},"成本指标","生态环境成本指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]
[{"$nulls":5},"经济成本指标","转移支付装备费","295万元","全年预算295万元","评分标准"]
[{"$nulls":5},"社会成本指标","转移支付装备费","转移支付装备费","购车装备","评分标准"]

{"sheet":"22整体支出绩效目标表","index":23,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,5,0],[3,1,5,1],[3,2,3,8],[3,9,5,9],[3,10,4,17],[4,2,5,2],[4,3,4,6],[4,7,4,8],[6,0,9,0],[6,1,9,1],[6,2,9,2],[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,9,6],[6,7,9,7],[6,8,9,8],[6,9,9,9],[6,10,7,10],[8,10,9,10]]}
[{"$nulls":17},"部门公开表22"]
["整体支出绩效目标表"]
["部门：116_洪江市公安局",{"$nulls":15},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","度量单位","指标值说明","备注"]
["116001","洪江市公安局本级",{"v":5831.571362,"d":"5,831.57"},{"v":5831.571362,"d":"5,831.57"},{"$nulls":3},{"v":4416.501362,"d":"4,416.50"},{"v":1415.07,"d":"1,415.07"},"1、坚定不移规范执法。2、安保维稳坚强有力。3、侦破打击奋勇争先。4、加强推进县域警务。5、队伍建设有声有色。","产出指标","重点工作任务完成"]
[{"$nulls":11},"履职目标实现"]
[{"$nulls":10},"效益指标","履职效益"]
[{"$nulls":11},"满意度"]