{"text_format":"3","workbook":"xlsx","n_sheets":25,"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","8一般公共预算基本支出表","9工资福利(政府预算)","10工资福利","11个人家庭(政府预算)","12个人家庭","13商品服务(政府预算)","14商品服务","15三公","16政府性基金","17政府性基金(政府预算)","18政府性基金（部门预算）","19国有资本经营预算","20财政专户管理资金","21专项清单(不公开）","22项目支出绩效目标表（不公开）","23整体支出绩效目标表（不公开）"],"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]]}
["2025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":26,"n_cols":3,"rows_kept":26,"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"]
[null,9,"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,10,"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,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)(按政府预算经济分类)"]
[null,12,"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,13,"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,14,"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,15,"一般公共预算“三公”经费支出表"]
[null,16,"政府性基金预算支出表"]
[null,17,"政府性基金预算支出分类汇总表（按政府预算经济分类）"]
[null,18,"政府性基金预算支出分类汇总表（按部门预算经济分类）"]
[null,19,"国有资本经营预算支出表"]
[null,20,"财政专户管理资金预算支出表"]
[null,21,"专项资金预算汇总表"]
[null,22,"项目支出绩效目标表"]
[null,23,"整体支出绩效目标表"]

{"sheet":"1收支总表","index":2,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[1,0,1,7],[2,0,2,5],[2,6,2,7],[3,0,3,1],[3,2,3,7]]}
[{"$nulls":7},"部门公开表01"]
["收支总表"]
["单位：116001_洪江市公安局本级",{"$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":7572.761731,"d":"7,572.76"},"（一）一般公共服务支出",null,"一、基本支出",{"v":4212.017731,"d":"4,212.02"},"一、机关工资福利支出",{"v":5473.856135,"d":"5,473.86"}]
["      经费拨款",null,"（二）外交支出",null,"    工资福利支出",{"v":3557.132135,"d":"3,557.13"},"二、机关商品和服务支出",{"v":2089.185596,"d":"2,089.19"}]
["     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":654.885596,"d":"654.89"},"三、机关资本性支出"]
["        行政事业性收费收入",null,"（四）公共安全支出",{"v":6662.643596,"d":"6,662.64"},"    对个人和家庭的补助",null,"四、机关资本性支出（基本建设）"]
["        专项收入",null,"（五）教育支出",null,"二、项目支出",{"v":3360.744,"d":"3,360.74"},"五、对事业单位经常性补助",{"v":3,"d":"3.00"}]
["        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",{"v":1916.724,"d":"1,916.72"},"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":1437.3,"d":"1,437.30"},"七、对企业补助"]
["        罚没收入",null,"（八）社会保障和就业支出",{"v":418.758379,"d":"418.76"},"    按项目管理的对个人和家庭的补助",6.72,"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",6.72]
["        政府住房基金收入",null,"（十）卫生健康支出",{"v":185.272792,"d":"185.27"},"    资本性支出（基本建设）",null,"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":306.086964,"d":"306.09"}]
["      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":7572.761731,"d":"7,572.76"},"本　年　支　出　合　计",{"v":7572.761731,"d":"7,572.76"},"本　年　支　出　合　计",{"v":7572.761731,"d":"7,572.76"},"本　年　支　出　合　计",{"v":7572.761731,"d":"7,572.76"}]
["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":7572.761731,"d":"7,572.76"},"支  出  总  计",{"v":7572.761731,"d":"7,572.76"},"支  出  总  计",{"v":7572.761731,"d":"7,572.76"},"支  出  总  计",{"v":7572.761731,"d":"7,572.76"}]

{"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]]}
[{"$nulls":23},"部门公开表02"]
["收入总表"]
["单位：116001_洪江市公安局本级",{"$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":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"}]
["116","洪江市公安局",{"v":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"}]
["  116001","  洪江市公安局本级",{"v":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"},{"v":7572.761731,"d":"7,572.76"}]

{"sheet":"3支出总表","index":4,"n_rows":23,"n_cols":11,"rows_kept":23,"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]]}
[{"$nulls":10},"部门公开表03"]
["支出总表"]
["单位：116001_洪江市公安局本级",{"$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"]
[{"$nulls":3},"合计",null,{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3360.744,"d":"3,360.74"}]
[{"$nulls":3},"116","洪江市公安局",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3360.744,"d":"3,360.74"}]
[{"$nulls":3},"  116001"," 洪江市公安局本级",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3360.744,"d":"3,360.74"}]
["204",null,null,"   204","   公共安全支出",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":3360.744,"d":"3,360.74"}]
["204","02",null,"     20402","     公安",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":3360.744,"d":"3,360.74"}]
["204","02","01","      2040201","      行政运行",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":3360.744,"d":"3,360.74"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":418.758379,"d":"418.76"},{"v":418.758379,"d":"418.76"}]
["208","05",null,"     20805","     行政事业单位养老支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","05","05","      2080505","      机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","27",null,"     20827","     财政对其他社会保险基金的补助",{"v":10.642427,"d":"10.64"},{"v":10.642427,"d":"10.64"}]
["208","27","01","      2082701","      财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"}]
["208","27","02","      2082702","      财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"}]
["210",null,null,"   210","   卫生健康支出",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["210","11",null,"     21011","     行政事业单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["210","11","01","      2101101","      行政单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["221",null,null,"   221","   住房保障支出",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["221","02",null,"     22102","     住房改革支出",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["221","02","01","      2210201","      住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]

{"sheet":"4支出分类(政府预算)","index":5,"n_rows":14,"n_cols":20,"rows_kept":14,"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]]}
[{"$nulls":18},"部门公开表04"]
["支出预算分类汇总表（按政府预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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","机关资本性支出(基本建设)","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"]
[{"$nulls":4},"合计",{"v":7572.761731,"d":"7,572.76"},{"v":5473.856135,"d":"5,473.86"},{"v":2089.185596,"d":"2,089.19"},null,null,{"v":3,"d":"3.00"},{"$nulls":3},6.72]
[{"$nulls":3},"116","洪江市公安局",{"v":7572.761731,"d":"7,572.76"},{"v":5473.856135,"d":"5,473.86"},{"v":2089.185596,"d":"2,089.19"},null,null,{"v":3,"d":"3.00"},{"$nulls":3},6.72]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":7572.761731,"d":"7,572.76"},{"v":5473.856135,"d":"5,473.86"},{"v":2089.185596,"d":"2,089.19"},null,null,{"v":3,"d":"3.00"},{"$nulls":3},6.72]
["204","02","01","    116001","    行政运行",{"v":6662.643596,"d":"6,662.64"},{"v":4563.738,"d":"4,563.74"},{"v":2089.185596,"d":"2,089.19"},null,null,{"v":3,"d":"3.00"},{"$nulls":3},6.72]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","27","01","    116001","    财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"}]
["208","27","02","    116001","    财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"}]
["210","11","01","    116001","    行政单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["221","02","01","    116001","    住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]

{"sheet":"5支出分类（部门预算）","index":6,"n_rows":14,"n_cols":21,"rows_kept":14,"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]]}
[{"$nulls":19},"部门公开表05"]
["支出预算分类汇总表（按部门预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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"]
[{"$nulls":4},"合计",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},{"v":654.885596,"d":"654.89"},{"v":0,"d":"0.00"},{"v":3360.744,"d":"3,360.74"},{"v":1916.724,"d":"1,916.72"},{"v":1437.3,"d":"1,437.30"},6.72]
[{"$nulls":3},"116","洪江市公安局",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},{"v":654.885596,"d":"654.89"},{"v":0,"d":"0.00"},{"v":3360.744,"d":"3,360.74"},{"v":1916.724,"d":"1,916.72"},{"v":1437.3,"d":"1,437.30"},6.72]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},{"v":654.885596,"d":"654.89"},{"v":0,"d":"0.00"},{"v":3360.744,"d":"3,360.74"},{"v":1916.724,"d":"1,916.72"},{"v":1437.3,"d":"1,437.30"},6.72]
["204","02","01","    116001","    行政运行",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":2647.014,"d":"2,647.01"},{"v":654.885596,"d":"654.89"},null,{"v":3360.744,"d":"3,360.74"},{"v":1916.724,"d":"1,916.72"},{"v":1437.3,"d":"1,437.30"},6.72]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","27","01","    116001","    财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"}]
["208","27","02","    116001","    财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"}]
["210","11","01","    116001","    行政单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["221","02","01","    116001","    住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]

{"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"]
["单位：116001_洪江市公安局本级",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":7572.761731,"d":"7,572.76"},"一、本年支出",{"v":7572.761731,"d":"7,572.76"}]
["（一）一般公共预算拨款",{"v":7572.761731,"d":"7,572.76"},"（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":6662.643596,"d":"6,662.64"}]
["（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":418.758379,"d":"418.76"}]
["（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":185.272792,"d":"185.27"}]
["（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":306.086964,"d":"306.09"}]
[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":7572.761731,"d":"7,572.76"},"支    出    总    计",{"v":7572.761731,"d":"7,572.76"}]

{"sheet":"7一般公共预算支出表","index":8,"n_rows":25,"n_cols":11,"rows_kept":25,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,4,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[3,10,5,10],[4,6,5,6],[4,7,4,8],[4,9,5,9],[24,0,24,4]]}
[{"$nulls":10},"部门公开表07"]
["一般公共预算支出表"]
["单位：116001_洪江市公安局本级",{"$nulls":8},"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",{"$nulls":3},"项目支出"]
[{"$nulls":6},"小计","人员经费",null,"公用经费"]
["类","款","项",{"$nulls":4},"工资福利支出","对个人和家庭的补助"]
[{"$nulls":4},"合计",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},{"v":0,"d":"0.00"},{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
[{"$nulls":3},"116","洪江市公安局",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},null,{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":7572.761731,"d":"7,572.76"},{"v":4212.017731,"d":"4,212.02"},{"v":3557.132135,"d":"3,557.13"},null,{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
["204",null,null,"   204","   公共安全支出",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":2647.014,"d":"2,647.01"},null,{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
["204","02",null,"    20402","    公安",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":2647.014,"d":"2,647.01"},null,{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
["204","02","01","     2040201","     行政运行",{"v":6662.643596,"d":"6,662.64"},{"v":3301.899596,"d":"3,301.90"},{"v":2647.014,"d":"2,647.01"},null,{"v":654.885596,"d":"654.89"},{"v":3360.744,"d":"3,360.74"}]
["208",null,null,"   208","   社会保障和就业支出",{"v":418.758379,"d":"418.76"},{"v":418.758379,"d":"418.76"},{"v":418.758379,"d":"418.76"}]
["208","05",null,"    20805","    行政事业单位养老支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","05","05","     2080505","     机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","27",null,"    20827","    财政对其他社会保险基金的补助",{"v":10.642427,"d":"10.64"},{"v":10.642427,"d":"10.64"},{"v":10.642427,"d":"10.64"}]
["208","27","01","     2082701","     财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"}]
["208","27","02","     2082702","     财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"}]
["210",null,null,"   210","   卫生健康支出",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["210","11",null,"    21011","    行政事业单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["210","11","01","     2101101","     行政单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["221",null,null,"   221","   住房保障支出",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["221","02",null,"    22102","    住房改革支出",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["221","02","01","     2210201","     住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"8一般公共预算基本支出表","index":9,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[2,0,2,3],[3,0,3,1],[3,2,3,4],[33,0,33,1],[34,0,34,1]]}
[{"$nulls":4},"部门公开表08"]
["一般公共预算基本支出表"]
["单位：116001_洪江市公安局本级",{"$nulls":3},"单位：万元"]
["部门预算支出经济分类科目",null,"本年一般公共预算基本支出"]
["科目代码","科目名称","合计","人员经费","公用经费"]
["301","工资福利支出",{"v":3557.132135,"d":"3557.13"},{"v":3557.132135,"d":"3557.13"}]
["  30101","  基本工资",{"v":1189.2084,"d":"1189.21"},{"v":1189.2084,"d":"1189.21"}]
["  30107","  绩效工资",{"v":371.0448,"d":"371.04"},{"v":371.0448,"d":"371.04"}]
["  30102","  津贴补贴",{"v":1086.7608,"d":"1086.76"},{"v":1086.7608,"d":"1086.76"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["  30112","  其他社会保障缴费",{"v":10.642427,"d":"10.64"},{"v":10.642427,"d":"10.64"}]
["  30110","  职工基本医疗保险缴费",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"}]
["  30113","  住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"}]
["302","商品和服务支出",{"v":654.885596,"d":"654.89"},null,{"v":654.885596,"d":"654.89"}]
["  30239","  其他交通费用",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30299","  其他商品和服务支出",{"v":57.8,"d":"57.80"},null,{"v":57.8,"d":"57.80"}]
["  30202","  印刷费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["  30205","  水费",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["  30206","  电费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["  30207","  邮电费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["  30209","  物业管理费",{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"}]
["  30211","  差旅费",{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"}]
["  30213","  维修（护）费",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
["  30214","  租赁费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["  30215","  会议费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["  30201","  办公费",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["  30229","  福利费",{"v":54.491998,"d":"54.49"},null,{"v":54.491998,"d":"54.49"}]
["  30228","  工会经费",{"v":43.593598,"d":"43.59"},null,{"v":43.593598,"d":"43.59"}]
["  30231","  公务用车运行维护费",{"v":146,"d":"146.00"},null,{"v":146,"d":"146.00"}]
["  30227","  委托业务费",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["  30226","  劳务费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["  30217","  公务接待费",{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"}]
["  30224","  被装购置费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["合计",null,{"v":4212.017731,"d":"4212.02"},{"v":3557.132135,"d":"3557.13"},{"v":654.885596,"d":"654.89"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"9工资福利(政府预算)","index":10,"n_rows":15,"n_cols":14,"rows_kept":15,"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],[14,0,14,4]]}
[{"$nulls":12},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["单位：116001_洪江市公安局本级",{"$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"]
[{"$nulls":4},"合计",{"v":3557.132135,"d":"3,557.13"},{"v":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":604.031171,"d":"604.03"},{"v":306.086964,"d":"306.09"}]
[{"$nulls":3},"116","洪江市公安局",{"v":3557.132135,"d":"3,557.13"},{"v":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":604.031171,"d":"604.03"},{"v":306.086964,"d":"306.09"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":3557.132135,"d":"3,557.13"},{"v":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":604.031171,"d":"604.03"},{"v":306.086964,"d":"306.09"}]
["204","02","01","    116001","    行政运行",{"v":2647.014,"d":"2,647.01"},{"v":2647.014,"d":"2,647.01"},{"v":2647.014,"d":"2,647.01"}]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"},null,{"v":408.115952,"d":"408.12"}]
["208","27","01","    116001","    财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"v":0.179963,"d":"0.18"},null,{"v":0.179963,"d":"0.18"}]
["208","27","02","    116001","    财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"v":10.462464,"d":"10.46"},null,{"v":10.462464,"d":"10.46"}]
["210","11","01","    116001","    行政单位医疗",{"v":185.272792,"d":"185.27"},{"v":185.272792,"d":"185.27"},null,{"v":185.272792,"d":"185.27"}]
["221","02","01","    116001","    住房公积金",{"v":306.086964,"d":"306.09"},{"v":306.086964,"d":"306.09"},null,null,{"v":306.086964,"d":"306.09"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"10工资福利","index":11,"n_rows":15,"n_cols":22,"rows_kept":15,"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],[14,0,14,4]]}
[{"$nulls":20},"部门公开表10"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["单位：116001_洪江市公安局本级",{"$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":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":1189.2084,"d":"1,189.21"},{"v":1086.7608,"d":"1,086.76"},null,{"v":371.0448,"d":"371.04"},{"v":604.031171,"d":"604.03"},{"v":408.115952,"d":"408.12"},null,{"v":185.272792,"d":"185.27"},null,{"v":10.642427,"d":"10.64"},{"v":306.086964,"d":"306.09"}]
[{"$nulls":3},"116","洪江市公安局",{"v":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":1189.2084,"d":"1,189.21"},{"v":1086.7608,"d":"1,086.76"},null,{"v":371.0448,"d":"371.04"},{"v":604.031171,"d":"604.03"},{"v":408.115952,"d":"408.12"},null,{"v":185.272792,"d":"185.27"},null,{"v":10.642427,"d":"10.64"},{"v":306.086964,"d":"306.09"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":3557.132135,"d":"3,557.13"},{"v":2647.014,"d":"2,647.01"},{"v":1189.2084,"d":"1,189.21"},{"v":1086.7608,"d":"1,086.76"},null,{"v":371.0448,"d":"371.04"},{"v":604.031171,"d":"604.03"},{"v":408.115952,"d":"408.12"},null,{"v":185.272792,"d":"185.27"},null,{"v":10.642427,"d":"10.64"},{"v":306.086964,"d":"306.09"}]
["204","02","01","    116001","    行政运行",{"v":2647.014,"d":"2,647.01"},{"v":2647.014,"d":"2,647.01"},{"v":1189.2084,"d":"1,189.21"},{"v":1086.7608,"d":"1,086.76"},null,{"v":371.0448,"d":"371.04"}]
["208","05","05","    116001","    机关事业单位基本养老保险缴费支出",{"v":408.115952,"d":"408.12"},{"$nulls":5},{"v":408.115952,"d":"408.12"},{"v":408.115952,"d":"408.12"}]
["208","27","01","    116001","    财政对失业保险基金的补助",{"v":0.179963,"d":"0.18"},{"$nulls":5},{"v":0.179963,"d":"0.18"},{"$nulls":4},{"v":0.179963,"d":"0.18"}]
["208","27","02","    116001","    财政对工伤保险基金的补助",{"v":10.462464,"d":"10.46"},{"$nulls":5},{"v":10.462464,"d":"10.46"},{"$nulls":4},{"v":10.462464,"d":"10.46"}]
["210","11","01","    116001","    行政单位医疗",{"v":185.272792,"d":"185.27"},{"$nulls":5},{"v":185.272792,"d":"185.27"},null,null,{"v":185.272792,"d":"185.27"}]
["221","02","01","    116001","    住房公积金",{"v":306.086964,"d":"306.09"},{"$nulls":11},{"v":306.086964,"d":"306.09"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"11个人家庭(政府预算)","index":12,"n_rows":10,"n_cols":11,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":10},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"12个人家庭","index":13,"n_rows":10,"n_cols":18,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":16},"部门公开表12"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"13商品服务(政府预算)","index":14,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,5]]}
[{"$nulls":18},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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"]
[{"$nulls":4},"合计",{"v":654.885596,"d":"654.89"},{"v":651.885596,"d":"651.89"},{"v":316.085596,"d":"316.09"},{"v":2,"d":"2.00"},null,null,{"v":65,"d":"65.00"},{"v":40,"d":"40.00"},null,{"v":146,"d":"146.00"},{"v":25,"d":"25.00"},{"v":57.8,"d":"57.80"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[{"$nulls":3},"116","洪江市公安局",{"v":654.885596,"d":"654.89"},{"v":651.885596,"d":"651.89"},{"v":316.085596,"d":"316.09"},{"v":2,"d":"2.00"},null,null,{"v":65,"d":"65.00"},{"v":40,"d":"40.00"},null,{"v":146,"d":"146.00"},{"v":25,"d":"25.00"},{"v":57.8,"d":"57.80"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":654.885596,"d":"654.89"},{"v":651.885596,"d":"651.89"},{"v":316.085596,"d":"316.09"},{"v":2,"d":"2.00"},null,null,{"v":65,"d":"65.00"},{"v":40,"d":"40.00"},null,{"v":146,"d":"146.00"},{"v":25,"d":"25.00"},{"v":57.8,"d":"57.80"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["204","02","01","    116001","    行政运行",{"v":654.885596,"d":"654.89"},{"v":651.885596,"d":"651.89"},{"v":316.085596,"d":"316.09"},{"v":2,"d":"2.00"},null,null,{"v":65,"d":"65.00"},{"v":40,"d":"40.00"},null,{"v":146,"d":"146.00"},{"v":25,"d":"25.00"},{"v":57.8,"d":"57.80"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"14商品服务","index":15,"n_rows":10,"n_cols":33,"rows_kept":10,"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],[9,0,9,4]]}
[{"$nulls":31},"部门公开表14"]
["一般公共预算基本支出表--公用经费(商品和服务支出)(按部门预算经济分类)"]
["单位：116001_洪江市公安局本级",{"$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"]
[{"$nulls":4},"合计",{"v":654.885596,"d":"654.89"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},null,null,{"v":7,"d":"7.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},null,{"v":40,"d":"40.00"},null,{"v":3,"d":"3.00"},null,{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":43.593598,"d":"43.59"},{"v":54.491998,"d":"54.49"},{"v":146,"d":"146.00"},{"v":2,"d":"2.00"},null,{"v":57.8,"d":"57.80"}]
[{"$nulls":3},"116","洪江市公安局",{"v":654.885596,"d":"654.89"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},null,null,{"v":7,"d":"7.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},null,{"v":40,"d":"40.00"},null,{"v":3,"d":"3.00"},null,{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":43.593598,"d":"43.59"},{"v":54.491998,"d":"54.49"},{"v":146,"d":"146.00"},{"v":2,"d":"2.00"},null,{"v":57.8,"d":"57.80"}]
[{"$nulls":3},"  116001","  洪江市公安局本级",{"v":654.885596,"d":"654.89"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},null,null,{"v":7,"d":"7.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},null,{"v":40,"d":"40.00"},null,{"v":3,"d":"3.00"},null,{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":43.593598,"d":"43.59"},{"v":54.491998,"d":"54.49"},{"v":146,"d":"146.00"},{"v":2,"d":"2.00"},null,{"v":57.8,"d":"57.80"}]
["204","02","01","    116001","    行政运行",{"v":654.885596,"d":"654.89"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},null,null,{"v":7,"d":"7.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},null,{"v":8,"d":"8.00"},{"v":75,"d":"75.00"},null,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},null,{"v":40,"d":"40.00"},null,{"v":3,"d":"3.00"},null,{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":43.593598,"d":"43.59"},{"v":54.491998,"d":"54.49"},{"v":146,"d":"146.00"},{"v":2,"d":"2.00"},null,{"v":57.8,"d":"57.80"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"15三公","index":16,"n_rows":9,"n_cols":8,"rows_kept":9,"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],[8,0,8,2]]}
[{"$nulls":6},"部门公开表15"]
["一般公共预算“三公”经费支出表"]
["单位：116001_洪江市公安局本级",{"$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":186,"d":"186.00"},null,{"v":146,"d":"146.00"},null,{"v":146,"d":"146.00"},{"v":40,"d":"40.00"}]
["116","洪江市公安局",{"v":186,"d":"186.00"},null,{"v":146,"d":"146.00"},null,{"v":146,"d":"146.00"},{"v":40,"d":"40.00"}]
["  116001","  洪江市公安局本级",{"v":186,"d":"186.00"},null,{"v":146,"d":"146.00"},null,{"v":146,"d":"146.00"},{"v":40,"d":"40.00"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"16政府性基金","index":17,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,2]]}
[{"$nulls":6},"部门公开表16"]
["政府性基金预算支出表"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"17政府性基金(政府预算)","index":18,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,5]]}
[{"$nulls":18},"部门公开表17"]
["政府性基金预算支出分类汇总表（按政府预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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","机关资本性支出(基本建设)","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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"18政府性基金（部门预算）","index":19,"n_rows":10,"n_cols":20,"rows_kept":10,"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],[9,0,9,6]]}
[{"$nulls":18},"部门公开表18"]
["政府性基金预算支出分类汇总表（按部门预算经济分类）"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"19国有资本经营预算","index":20,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,2]]}
[{"$nulls":7},"部门公开表19"]
["国有资本经营预算支出表"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"20财政专户管理资金","index":21,"n_rows":13,"n_cols":8,"rows_kept":13,"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],[12,0,12,3]]}
[{"$nulls":7},"部门公开表20"]
["财政专户管理资金预算支出表"]
["单位：116001_洪江市公安局本级",{"$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"}]
[]
[]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"21专项清单(不公开）","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"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],[25,0,25,3]]}

{"sheet":"22项目支出绩效目标表（不公开）","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"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],[6,0,16,0],[6,1,16,1],[6,2,16,2],[6,3,16,3],[6,4,8,4],[9,4,11,4],[12,4,15,4],[17,0,27,0],[17,1,27,1],[17,2,27,2],[17,3,27,3],[17,4,19,4],[20,4,22,4],[23,4,26,4],[28,0,38,0],[28,1,38,1],[28,2,38,2],[28,3,38,3],[28,4,30,4],[31,4,33,4],[34,4,37,4],[39,0,49,0],[39,1,49,1],[39,2,49,2],[39,3,49,3],[39,4,41,4],[42,4,44,4],[45,4,48,4],[50,0,60,0],[50,1,60,1],[50,2,60,2],[50,3,60,3],[50,4,52,4],[53,4,55,4],[56,4,59,4],[61,0,71,0],[61,1,71,1],[61,2,71,2],[61,3,71,3],[61,4,63,4],[64,4,66,4],[67,4,70,4],[72,0,82,0],[72,1,82,1],[72,2,82,2],[72,3,82,3],[72,4,74,4],[75,4,77,4],[78,4,81,4],[83,0,93,0],[83,1,93,1],[83,2,93,2],[83,3,93,3],[83,4,85,4],[86,4,88,4],[89,4,92,4],[94,0,104,0],[94,1,104,1],[94,2,104,2],[94,3,104,3],[94,4,96,4],[97,4,99,4],[100,4,103,4],[105,0,115,0],[105,1,115,1],[105,2,115,2],[105,3,115,3],[105,4,107,4],[108,4,110,4],[111,4,114,4],[116,0,132,0],[116,1,132,1],[116,2,132,2],[116,3,132,3],[116,4,118,4],[119,4,127,4],[119,5,123,5],[124,5,125,5],[126,5,127,5],[128,4,131,4],[133,0,145,0],[133,1,145,1],[133,2,145,2],[133,3,145,3],[133,4,135,4],[136,4,140,4],[136,5,138,5],[141,4,144,4],[146,0,156,0],[146,1,156,1],[146,2,156,2],[146,3,156,3],[146,4,148,4],[149,4,151,4],[152,4,155,4],[157,0,168,0],[157,1,168,1],[157,2,168,2],[157,3,168,3],[157,4,159,4],[160,4,163,4],[160,5,161,5],[164,4,167,4],[169,0,179,0],[169,1,179,1],[169,2,179,2],[169,3,179,3],[169,4,171,4],[172,4,174,4],[175,4,178,4],[180,0,190,0],[180,1,190,1],[180,2,190,2],[180,3,190,3],[180,4,182,4],[183,4,185,4],[186,4,189,4],[191,0,201,0],[191,1,201,1],[191,2,201,2],[191,3,201,3],[191,4,193,4],[194,4,196,4],[197,4,200,4],[202,0,202,3]]}

{"sheet":"23整体支出绩效目标表（不公开）","index":24,"n_rows":0,"n_cols":0,"rows_kept":0,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,29,0],[7,1,29,1],[7,2,29,2],[7,3,29,3],[7,4,29,4],[7,5,29,5],[7,6,29,6],[7,7,29,7],[7,8,29,8],[7,9,29,9],[7,10,9,10],[10,10,22,10],[10,11,16,11],[17,11,19,11],[20,11,22,11],[23,10,28,10],[24,11,26,11],[30,0,30,7]]}