{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["02 收支预算总表","03收入预算总表","04 支出总表（按资金来源） ","05 财政拨款收支预算总表","06 支出经济科目明细表","07 预算拨款-支出预算表（功能经济对应）","08 预算拨款-支出预算表（按支出构成）","09 预算拨款的基本专项支出","10 预算拨款的项目支出","11 政府采购预算表","g08政府性基金预算财政拨款支出决算表","三公经费预算表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"02 收支预算总表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["收支预算总表 "]
[{"$nulls":5},"单位：元"]
["收      入 ",null,"支           出 "]
["项       目 ","2016年预算","项         目","预算数 ","项目（按功能分类分类） ","预算数 "]
["一、预算拨款",{"v":119191000,"d":"119,191,000.00"},"一、基本支出",{"v":114391000,"d":"114,391,000.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    一般预算拨款",{"v":119191000,"d":"119,191,000.00"},"（一）正常财政拨款开支",{"v":95691000,"d":"95,691,000.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"     工资福利支出",{"v":54091000,"d":"54,091,000.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"},"     商品和服务支出",{"v":4843000,"d":"4,843,000.00"},"四、公共安全支出",{"v":103650000,"d":"103,650,000.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"},"     对个人和家庭的补助",{"v":15541000,"d":"15,541,000.00"},"五、教育支出    ",{"v":0,"d":"0.00"}]
[null,null,"     基本专项支出",{"v":21216000,"d":"21,216,000.00"},"六、科学技术支出  ",{"v":0,"d":"0.00"}]
[null,null,"（二）综合补助经费",{"v":18700000,"d":"18,700,000.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["二、其他资金",{"v":0,"d":"0.00"},null,null,"八、社会保障和就业支出  ",{"v":8405000,"d":"8,405,000.00"}]
["    事业收入",{"v":0,"d":"0.00"},null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"}]
["    事业单位经营收入",{"v":0,"d":"0.00"},"二、项目支出",{"v":4800000,"d":"4,800,000.00"},"十、医疗卫生与计划生育支出",{"v":3058000,"d":"3,058,000.00"}]
["    其他收入",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    专项商品和服务支出",{"v":4800000,"d":"4,800,000.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["三、上级补助收入",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出",{"v":0,"d":"0.00"},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},"十九、国土海洋气象等支出\n",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":4078000,"d":"4,078,000.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[" 本  年  收  入  合  计",{"v":119191000,"d":"119,191,000.00"},"  本  年  支  出  合  计",{"v":119191000,"d":"119,191,000.00"},"  本  年  支  出  合  计",{"v":119191000,"d":"119,191,000.00"}]
["五、上年结转、结余收入",{"v":0,"d":"0.00"},"四、对附属单位补助支出",{"v":0,"d":"0.00"},"结转下年"]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[]
["     收    入    合    计 ",{"v":119191000,"d":"119,191,000.00"},"    支    出    合    计 ",{"v":119191000,"d":"119,191,000.00"},"    支    出    合    计 ",{"v":119191000,"d":"119,191,000.00"}]

{"sheet":"03收入预算总表","index":1,"n_rows":30,"n_cols":2,"rows_kept":30,"merged":[[2,0,2,1]],"flags":["formulas_cached_only"]}
[]
[]
["收入预算总表"]
[]
[]
["单位名称：陆丰市公安局"]
[]
["收      入 "]
["项       目 ","2016年预算"]
["一、预算拨款",{"v":119191000,"d":"119,191,000.00"}]
["    一般预算拨款",{"v":119191000,"d":"119,191,000.00"}]
["       其中：一般预算拨款（基本支出） ",{"v":114391000,"d":"114,391,000.00"}]
["             一般预算拨款（项目支出）",{"v":4800000,"d":"4,800,000.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"}]
[]
[]
["二、其他资金",{"v":0,"d":"0.00"}]
["    事业收入",{"v":0,"d":"0.00"}]
["    事业单位经营收入",{"v":0,"d":"0.00"}]
["    其他收入",{"v":0,"d":"0.00"}]
[]
["三、上级补助收入",{"v":0,"d":"0.00"}]
["四、附属单位上缴收入",{"v":0,"d":"0.00"}]
[" 本  年  收  入  合  计",{"v":119191000,"d":"119,191,000.00"}]
["五、上年结转、结余收入",{"v":0,"d":"0.00"}]
[]
[]
["     收    入    合    计 ",{"v":119191000,"d":"119,191,000.00"}]

{"sheet":"04 支出总表（按资金来源） ","index":2,"n_rows":26,"n_cols":13,"rows_kept":26,"merged":[[1,0,1,12],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[3,12,5,12],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算04表"]
["支出预算总表（按资金来源）"]
[{"$nulls":12},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款","项",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**","**",1,2,3,7,8,8,9,10]
[{"$nulls":4},"合计",{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"132","陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"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"}]
[{"$nulls":3},"  132001","  陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},"    公共安全支出",{"v":103650000,"d":"103,650,000.00"},{"v":103650000,"d":"103,650,000.00"},{"v":103650000,"d":"103,650,000.00"},{"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,"      公安",{"v":103650000,"d":"103,650,000.00"},{"v":103650000,"d":"103,650,000.00"},{"v":103650000,"d":"103,650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","01","    ","        行政运行（公安）",{"v":78430000,"d":"78,430,000.00"},{"v":78430000,"d":"78,430,000.00"},{"v":78430000,"d":"78,430,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","02","    ","        一般行政管理事务（公安）",{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"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"}]
["  204","  02","06","    ","        刑事侦查",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","17","    ","        拘押收教场所管理",{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"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"}]
["  204","  02","99","    ","        其他公安支出",{"v":18700000,"d":"18,700,000.00"},{"v":18700000,"d":"18,700,000.00"},{"v":18700000,"d":"18,700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"    社会保障和就业支出",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","01","    ","        归口管理的行政单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"    医疗卫生与计划生育支出",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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,"11",null,null,"      行政事业单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
["  210","  11","01","    ","        行政单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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},"    住房保障支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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,"      住房改革支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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","  02","01","    ","        住房公积金",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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":"05 财政拨款收支预算总表","index":3,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算05表"]
["财政拨款收支预算总表 "]
[{"$nulls":5},"单位：元"]
["收      入 ",null,"支           出 "]
["项       目 ","2016年预算","项         目","预算数 ","项目（按功能分类分类） ","预算数 "]
["一、预算拨款",{"v":119191000,"d":"119,191,000.00"},"一、基本支出",{"v":114391000,"d":"114,391,000.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    一般预算拨款",{"v":119191000,"d":"119,191,000.00"},"（一）正常财政拨款开支",{"v":95691000,"d":"95,691,000.00"},"二、外交支出",{"v":0,"d":"0.00"}]
["    政府性基金预算拨款",{"v":0,"d":"0.00"},"     工资福利支出",{"v":54091000,"d":"54,091,000.00"},"三、国防支出",{"v":0,"d":"0.00"}]
["    国有资本经营预拨拨款",{"v":0,"d":"0.00"},"     商品和服务支出",{"v":4843000,"d":"4,843,000.00"},"四、公共安全支出",{"v":103650000,"d":"103,650,000.00"}]
["    上级转移支付补助",{"v":0,"d":"0.00"},"     对个人和家庭的补助",{"v":15541000,"d":"15,541,000.00"},"五、教育支出    ",{"v":0,"d":"0.00"}]
[null,null,"     基本专项支出",{"v":21216000,"d":"21,216,000.00"},"六、科学技术支出  ",{"v":0,"d":"0.00"}]
[null,null,"（二）综合补助经费",{"v":18700000,"d":"18,700,000.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"八、社会保障和就业支出  ",{"v":8405000,"d":"8,405,000.00"}]
[{"$nulls":4},"九、社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"二、项目支出",{"v":4800000,"d":"4,800,000.00"},"十、医疗卫生与计划生育支出",{"v":3058000,"d":"3,058,000.00"}]
[null,null,"    工资福利支出",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"    专项商品和服务支出",{"v":4800000,"d":"4,800,000.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"    对个人和家庭的补助",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"    债务利息及费用支出",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出（基本建设）",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    资本性支出",{"v":0,"d":"0.00"},"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助（基本建设）",{"v":0,"d":"0.00"},"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"    对企业补助",{"v":0,"d":"0.00"},"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    对社会保障基金补助",{"v":0,"d":"0.00"},"十九、国土海洋气象等支出\n",{"v":0,"d":"0.00"}]
[null,null,"    其他支出",{"v":0,"d":"0.00"},"二十、住房保障支出",{"v":4078000,"d":"4,078,000.00"}]
[null,null,"三、事业单位经营支出",{"v":0,"d":"0.00"},"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十二、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十三、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十四、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十五、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
[null,null,"  本  年  支  出  合  计",{"v":119191000,"d":"119,191,000.00"},"  本  年  支  出  合  计",{"v":119191000,"d":"119,191,000.00"}]
[null,null,"四、对附属单位补助支出",{"v":0,"d":"0.00"},"结转下年"]
[null,null,"五、上缴上级支出",{"v":0,"d":"0.00"}]
[]
["     收    入    合    计 ",{"v":119191000,"d":"119,191,000.00"},"    支    出    合    计 ",{"v":119191000,"d":"119,191,000.00"},"    支    出    合    计 ",{"v":119191000,"d":"119,191,000.00"}]

{"sheet":"06 支出经济科目明细表","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"merged":[[1,0,1,11],[3,0,3,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[3,10,5,10],[3,11,5,11],[4,0,5,0],[4,1,5,1],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算06表"]
["经济分类科目支出明细表"]
[{"$nulls":11},"单位:元"]
["经济科目编码",null,"单位代码和名称","科目名称","合    计","财政预算拨款",{"$nulls":4},"其他资金","上年结余和上下级往来资金收入"]
["类","款",{"$nulls":3},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",1,2,3,7,8,8,9,10]
[null,null,"132001",null,{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"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,null,"  陆丰市公安局",null,{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"v":119191000,"d":"119,191,000.00"},{"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"}]
[301,null,"    工资福利支出",null,{"v":54091000,"d":"54,091,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":54091000,"d":"54,091,000.00"},{"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"}]
["  ",30101,"      ","基本工资",{"v":19865672,"d":"19,865,672.00"},{"v":19865672,"d":"19,865,672.00"},{"v":19865672,"d":"19,865,672.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30102,"      ","津贴补贴",{"v":20156736,"d":"20,156,736.00"},{"v":20156736,"d":"20,156,736.00"},{"v":20156736,"d":"20,156,736.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30103,"      ","奖金",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30108,"      ","机关事业单位基本养老保险缴费",{"v":4610948,"d":"4,610,948.00"},{"v":4610948,"d":"4,610,948.00"},{"v":4610948,"d":"4,610,948.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30111,"      ","公务员医疗补助缴费",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
["  ",30113,"      ","住房公积金",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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"}]
["  ",30199,"      ","其他工资福利支出",{"v":2321644,"d":"2,321,644.00"},{"v":2321644,"d":"2,321,644.00"},{"v":2321644,"d":"2,321,644.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[302,null,"    商品和服务支出",null,{"v":56695000,"d":"56,695,000.00"},{"v":56695000,"d":"56,695,000.00"},{"v":56695000,"d":"56,695,000.00"},{"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"}]
["  ",30201,"      ","办公费",{"v":28665000,"d":"28,665,000.00"},{"v":28665000,"d":"28,665,000.00"},{"v":28665000,"d":"28,665,000.00"},{"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"}]
["  ",30213,"      ","维修(护)费",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"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"}]
["  ",30216,"      ","培训费",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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"}]
["  ",30231,"      ","公务用车运行维护费",{"v":1840000,"d":"1,840,000.00"},{"v":1840000,"d":"1,840,000.00"},{"v":1840000,"d":"1,840,000.00"},{"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"}]
["  ",30299,"      ","其他商品和服务支出",{"v":25290000,"d":"25,290,000.00"},{"v":25290000,"d":"25,290,000.00"},{"v":25290000,"d":"25,290,000.00"},{"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"}]
[303,null,"    对个人和家庭的补助",null,{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"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"}]
["  ",30301,"      ","离休费",{"v":985660,"d":"985,660.00"},{"v":985660,"d":"985,660.00"},{"v":985660,"d":"985,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ",30302,"      ","退休费",{"v":7419340,"d":"7,419,340.00"},{"v":7419340,"d":"7,419,340.00"},{"v":7419340,"d":"7,419,340.00"},{"v":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":"07 预算拨款-支出预算表（功能经济对应）","index":5,"n_rows":25,"n_cols":16,"rows_kept":25,"merged":[[1,0,1,15],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算07表"]
["支出预算总表（按支出构成）"]
[{"$nulls":15},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总    计"]
["类","款","项",{"$nulls":3},"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","债务还本支出 ","基本建设支出","其他资本性支出","其他支出"]
["**","**","**",null,"**",1,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,9,10,11,12]
[{"$nulls":4},"合计",{"v":119191000,"d":"119,191,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":49559000,"d":"49,559,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"132","陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":49559000,"d":"49,559,000.00"},{"v":8405000,"d":"8,405,000.00"},{"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"}]
[{"$nulls":3},"  132001","  陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":49559000,"d":"49,559,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,{"$nulls":3},"    公共安全支出",{"v":103650000,"d":"103,650,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":49559000,"d":"49,559,000.00"},{"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"}]
[null,"02",null,null,"      公安",{"v":103650000,"d":"103,650,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":49559000,"d":"49,559,000.00"},{"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"}]
[204,"  02","01","    ","        行政运行（公安）",{"v":78430000,"d":"78,430,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":24339000,"d":"24,339,000.00"},{"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"}]
[204,"  02","02","    ","        一般行政管理事务（公安）",{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,"  02","06","    ","        刑事侦查",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[204,"  02","17","    ","        拘押收教场所管理",{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"},{"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"},{"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":18700000,"d":"18,700,000.00"},{"v":0,"d":"0.00"},{"v":18700000,"d":"18,700,000.00"},{"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"}]
[208,{"$nulls":3},"    社会保障和就业支出",{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,"  05","01","    ","        归口管理的行政单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[210,{"$nulls":3},"    医疗卫生与计划生育支出",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
[null,"11",null,null,"      行政事业单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
[210,"  11","01","    ","        行政单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
[221,{"$nulls":3},"    住房保障支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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"}]
[null,"02",null,null,"      住房改革支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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"}]
[221,"  02","01","    ","        住房公积金",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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"}]

{"sheet":"08 预算拨款-支出预算表（按支出构成）","index":6,"n_rows":27,"n_cols":15,"rows_kept":27,"merged":[[1,0,1,14],[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,3,13],[3,14,6,14],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,7,4,12],[4,13,6,13],[5,7,6,7],[5,8,5,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"预算08表"]
["预算拨款支出预算总表（按支出构成）"]
[{"$nulls":14},"单位：元"]
["功能科目编码",null,null,"单位代码","单位名称（科目）","总    计","基本支出",{"$nulls":7},"项目支出"]
["类","款","项",{"$nulls":3},"合计","日常预算拨款",{"$nulls":5},"综合补助经费"]
[{"$nulls":7},"小计","行政性支出",{"$nulls":3},"对个人和家庭补助支出"]
[{"$nulls":8},"小计","工资福利支出","商品和服务支出","基本专项支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10]
[{"$nulls":4},"合计",{"v":119191000,"d":"119,191,000.00"},{"v":114391000,"d":"114,391,000.00"},{"v":95691000,"d":"95,691,000.00"},{"v":87286000,"d":"87,286,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":18700000,"d":"18,700,000.00"},{"v":4800000,"d":"4,800,000.00"}]
[{"$nulls":3},"132","陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":114391000,"d":"114,391,000.00"},{"v":95691000,"d":"95,691,000.00"},{"v":87286000,"d":"87,286,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":18700000,"d":"18,700,000.00"},{"v":4800000,"d":"4,800,000.00"}]
[{"$nulls":3},"  132001","  陆丰市公安局",{"v":119191000,"d":"119,191,000.00"},{"v":114391000,"d":"114,391,000.00"},{"v":95691000,"d":"95,691,000.00"},{"v":87286000,"d":"87,286,000.00"},{"v":61227000,"d":"61,227,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":18700000,"d":"18,700,000.00"},{"v":4800000,"d":"4,800,000.00"}]
["204",{"$nulls":3},"    公共安全支出",{"v":103650000,"d":"103,650,000.00"},{"v":98850000,"d":"98,850,000.00"},{"v":80150000,"d":"80,150,000.00"},{"v":80150000,"d":"80,150,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":18700000,"d":"18,700,000.00"},{"v":4800000,"d":"4,800,000.00"}]
[null,"02",null,null,"      公安",{"v":103650000,"d":"103,650,000.00"},{"v":98850000,"d":"98,850,000.00"},{"v":80150000,"d":"80,150,000.00"},{"v":80150000,"d":"80,150,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":18700000,"d":"18,700,000.00"},{"v":4800000,"d":"4,800,000.00"}]
["  204","  02","01","    ","        行政运行（公安）",{"v":78430000,"d":"78,430,000.00"},{"v":73630000,"d":"73,630,000.00"},{"v":73630000,"d":"73,630,000.00"},{"v":73630000,"d":"73,630,000.00"},{"v":54091000,"d":"54,091,000.00"},{"v":4843000,"d":"4,843,000.00"},{"v":14696000,"d":"14,696,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4800000,"d":"4,800,000.00"}]
["  204","  02","02","    ","        一般行政管理事务（公安）",{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","06","    ","        刑事侦查",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","17","    ","        拘押收教场所管理",{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  204","  02","99","    ","        其他公安支出",{"v":18700000,"d":"18,700,000.00"},{"v":18700000,"d":"18,700,000.00"},{"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":18700000,"d":"18,700,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"    社会保障和就业支出",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"      行政事业单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  05","01","    ","        归口管理的行政单位离退休",{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8405000,"d":"8,405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"    医疗卫生与计划生育支出",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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,"11",null,null,"      行政事业单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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"}]
["  210","  11","01","    ","        行政单位医疗",{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"v":3058000,"d":"3,058,000.00"},{"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},"    住房保障支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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,"      住房改革支出",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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","  02","01","    ","        住房公积金",{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"v":4078000,"d":"4,078,000.00"},{"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":"09 预算拨款的基本专项支出","index":7,"n_rows":23,"n_cols":9,"rows_kept":23,"merged":[[1,2,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,8],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算09表"]
[]
[{"$nulls":8},"单位：元"]
["功能科目类","功能科目款","单位代码","项目名称（单位/科目）","财政预算拨款"]
[{"$nulls":4},"合计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",2,3,7,8,8]
[{"$nulls":3},"合计",{"v":21216000,"d":"21,216,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":21216000,"d":"21,216,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20402",null,null,{"v":21216000,"d":"21,216,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"陆丰市公安局",null,{"v":21216000,"d":"21,216,000.00"},{"v":21216000,"d":"21,216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","民警培训费",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","通讯网络维护费",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","110报警中心经费",{"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"}]
["  ","  ","  ","窗口信息维护费",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","执勤津贴",{"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"}]
["  ","  ","  ","基层派出所、中队经费",{"v":6520000,"d":"6,520,000.00"},{"v":6520000,"d":"6,520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","绩效考核经费",{"v":2200000,"d":"2,200,000.00"},{"v":2200000,"d":"2,200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","专项办案经费",{"v":5300000,"d":"5,300,000.00"},{"v":5300000,"d":"5,300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","涉案财管中心经费",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","刑侦经费",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","犯人给养及医疗费",{"v":2400000,"d":"2,400,000.00"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","拘留所经费",{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"10 预算拨款的项目支出","index":8,"n_rows":12,"n_cols":10,"rows_kept":12,"merged":[[1,2,1,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,3,8],[3,9,5,9],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算10表"]
[]
[{"$nulls":9},"单位：元"]
["功能科目类 ","功能科目款","单位代码","项目名称（单位/科目）","财政预算拨款",{"$nulls":4},"预算执行计划"]
[{"$nulls":4},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[]
["**","**","**","**",2,3,7,8,8]
[{"$nulls":3},"合计",{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["204",{"$nulls":3},{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20402",null,null,{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"陆丰市公安局",null,{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","  ","“平安陆丰”治安视频",{"v":4800000,"d":"4,800,000.00"},{"v":4800000,"d":"4,800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"11 政府采购预算表","index":9,"n_rows":8,"n_cols":16,"rows_kept":8,"merged":[[1,0,1,15],[4,0,6,0],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,6,6],[4,7,6,7],[4,8,4,14],[4,15,6,15],[5,1,6,1],[5,2,6,2],[5,8,6,8],[5,9,5,13],[5,14,6,14]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算11表"]
["政  府  采  购  表"]
[]
[{"$nulls":15},"金额单位:元"]
["单位名称","项          目",null,"规格","计量单位","单价\n(元)","采购数量","采购金额","资金来源",{"$nulls":6},"计划采购或开工时间"]
[null,"采购项目","名称",{"$nulls":5},"合计","财政拨款（补助）",{"$nulls":4},"其他资金"]
[{"$nulls":9},"小计","一般预算拨款","基金预算拨款","国有资本经营预算拨款","上级转移支付补助"]
[null,"**","**","**","**",1,2,3,4,5,6,7,8,9,10,11]

{"sheet":"g08政府性基金预算财政拨款支出决算表","index":10,"n_rows":16,"n_cols":9,"rows_kept":16,"merged":[[0,0,0,8],[2,1,2,2],[3,0,3,2],[3,3,6,3],[3,4,6,4],[3,5,3,7],[3,8,6,8],[4,0,6,1],[4,2,6,2],[4,5,6,5],[4,6,6,6],[4,7,6,7],[7,0,7,2],[8,0,8,2],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,8]],"flags":["formulas_cached_only"]}
["政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":8},"公开08表"]
["部门：","陆丰市公安局",{"$nulls":6},"单位：万元"]
["项    目",null,null,"年初结转和结余","本年收入","本年支出",null,null,"年末结转和结余"]
["功能分类科目编码",null,"科目名称",null,null,"小计","基本支出  ","项目支出"]
[]
[]
["栏次",null,null,1,2,3,4,5,6]
["合计"]
[]
[]
[]
[]
[]
[]
["注：本表反映部门本年度政府性基金预算财政拨款收入支出及结转和结余情况。"]

{"sheet":"三公经费预算表","index":11,"n_rows":10,"n_cols":2,"rows_kept":10,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["2016年部门财政拨款“三公”经费预算表"]
[]
["单位名称：\u007f陆丰市公安局","单位：万元"]
["项目","金额"]
["“三公”经费",{"v":184,"d":"184.00"}]
["      其中：（一）因公出国（境）支出",{"v":0,"d":"0.00"}]
["            （二）公务用车购置及运行维护支出",{"v":184,"d":"184.00"}]
["                 1、公务用车购置",{"v":0,"d":"0.00"}]
["                 2、公务用车运行维护费",{"v":184,"d":"184.00"}]
["            （三）公务接待费支出",{"v":0,"d":"0.00"}]