{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["CA01 收支决算总表","CA02 财政拨款支出决算表","CA03 “三公”经费支出决算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"CA01 收支决算总表","index":0,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[2,0,2,2],[2,0,2,2],[2,0,2,2],[2,3,2,8],[2,3,2,8],[2,3,2,8],[2,3,2,8],[2,3,2,8],[2,3,2,8],[27,3,27,6],[27,3,27,6],[27,3,27,6],[27,3,27,6],[28,3,28,6],[28,3,28,6],[28,3,28,6],[28,3,28,6],[29,3,29,6],[29,3,29,6],[29,3,29,6],[29,3,29,6],[30,3,30,6],[30,3,30,6],[30,3,30,6],[30,3,30,6],[31,3,31,6],[31,3,31,6],[31,3,31,6],[31,3,31,6],[32,3,32,6],[32,3,32,6],[32,3,32,6],[32,3,32,6],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8],[33,0,33,8]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"收支决算总表"]
["编制单位：樟树市公安局",null,null,"2014年12月",{"$nulls":4},"金额单位：元"]
["收入","","","支出","","","","",""]
["项目","行次","决算数","项目(按支出类别)","行次","决算数","项目(按功能分类)","行次","决算数"]
["栏次","","1","栏次","","2","栏次","","3"]
["一、财政拨款","1",{"v":71473259.31,"d":"71,473,259.31"},"一、基本支出","29",{"v":70174089.22,"d":"70,174,089.22"},"一、一般公共服务支出","51",{"v":0,"d":"0.00"}]
["　　其中：经费拨款（补助）","2",{"v":71473259.31,"d":"71,473,259.31"},"      工资福利支出","30",{"v":33939317.94,"d":"33,939,317.94"},"二、外交支出","52",{"v":0,"d":"0.00"}]
["　　      专项收入","3",{"v":0,"d":"0.00"},"      商品和服务支出","31",{"v":31419260.7,"d":"31,419,260.70"},"三、国防支出","53",{"v":0,"d":"0.00"}]
["          政府性基金收入","4",{"v":0,"d":"0.00"},"      对个人和家庭的补助","32",{"v":4815510.58,"d":"4,815,510.58"},"四、公共安全支出","54",{"v":66657748.73,"d":"66,657,748.73"}]
["　　      预算内投资收入","5",{"v":0,"d":"0.00"},"      其他资本性支出","33",{"v":0,"d":"0.00"},"五、教育支出","55",{"v":0,"d":"0.00"}]
["二、事业收入","6",{"v":0,"d":"0.00"},"二、项目支出","34",{"v":1299170.09,"d":"1,299,170.09"},"六、科学技术支出","56",{"v":0,"d":"0.00"}]
["三、事业单位经营收入","7",{"v":0,"d":"0.00"},"      工资福利支出","35",{"v":0,"d":"0.00"},"七、文化体育与传媒支出","57",{"v":0,"d":"0.00"}]
["四、其他收入","8",{"v":0,"d":"0.00"},"      商品和服务支出","36",{"v":0,"d":"0.00"},"八、社会保障和就业支出","58",{"v":4815510.58,"d":"4,815,510.58"}]
["五、附属单位上缴收入","9",{"v":0,"d":"0.00"},"      对个人和家庭的补助","37",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出","59",{"v":0,"d":"0.00"}]
["六、上级补助收入","10",{"v":0,"d":"0.00"},"      对企事业单位的补贴","38",{"v":0,"d":"0.00"},"十、节能环保支出","60",{"v":0,"d":"0.00"}]
["","11","","      债务利息支出","39",{"v":0,"d":"0.00"},"十一、城乡社区支出","61",{"v":0,"d":"0.00"}]
["","12","","      债务还本支出","40","-","十二、农林水支出","62",{"v":0,"d":"0.00"}]
["","13","","      基本建设支出","41",{"v":0,"d":"0.00"},"十三、交通运输支出","63",{"v":0,"d":"0.00"}]
["","14","","      其他资本性支出","42",{"v":1299170.09,"d":"1,299,170.09"},"十四、资源勘探电力信息等支出","64",{"v":0,"d":"0.00"}]
["","15","","      其他相关支出","43",{"v":0,"d":"0.00"},"十五、商业服务业等支出","65",{"v":0,"d":"0.00"}]
["","16","","三、事业单位经营支出","44",{"v":0,"d":"0.00"},"十六、金融支出","66",{"v":0,"d":"0.00"}]
["","17","","四、对附属单位补助支出","45",{"v":0,"d":"0.00"},"十七、援助其他地区支出","67",{"v":0,"d":"0.00"}]
["","18","","五、上缴上级支出","46",{"v":0,"d":"0.00"},"十八、国土海洋气象等支出","68",{"v":0,"d":"0.00"}]
["","19","","","47","","十九、住房保障支出","69",{"v":0,"d":"0.00"}]
["","20","","","48","","二十、粮油物资储备支出","70",{"v":0,"d":"0.00"}]
["","21","","","49","","二十一、国债还本付息支出","71",{"v":0,"d":"0.00"}]
["","22","","","50","","二十二、其他支出","72",{"v":0,"d":"0.00"}]
["本年收入合计","23",{"v":71473259.31,"d":"71,473,259.31"},"本年支出合计","","","","73",{"v":71473259.31,"d":"71,473,259.31"}]
["    用事业基金弥补收支差额","24",{"v":0,"d":"0.00"},"结余分配","","","","74",{"v":0,"d":"0.00"}]
["    上年结转和结余","25",{"v":0,"d":"0.00"},"年末结转和结余","","","","75",{"v":0,"d":"0.00"}]
["      其中：财政拨款结转和结余","26",{"v":0,"d":"0.00"},"","","","","76",""]
["           其他结转和结余","27",{"v":0,"d":"0.00"},"","","","","77",""]
["合计","28",{"v":71473259.31,"d":"71,473,259.31"},"合计","","","","78",{"v":71473259.31,"d":"71,473,259.31"}]
["注：表中2行、3行、4行、5行根据部门预算口径分析统计填列，其余数据由2014年度部门决算财决01表、财决05-1表、财决05-2表提取生成。","","","","","","","",""]
[]
[{"$nulls":3},"— %d —"]

{"sheet":"CA02 财政拨款支出决算表","index":1,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[2,0,3,2],[2,0,3,2],[2,0,3,2],[2,0,3,2],[2,0,3,2],[2,0,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4],[2,5,3,5],[2,5,3,5],[2,6,3,6],[2,6,3,6],[2,7,3,7],[2,7,3,7],[2,8,3,8],[2,8,3,8],[2,9,3,9],[2,9,3,9],[2,10,3,10],[2,10,3,10],[2,11,3,11],[2,11,3,11],[2,12,3,12],[2,12,3,12],[2,13,3,13],[2,13,3,13],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[6,0,6,2],[6,0,6,2],[6,0,6,2],[7,0,7,2],[7,0,7,2],[7,0,7,2],[8,0,8,2],[8,0,8,2],[8,0,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13],[30,0,30,13]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"财政拨款支出决算表"]
["编制单位：樟树市公安局",{"$nulls":6},"2014年12月",{"$nulls":5},"金额单位：元"]
["支出功能分类科目编码","","","科目名称","小计","工资福利支出"," 商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","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","其他相关支出"]
["","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10"]
["","","","合计",{"v":71473259.31,"d":"71,473,259.31"},{"v":33939317.94,"d":"33,939,317.94"},{"v":31419260.7,"d":"31,419,260.70"},{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1299170.09,"d":"1,299,170.09"},{"v":0,"d":"0.00"}]
["204","","","公共安全支出",{"v":66657748.73,"d":"66,657,748.73"},{"v":33939317.94,"d":"33,939,317.94"},{"v":31419260.7,"d":"31,419,260.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1299170.09,"d":"1,299,170.09"},{"v":0,"d":"0.00"}]
["20401","","","武装警察",{"v":8520000,"d":"8,520,000.00"},{"v":0,"d":"0.00"},{"v":8520000,"d":"8,520,000.00"},{"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"}]
["2040103","","","  消防",{"v":8000000,"d":"8,000,000.00"},{"v":0,"d":"0.00"},{"v":8000000,"d":"8,000,000.00"},{"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"}]
["2040104","","","  警卫",{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":520000,"d":"520,000.00"},{"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"}]
["20402","","","公安",{"v":54387748.73,"d":"54,387,748.73"},{"v":33939317.94,"d":"33,939,317.94"},{"v":19149260.7,"d":"19,149,260.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1299170.09,"d":"1,299,170.09"},{"v":0,"d":"0.00"}]
["2040201","","","  行政运行",{"v":40007112.95,"d":"40,007,112.95"},{"v":33939317.94,"d":"33,939,317.94"},{"v":4768624.92,"d":"4,768,624.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1299170.09,"d":"1,299,170.09"},{"v":0,"d":"0.00"}]
["2040204","","","  治安管理",{"v":2506863,"d":"2,506,863.00"},{"v":0,"d":"0.00"},{"v":2506863,"d":"2,506,863.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040205","","","  国内安全保卫",{"v":1015500,"d":"1,015,500.00"},{"v":0,"d":"0.00"},{"v":1015500,"d":"1,015,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040206","","","  刑事侦查",{"v":1724315,"d":"1,724,315.00"},{"v":0,"d":"0.00"},{"v":1724315,"d":"1,724,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040207","","","  经济犯罪侦查",{"v":1086330,"d":"1,086,330.00"},{"v":0,"d":"0.00"},{"v":1086330,"d":"1,086,330.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040208","","","  出入境管理",{"v":805254,"d":"805,254.00"},{"v":0,"d":"0.00"},{"v":805254,"d":"805,254.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040210","","","  防范和处理邪教犯罪",{"v":739023,"d":"739,023.00"},{"v":0,"d":"0.00"},{"v":739023,"d":"739,023.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040211","","","  禁毒管理",{"v":563600,"d":"563,600.00"},{"v":0,"d":"0.00"},{"v":563600,"d":"563,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040212","","","  道路交通管理",{"v":2132200,"d":"2,132,200.00"},{"v":0,"d":"0.00"},{"v":2132200,"d":"2,132,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040215","","","  居民身份证管理",{"v":145700,"d":"145,700.00"},{"v":0,"d":"0.00"},{"v":145700,"d":"145,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040216","","","  网络运行及维护",{"v":601795,"d":"601,795.00"},{"v":0,"d":"0.00"},{"v":601795,"d":"601,795.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040217","","","  拘押收教场所管理",{"v":490365.78,"d":"490,365.78"},{"v":0,"d":"0.00"},{"v":490365.78,"d":"490,365.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040219","","","  信息化建设",{"v":349445,"d":"349,445.00"},{"v":0,"d":"0.00"},{"v":349445,"d":"349,445.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2040299","","","  其他公安支出",{"v":2220245,"d":"2,220,245.00"},{"v":0,"d":"0.00"},{"v":2220245,"d":"2,220,245.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20499","","","其他公共安全支出",{"v":3750000,"d":"3,750,000.00"},{"v":0,"d":"0.00"},{"v":3750000,"d":"3,750,000.00"},{"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"}]
["2049901","","","  其他公共安全支出",{"v":3750000,"d":"3,750,000.00"},{"v":0,"d":"0.00"},{"v":3750000,"d":"3,750,000.00"},{"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","","","社会保障和就业支出",{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","","","  归口管理的行政单位离退休",{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4815510.58,"d":"4,815,510.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：本表由2014年度部门决算财决08表、财决10表提取生成","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"CA03 “三公”经费支出决算表","index":2,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[2,0,3,1],[2,0,3,1],[2,0,3,1],[2,0,3,1],[2,2,3,3],[2,2,3,3],[2,2,3,3],[2,2,3,3],[2,4,3,5],[2,4,3,5],[2,4,3,5],[2,4,3,5],[2,6,2,10],[2,6,2,10],[2,6,2,10],[2,6,2,10],[2,6,2,10],[3,7,3,8],[3,7,3,8],[3,9,3,10],[3,9,3,10],[4,0,4,1],[4,0,4,1],[4,2,4,3],[4,2,4,3],[4,4,4,5],[4,4,4,5],[4,7,4,8],[4,7,4,8],[4,9,4,10],[4,9,4,10],[5,0,5,1],[5,0,5,1],[5,2,5,3],[5,2,5,3],[5,4,5,5],[5,4,5,5],[5,7,5,8],[5,7,5,8],[5,9,5,10],[5,9,5,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[6,0,6,10],[7,0,7,4],[7,0,7,4],[7,0,7,4],[7,0,7,4],[7,0,7,4],[7,6,7,8],[7,6,7,8],[7,6,7,8],[9,0,9,2],[9,0,9,2],[9,0,9,2],[11,0,11,3],[11,0,11,3],[11,0,11,3],[11,0,11,3],[11,5,11,8],[11,5,11,8],[11,5,11,8],[11,5,11,8],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10],[12,0,12,10]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"“三公”经费支出决算表"]
["编制单位：樟树市公安局",{"$nulls":4},"2014年度",{"$nulls":4},"金额单位：元"]
["“三公”经费支出总额","","因公出国（境）支出","","公务接待费支出","","公务用车购置及运行维护费支出","","","",""]
["","","","","","","小计","公务用车购置","","公务用车运行维护费",""]
["1","","2","","3","","4","5","","6",""]
[{"v":958799,"d":"958,799.00"},"",{"v":0,"d":"0.00"},"",{"v":868799,"d":"868,799.00"},"",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},"",{"v":90000,"d":"90,000.00"},""]
["补充资料：","","","","","","","","","",""]
["1.因公出国（境）团组情况：本年度本单位安排的出国（境）团组","","","","",0,"个，参 加 其 他 单 位 组 织 的 出 国（境）团组","","",0,"人，"]
["全年因公出国（境）累计",0,"人次。","","","","","","","",""]
["2.公务接待情况：本年度本单位国内公务接待","","",{"v":1201,"d":"1,201"},"批次，",{"v":1203,"d":"1,203"},"人次，          共",{"v":868799,"d":"868,799.00"},"元；外事接待",0,"批次，"]
[0,"人次，",{"v":0,"d":"0.00"},"元。","","","","","","",""]
["3.公务用车购置及保有情况：本年度本单位购置公务用车","","元。","",0,"辆，  年 末 开 支 运 行 维 护 费 的 公 务 用 车 保 有 量","","","",10,"辆。"]
["注：本表由2014年度部门决算财决05表提取生成，补充资料需填数据。","","","","","","","","","",""]
[]
[{"$nulls":5},"— %d —"]