{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["收支总表","一般公共预算支出表","一般公共预算基本支出表","三公经费","政府性基金预算支出表","部门收入表","部门支出表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[1,1,1,6],[4,1,4,2],[4,3,4,6]],"flags":["formulas_cached_only"]}
[null,"附件4"]
[null,"2018年财政拨款收支总表"]
[]
[null,"单位：","遂溪县公安局",{"$nulls":3},"单位：元"]
[null,"收  入",null,"支  出"]
[null,"项目","2018年预算","项目","合计","一般公共预算","政府性基金预算"]
[null,"一、预算拨款",{"v":142082118,"d":"142,082,118"},"一、一般公共服务支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   一般预算拨款",{"v":130888231,"d":"130,888,231"},"二、外交支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   基金预算拨款",{"v":11193887,"d":"11,193,887"},"三、国防支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"二、预算外资金",0,"四、公共安全支出",{"v":114270951,"d":"114,270,951 "},{"v":114270951,"d":"114,270,951 "},{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",0,"五、教育支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",0,"六、科学技术支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",0,"七、文化体育与传媒支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"   其他预算外资金",0,"八、社会保障和就业支出 ",{"v":11714908,"d":"11,714,908 "},{"v":11714908,"d":"11,714,908 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"九、社会保险基金支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十、医疗卫生支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十一、节能环保支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"十二、城乡社区支出",{"v":11193887,"d":"11,193,887 "},{"v":0,"d":"0 "},{"v":11193887,"d":"11,193,887 "}]
[{"$nulls":3},"十三、农林水支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"三、事业收入（不含预算外资金）",0,"十四、交通运输支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",0,"十五、资源勘探电力信息等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"五、其他收入",0,"十六、商业服务业等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"六、上级补助收入",0,"十七、金融支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",0,"十八、援助其他地区支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",0,"十九、国土海洋气象等支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",0,"二十、住房保障支出",{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十一、粮油物资储备支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十二、预备费",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十三、债务还本支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十四、债务付息支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十五、其他支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"二十六、转移性支出",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"收入总计",{"v":142082118,"d":"142,082,118"},"支出总计",{"v":142082118,"d":"142,082,118 "},{"v":130888231,"d":"130,888,231 "},{"v":11193887,"d":"11,193,887 "}]

{"sheet":"一般公共预算支出表","index":1,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件5"]
[null,null,"2018年一般公共预算支出表"]
[]
[null,"单位：","遂溪县公安局",{"$nulls":3},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":130888231,"d":"130,888,231 "},{"v":130888231,"d":"130,888,231 "},{"v":130888231,"d":"130,888,231 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":11714908,"d":"11,714,908 "},{"v":11714908,"d":"11,714,908 "},{"v":11714908,"d":"11,714,908 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2049901】其他公共安全支出",{"v":9730550,"d":"9,730,550 "},{"v":9730550,"d":"9,730,550 "},{"v":9730550,"d":"9,730,550 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040201】行政运行（公安）",{"v":79511841,"d":"79,511,841 "},{"v":79511841,"d":"79,511,841 "},{"v":79511841,"d":"79,511,841 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040299】其他公安支出",{"v":13468560,"d":"13,468,560 "},{"v":13468560,"d":"13,468,560 "},{"v":13468560,"d":"13,468,560 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040212】道路交通管理",{"v":3290000,"d":"3,290,000 "},{"v":3290000,"d":"3,290,000 "},{"v":3290000,"d":"3,290,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040211】禁毒管理",{"v":5300000,"d":"5,300,000 "},{"v":5300000,"d":"5,300,000 "},{"v":5300000,"d":"5,300,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040204】治安管理",{"v":2970000,"d":"2,970,000 "},{"v":2970000,"d":"2,970,000 "},{"v":2970000,"d":"2,970,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"一般公共预算基本支出表","index":2,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[1,1,1,6],[4,1,6,1],[4,2,6,2],[4,3,5,6]],"flags":["formulas_cached_only"]}
[null,"附件7"]
[null,"2018年一般公共预算基本支出表（部门经济分类）"]
[]
[null,"单位：","遂溪县公安局",{"$nulls":3},"    单位：元"]
[null,"经济科目名称","总计","一般公共预算拨款"]
[]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":102707681,"d":"102,707,681 "},{"v":102707681,"d":"102,707,681 "},{"v":102707681,"d":"102,707,681 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"工资福利支出",{"v":56019109,"d":"56,019,109 "},{"v":56019109,"d":"56,019,109 "},{"v":56019109,"d":"56,019,109 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  津贴补贴",{"v":24174396,"d":"24,174,396 "},{"v":24174396,"d":"24,174,396 "},{"v":24174396,"d":"24,174,396 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他工资福利支出",{"v":9074400,"d":"9,074,400 "},{"v":9074400,"d":"9,074,400 "},{"v":9074400,"d":"9,074,400 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  奖金",{"v":1374457,"d":"1,374,457 "},{"v":1374457,"d":"1,374,457 "},{"v":1374457,"d":"1,374,457 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  基本工资",{"v":16493484,"d":"16,493,484 "},{"v":16493484,"d":"16,493,484 "},{"v":16493484,"d":"16,493,484 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  住房公积金",{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"商品和服务支出",{"v":31007160,"d":"31,007,160 "},{"v":31007160,"d":"31,007,160 "},{"v":31007160,"d":"31,007,160 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务接待费",{"v":400000,"d":"400,000 "},{"v":400000,"d":"400,000 "},{"v":400000,"d":"400,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  公务用车运行维护费",{"v":4600000,"d":"4,600,000 "},{"v":4600000,"d":"4,600,000 "},{"v":4600000,"d":"4,600,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他交通费用",{"v":2142000,"d":"2,142,000 "},{"v":2142000,"d":"2,142,000 "},{"v":2142000,"d":"2,142,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他商品和服务支出",{"v":22838560,"d":"22,838,560 "},{"v":22838560,"d":"22,838,560 "},{"v":22838560,"d":"22,838,560 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  邮电费",{"v":1026600,"d":"1,026,600 "},{"v":1026600,"d":"1,026,600 "},{"v":1026600,"d":"1,026,600 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"对个人和家庭的补助",{"v":15681412,"d":"15,681,412 "},{"v":15681412,"d":"15,681,412 "},{"v":15681412,"d":"15,681,412 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  离休费",{"v":104000,"d":"104,000 "},{"v":104000,"d":"104,000 "},{"v":104000,"d":"104,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  退休费",{"v":10406624,"d":"10,406,624 "},{"v":10406624,"d":"10,406,624 "},{"v":10406624,"d":"10,406,624 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  生活补助",{"v":121680,"d":"121,680 "},{"v":121680,"d":"121,680 "},{"v":121680,"d":"121,680 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"  其他对个人和家庭的补助",{"v":5049108,"d":"5,049,108 "},{"v":5049108,"d":"5,049,108 "},{"v":5049108,"d":"5,049,108 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"三公经费","index":3,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,1,1,2],[11,1,11,2]],"flags":["formulas_cached_only"]}
[null,"附件9"]
[null,"    2018年“三公”经费部门预算统计表"]
[]
[null,"单位：遂溪县公安局","单位：元"]
[null,"项目","本年预算数"]
[null,"合计",{"v":5000000,"d":"5,000,000.00"}]
[null,"1、因公出国(境）费用",{"v":0,"d":"0.00"}]
[null,"2、公务接待费",{"v":400000,"d":"400,000.00"}]
[null,"3、公务用车费",{"v":4600000,"d":"4,600,000.00"}]
[null,"其中：（1）公务用车运行维护费",{"v":4600000,"d":"4,600,000.00"}]
[null,"（2）公务用车购置",{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表","index":4,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[null,"附件6"]
[]
[null,"2018年政府性基金预算支出表"]
[]
[]
[null,"单位：遂溪县公安局","    单位：元"]
[null,"功能科目","基金预算拨款"]
[null,"合计",{"v":11193887,"d":"11,193,887 "}]
[null,"【2120899】其他国有土地使用权出让收入安排的支出",{"v":2000000,"d":"2,000,000 "}]
[null,"【2120803】城市建设支出",{"v":9193887,"d":"9,193,887 "}]

{"sheet":"部门收入表","index":5,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,2]],"flags":["formulas_cached_only"]}
[null,"附件2"]
[null,"2018年部门收入表"]
[]
[null,null,"单位：元"]
[null,"单位：遂溪县公安局"]
[null,"项目","2018年预算"]
[null,"一、预算拨款",{"v":142082118,"d":"142,082,118 "}]
[null,"   一般预算拨款",{"v":130888231,"d":"130,888,231 "}]
[null,"   基金预算拨款",{"v":11193887,"d":"11,193,887 "}]
[null,"二、预算外资金",{"v":0,"d":"0 "}]
[null,"   行政事业性收费收入",{"v":0,"d":"0 "}]
[null,"   主管部门集中收入",{"v":0,"d":"0 "}]
[null,"   纳入预算外管理基金收入",{"v":0,"d":"0 "}]
[null,"   其他预算外资金",{"v":0,"d":"0 "}]
[]
[]
[]
[]
[]
[null,"三、事业收入（不含预算外资金）",{"v":0,"d":"0 "}]
[null,"四、单位经营服务性收入",{"v":0,"d":"0 "}]
[null,"五、其他收入",{"v":0,"d":"0 "}]
[null,"六、上级补助收入",{"v":0,"d":"0 "}]
[null,"七、附属单位上缴收入",{"v":0,"d":"0 "}]
[null,"八、用事业基金弥补收支差额",{"v":0,"d":"0 "}]
[null,"九、上年结转、结余",{"v":0,"d":"0 "}]
{"$rows_empty":7}
[null,"收入总计",{"v":142082118,"d":"142,082,118 "}]

{"sheet":"部门支出表","index":6,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[4,1,6,1],[4,2,6,2],[4,3,5,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,4,12],[5,10,6,10],[5,11,6,11],[5,12,6,12]],"flags":["formulas_cached_only"]}
[null,"附件3"]
[null,null,"2018年部门支出表"]
[]
[null,"单位：","遂溪县公安局",{"$nulls":9},"    单位：元"]
[null,"功能科目名称","总计","一般公共预算拨款",{"$nulls":3},"基金预算拨款","国有资本经营预算拨款","财政专户拨款","其他资金"]
[{"$nulls":10},"事业收入","事业单位经营收入","其他收入"]
[{"$nulls":3},"小计","预算经费安排拨款","专项收入安排拨款","其他非税收入安排拨款"]
[null,"合计",{"v":142082118,"d":"142,082,118 "},{"v":130888231,"d":"130,888,231 "},{"v":130888231,"d":"130,888,231 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":11193887,"d":"11,193,887 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040201】行政运行（公安）",{"v":79511841,"d":"79,511,841 "},{"v":79511841,"d":"79,511,841 "},{"v":79511841,"d":"79,511,841 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040204】治安管理",{"v":2970000,"d":"2,970,000 "},{"v":2970000,"d":"2,970,000 "},{"v":2970000,"d":"2,970,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040211】禁毒管理",{"v":5300000,"d":"5,300,000 "},{"v":5300000,"d":"5,300,000 "},{"v":5300000,"d":"5,300,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040212】道路交通管理",{"v":3290000,"d":"3,290,000 "},{"v":3290000,"d":"3,290,000 "},{"v":3290000,"d":"3,290,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2040299】其他公安支出",{"v":13468560,"d":"13,468,560 "},{"v":13468560,"d":"13,468,560 "},{"v":13468560,"d":"13,468,560 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2049901】其他公共安全支出",{"v":9730550,"d":"9,730,550 "},{"v":9730550,"d":"9,730,550 "},{"v":9730550,"d":"9,730,550 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2080501】归口管理的行政单位离退休",{"v":11714908,"d":"11,714,908 "},{"v":11714908,"d":"11,714,908 "},{"v":11714908,"d":"11,714,908 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2210201】住房公积金",{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":4902372,"d":"4,902,372 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2120803】城市建设支出",{"v":9193887,"d":"9,193,887 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":9193887,"d":"9,193,887 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"【2120899】其他国有土地使用权出让收入安排的支出",{"v":2000000,"d":"2,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":2000000,"d":"2,000,000 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]