{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["附件10（2018年部门预算基本支出预算表）","附件11（2018年部门预算项目支出及其他支出预算表）","附件12（一般公共预算项目支出情况表（按政府预算支出经济分类）","附件13一般公共预算项目支出情况表（按部门预算支出经济分类）"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"附件10（2018年部门预算基本支出预算表）","index":0,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[2,0,2,7],[4,0,4,5],[5,0,6,0],[5,1,6,1],[5,2,5,5],[5,6,6,6],[5,7,6,7]],"flags":["formulas_cached_only"]}
["附件10"]
[]
["2018年部门预算基本支出预算表"]
[]
["单位名称：遂溪县公安局",{"$nulls":6},"金额：元"]
["支出项目类别（功能科目）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["合计",{"v":102707681,"d":"102,707,681.00"},{"v":102707681,"d":"102,707,681.00"},{"v":102707681,"d":"102,707,681.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【2040201】行政运行（公安）",{"v":79511841,"d":"79,511,841.00"},{"v":79511841,"d":"79,511,841.00"},{"v":79511841,"d":"79,511,841.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【2040204】治安管理",{"v":2970000,"d":"2,970,000.00"},{"v":2970000,"d":"2,970,000.00"},{"v":2970000,"d":"2,970,000.00"},{"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":3608560,"d":"3,608,560.00"},{"v":3608560,"d":"3,608,560.00"},{"v":3608560,"d":"3,608,560.00"},{"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":11714908,"d":"11,714,908.00"},{"v":11714908,"d":"11,714,908.00"},{"v":11714908,"d":"11,714,908.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【2210201】住房公积金",{"v":4902372,"d":"4,902,372.00"},{"v":4902372,"d":"4,902,372.00"},{"v":4902372,"d":"4,902,372.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件11（2018年部门预算项目支出及其他支出预算表）","index":1,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[2,0,2,8],[4,0,4,5],[5,0,6,0],[5,1,6,1],[5,2,5,5],[5,6,6,6],[5,7,6,7],[5,8,6,8]],"flags":["formulas_cached_only"]}
["附件11"]
[]
["2018年部门预算项目支出及其他支出预算表"]
[]
["单位名称：遂溪县公安局",{"$nulls":7},"金额：元"]
["支出项目类别（功能科目）","总计","财政拨款",{"$nulls":3},"财政专户拨款","其他资金","绩效目标"]
[null,null,"合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["合计",{"v":39374437,"d":"39,374,437.00"},{"v":39374437,"d":"39,374,437.00"},{"v":28180550,"d":"28,180,550.00"},{"v":11193887,"d":"11,193,887.00"},{"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":5300000,"d":"5,300,000.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【2040212】道路交通管理",{"v":3290000,"d":"3,290,000.00"},{"v":3290000,"d":"3,290,000.00"},{"v":3290000,"d":"3,290,000.00"},{"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"}]
["【2040299】其他公安支出",{"v":9860000,"d":"9,860,000.00"},{"v":9860000,"d":"9,860,000.00"},{"v":9860000,"d":"9,860,000.00"},{"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"}]
["【2049901】其他公共安全支出",{"v":9730550,"d":"9,730,550.00"},{"v":9730550,"d":"9,730,550.00"},{"v":9730550,"d":"9,730,550.00"},{"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"}]
["【2120803】城市建设支出",{"v":9193887,"d":"9,193,887.00"},{"v":9193887,"d":"9,193,887.00"},{"v":0,"d":"0.00"},{"v":9193887,"d":"9,193,887.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["【2120899】其他国有土地使用权出让收入安排的支出",{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件12（一般公共预算项目支出情况表（按政府预算支出经济分类）","index":2,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[2,0,2,5],[4,0,4,3],[5,0,6,0],[5,1,6,1],[5,2,5,5]],"flags":["formulas_cached_only"]}
["附件12"]
[]
["2018年一般公共预算项目支出情况表（按政府支出经济分类）"]
[]
["单位名称：遂溪县公安局",{"$nulls":4},"金额：元"]
["经济科目名称","总计","一般公共预算拨款"]
[null,null,"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"]
["合计",{"v":28180550,"d":"28,180,550.00"},{"v":28180550,"d":"28,180,550.00"},{"v":28180550,"d":"28,180,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他商品和服务支出",{"v":19770000,"d":"19,770,000.00"},{"v":19770000,"d":"19,770,000.00"},{"v":19770000,"d":"19,770,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["基础设施建设",{"v":8410550,"d":"8,410,550.00"},{"v":8410550,"d":"8,410,550.00"},{"v":8410550,"d":"8,410,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"附件13一般公共预算项目支出情况表（按部门预算支出经济分类）","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[2,0,2,5],[4,0,4,3],[5,0,6,0],[5,1,6,1],[5,2,5,5]],"flags":["formulas_cached_only"]}
["附件13"]
[]
["2018年一般公共预算项目支出情况表（按部门支出经济分类）"]
[]
["单位名称：遂溪县公安局",{"$nulls":4},"金额：元"]
["经济科目名称","总计","一般公共预算拨款"]
[null,null,"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"]
["合计",{"v":28180550,"d":"28,180,550.00"},{"v":28180550,"d":"28,180,550.00"},{"v":28180550,"d":"28,180,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他商品和服务支出",{"v":19770000,"d":"19,770,000.00"},{"v":19770000,"d":"19,770,000.00"},{"v":19770000,"d":"19,770,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["基础设施建设",{"v":8410550,"d":"8,410,550.00"},{"v":8410550,"d":"8,410,550.00"},{"v":8410550,"d":"8,410,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]