{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["公共预算、基金拨款明细表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公共预算、基金拨款明细表","index":0,"n_rows":49,"n_cols":18,"rows_kept":49,"merged":[[0,1,0,3],[1,1,1,17],[2,2,2,4],[3,1,4,3],[3,4,5,4],[3,5,5,5],[3,6,4,17]],"flags":["formulas_cached_only"]}
[null,"附件二："]
[null,"2015年遂溪县部门预算支出明细表"]
[null,"单位：","遂溪县公安局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":129478682,"d":"129,478,682"},{"v":28756638,"d":"28,756,638"},{"v":91217292,"d":"91,217,292"},{"v":9504752,"d":"9,504,752"},0,0,0,0,0,0,0,0,0]
[null,"204",null,null,"公共安全支出",{"v":119973930,"d":"119,973,930"},{"v":28756638,"d":"28,756,638"},{"v":91217292,"d":"91,217,292"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  公安",{"v":119973930,"d":"119,973,930"},{"v":28756638,"d":"28,756,638"},{"v":91217292,"d":"91,217,292"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（公安）",{"v":48271038,"d":"48,271,038"},{"v":28756638,"d":"28,756,638"},{"v":19514400,"d":"19,514,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      退休人员通讯费",{"v":270000,"d":"270,000"},0,{"v":270000,"d":"270,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      财政统发津贴补贴",{"v":20263296,"d":"20,263,296"},{"v":20263296,"d":"20,263,296"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      在职人员通讯费",{"v":995400,"d":"995,400"},0,{"v":995400,"d":"995,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      在编477位人民警察发放法定工作日之外加班补贴",{"v":1144800,"d":"1,144,800"},{"v":1144800,"d":"1,144,800"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      财政统发基本工资",{"v":7120542,"d":"7,120,542"},{"v":7120542,"d":"7,120,542"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      公用经费",{"v":11849000,"d":"11,849,000"},0,{"v":11849000,"d":"11,849,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      公务用车运行维护费",{"v":6000000,"d":"6,000,000"},0,{"v":6000000,"d":"6,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      公务接待费",{"v":400000,"d":"400,000"},0,{"v":400000,"d":"400,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  01","      临工19人包干经费",{"v":228000,"d":"228,000"},{"v":228000,"d":"228,000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    治安管理",{"v":7050000,"d":"7,050,000"},0,{"v":7050000,"d":"7,050,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  04","      基层派出所治安办案经费",{"v":1050000,"d":"1,050,000"},0,{"v":1050000,"d":"1,050,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  04","      2015年平安遂溪建设经费",{"v":1000000,"d":"1,000,000"},0,{"v":1000000,"d":"1,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  04","      治安视频监控系统建设经费",{"v":5000000,"d":"5,000,000"},0,{"v":5000000,"d":"5,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"15","    居民身份证管理",{"v":1300000,"d":"1,300,000"},0,{"v":1300000,"d":"1,300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  15","      执收工作经费（身份证管理）",{"v":1300000,"d":"1,300,000"},0,{"v":1300000,"d":"1,300,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"17","    拘押收教场所管理",{"v":9750000,"d":"9,750,000"},0,{"v":9750000,"d":"9,750,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  17","      第二批政法基础设施看守所项目（湛财建【2014】41号）",{"v":9750000,"d":"9,750,000"},0,{"v":9750000,"d":"9,750,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他公安支出",{"v":53602892,"d":"53,602,892"},0,{"v":53602892,"d":"53,602,892"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      执收工作经费",{"v":5590000,"d":"5,590,000"},0,{"v":5590000,"d":"5,590,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      新建看守所工程款",{"v":10000000,"d":"10,000,000"},0,{"v":10000000,"d":"10,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      2014年中央及省级政法转移支付资金（湛财行【2014】102号）",{"v":6830000,"d":"6,830,000"},0,{"v":6830000,"d":"6,830,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      执收工作经费（户籍管理）",{"v":600000,"d":"600,000"},0,{"v":600000,"d":"600,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      2015年中央及省级政法转移支付预算指标",{"v":16490000,"d":"16,490,000"},0,{"v":16490000,"d":"16,490,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      2014年度第一批省级政法转移支付配套资金（湛财行[2014]36号）",{"v":6360000,"d":"6,360,000"},0,{"v":6360000,"d":"6,360,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      从国有资产出租出借收入中安排的工作经费",{"v":1462892,"d":"1,462,892"},0,{"v":1462892,"d":"1,462,892"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      从均衡转移支付中安排政法经费（湛财行【2014】129号）",{"v":110000,"d":"110,000"},0,{"v":110000,"d":"110,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      我省公安机关民警第五次(2014年)换装补助经费（湛财行[2014]131号",{"v":970000,"d":"970,000"},0,{"v":970000,"d":"970,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      2014年中央政法转移支付预算指标（湛财行【2013】86号）",{"v":4570000,"d":"4,570,000"},0,{"v":4570000,"d":"4,570,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  99","      2013年均衡转移支付中安排政法经费（湛财行【2013】97号）",{"v":620000,"d":"620,000"},0,{"v":620000,"d":"620,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":6586928,"d":"6,586,928"},0,0,{"v":6586928,"d":"6,586,928"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":6586928,"d":"6,586,928"},0,0,{"v":6586928,"d":"6,586,928"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":6586928,"d":"6,586,928"},0,0,{"v":6586928,"d":"6,586,928"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":6378596,"d":"6,378,596"},0,0,{"v":6378596,"d":"6,378,596"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      离休费",{"v":154500,"d":"154,500"},0,0,{"v":154500,"d":"154,500"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      遗属供养费",{"v":53832,"d":"53,832"},0,0,{"v":53832,"d":"53,832"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":2917824,"d":"2,917,824"},0,0,{"v":2917824,"d":"2,917,824"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":2917824,"d":"2,917,824"},0,0,{"v":2917824,"d":"2,917,824"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":2917824,"d":"2,917,824"},0,0,{"v":2917824,"d":"2,917,824"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":2917824,"d":"2,917,824"},0,0,{"v":2917824,"d":"2,917,824"},0,0,0,0,0,0,0,0,0]