{"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":36,"n_cols":18,"rows_kept":36,"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：","中共遂溪县委政法委员会",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":3970030,"d":"3,970,030"},{"v":751448,"d":"751,448"},{"v":2543600,"d":"2,543,600"},{"v":674982,"d":"674,982"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":1375048,"d":"1,375,048"},{"v":751448,"d":"751,448"},{"v":623600,"d":"623,600"},0,0,0,0,0,0,0,0,0,0]
[null,null,"31",null,"  党委办公厅（室）及相关机构事务",{"v":1375048,"d":"1,375,048"},{"v":751448,"d":"751,448"},{"v":623600,"d":"623,600"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（党委办公厅（室）及相关机构事务）",{"v":1375048,"d":"1,375,048"},{"v":751448,"d":"751,448"},{"v":623600,"d":"623,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      政法补贴",{"v":78000,"d":"78,000"},{"v":78000,"d":"78,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      公务费",{"v":16800,"d":"16,800"},0,{"v":16800,"d":"16,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      县国家安全办公室工作经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      公务用车运行维护费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      财政统发津贴补贴",{"v":473864,"d":"473,864"},{"v":473864,"d":"473,864"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      财政统发基本工资",{"v":199584,"d":"199,584"},{"v":199584,"d":"199,584"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      在职人员通讯费",{"v":23400,"d":"23,400"},0,{"v":23400,"d":"23,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      退休人员通讯费",{"v":23400,"d":"23,400"},0,{"v":23400,"d":"23,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      县综治办经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      县维稳办经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      全县综治经费",{"v":340000,"d":"340,000"},0,{"v":340000,"d":"340,000"},0,0,0,0,0,0,0,0,0,0]
[null,"204",null,null,"公共安全支出",{"v":1920000,"d":"1,920,000"},0,{"v":1920000,"d":"1,920,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  公安",{"v":1920000,"d":"1,920,000"},0,{"v":1920000,"d":"1,920,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    治安管理",{"v":1900000,"d":"1,900,000"},0,{"v":1900000,"d":"1,900,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  04","      治安联防大队50人包干经费",{"v":1900000,"d":"1,900,000"},0,{"v":1900000,"d":"1,900,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"11","    禁毒管理",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  204","  02","  11","      禁毒管理",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":600294,"d":"600,294"},0,0,{"v":600294,"d":"600,294"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":600294,"d":"600,294"},0,0,{"v":600294,"d":"600,294"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":600294,"d":"600,294"},0,0,{"v":600294,"d":"600,294"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":600294,"d":"600,294"},0,0,{"v":600294,"d":"600,294"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":74688,"d":"74,688"},0,0,{"v":74688,"d":"74,688"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":74688,"d":"74,688"},0,0,{"v":74688,"d":"74,688"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":74688,"d":"74,688"},0,0,{"v":74688,"d":"74,688"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":74688,"d":"74,688"},0,0,{"v":74688,"d":"74,688"},0,0,0,0,0,0,0,0,0]