{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["封面","目录","部门收支预算总表1","部门预算收入总表2","部门预算支出总表3","财政拨款收支总表4","一般公共预算支出表5","一般公共预算支出表6","一般公共预算基本支出表7","一般公共预算基本支出表8","政府性基金预算支出表9","政府性基金预算支出表10","三公经费预算表11","机关运行经费预算表12","政府采购表13","部门预算专项资金明细表14"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":18,"n_cols":1,"rows_kept":18,"merged":[[0,0,0,5],[1,0,4,5],[17,0,26,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门综合预算公开报表"]
{"$rows_empty":15}
["                       部门名称：蓝田县公安局\n                       保密审查情况：已审查\n                       部门主要负责人审签情况：已同意"]

{"sheet":"目录","index":1,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
[null,"报表名称","是否\n空表","公开空表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年部门财政拨款收支总表","否"]
["表5","2018年一般公共预算支出表（按功能科目分）","否"]
["表6","2018年一般公共预算支出表（按经济分类科目分）","否"]
["表7","2018年一般公共预算基本支出表（按功能科目分）","否"]
["表8","2018年一般公共预算基本支出表（按经济分类科目分）","否"]
["表9","2018年政府性基金预算支出表（按功能科目分）","是","本部门无政府性基金预算"]
["表10","2018年政府性基金预算支出表（按经济分类科目分）","是","本部门无政府性基金预算"]
["表11","2018年“三公”经费支出预算表","否"]
["表12","2018年机关运行经费支出预算表","否"]
["表13","2018年政府采购（资产配置、购买服务）预算表","是","本部门无政府采购预算"]
["表14","2018年部门预算专项资金明细表","是","本部门无专项资金预算"]

{"sheet":"部门收支预算总表1","index":2,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2018年部门预算收支总表"]
["编制单位：蓝田县公安局",{"$nulls":4},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":63888047.73,"d":"63,888,047.73"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":63888047.73,"d":"63,888,047.73"}]
["（一）一般公共预算拨款",{"v":63888047.73,"d":"63,888,047.73"},"二、外交支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":46052288.83,"d":"46,052,288.83"}]
["（二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":17570200,"d":"17,570,200.00"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":63888047.73,"d":"63,888,047.73"},"对个人和家庭的补助",{"v":265558.9,"d":"265,558.90"}]
["三、事业收入",{"v":0,"d":"0.0000"},"五、教育支出",{"v":0,"d":"0.00"},"二、业务经费支出",{"v":0,"d":"0.00"}]
["其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"三、专项资金支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"},"对企业补助",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":63888047.73,"d":"63,888,047.73"},"本年支出合计",{"v":63888047.73,"d":"63,888,047.73"},"本年支出合计",{"v":63888047.73,"d":"63,888,047.73"}]

{"sheet":"部门预算收入总表2","index":3,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算收入总表"]
["编制单位：蓝田县公安局",{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"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"}]
["053001","蓝田县公安局机关",{"v":52484647.73,"d":"52,484,647.73"},{"v":52484647.73,"d":"52,484,647.73"},{"v":52484647.73,"d":"52,484,647.73"},{"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"}]
["053003","蓝田县公安局交巡警大队",{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"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"}]
["053004","消防队",{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"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"}]

{"sheet":"部门预算支出总表3","index":4,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算支出总表"]
["编制单位：蓝田县公安局",{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"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"}]
["053001","蓝田县公安局机关",{"v":52484647.73,"d":"52,484,647.73"},{"v":52484647.73,"d":"52,484,647.73"},{"v":52484647.73,"d":"52,484,647.73"},{"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"}]
["053003","蓝田县公安局交巡警大队",{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"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"}]
["053004","消防队",{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"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"}]

{"sheet":"财政拨款收支总表4","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2018年部门财政拨款收支总表",null,"2017年财政拨款收支总体情况表"]
["编制单位：蓝田县公安局",{"$nulls":4},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["年初预算",{"v":54257365.73,"d":"54,257,365.73"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":46052288.83,"d":"46,052,288.83"}]
["非税收入",{"v":9630682,"d":"9,630,682.00"},"二、外交支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":17570200,"d":"17,570,200.00"}]
["  政府基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":265558.9,"d":"265,558.90"}]
["  行政事业性收费",{"v":60000,"d":"60,000.00"},"四、公共安全支出",{"v":63888047.73,"d":"63,888,047.73"},"    对企事业单位的补贴",{"v":0,"d":"0.00"}]
["     纳入预算管理",{"v":60000,"d":"60,000.00"},"五、教育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
["     纳入专户管理",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
["  罚没收入",{"v":9570682,"d":"9,570,682.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
["  国有资本经营收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
["  国有资源(资产)有偿使用收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
["中省专款(预算内)",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["  预算结转",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"}]
["  行政事业性收费结转",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
["  罚没收入结转",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":63888047.73,"d":"63,888,047.73"},"本年支出合计",{"v":63888047.73,"d":"63,888,047.73"},"本年支出合计",{"v":63888047.73,"d":"63,888,047.73"}]

{"sheet":"一般公共预算支出表5","index":6,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按功能科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,null,{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["053","蓝田县公安局",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040103","  消防",{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040201","  行政运行（公安）",{"v":52484647.73,"d":"52,484,647.73"},{"v":52484647.73,"d":"52,484,647.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040212","  道路交通管理",{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表6","index":7,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按经济科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,"合计",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["053","蓝田县公安局",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":13775040,"d":"13,775,040.00"},{"v":13775040,"d":"13,775,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":18611562,"d":"18,611,562.00"},{"v":18611562,"d":"18,611,562.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":95367.83,"d":"95,367.83"},{"v":95367.83,"d":"95,367.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30106","  伙食补助费",{"v":432000,"d":"432,000.00"},{"v":432000,"d":"432,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":24660,"d":"24,660.00"},{"v":24660,"d":"24,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":2880395,"d":"2,880,395.00"},{"v":2880395,"d":"2,880,395.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30114","  医疗费",{"v":16800,"d":"16,800.00"},{"v":16800,"d":"16,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":10216464,"d":"10,216,464.00"},{"v":10216464,"d":"10,216,464.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":1588000,"d":"1,588,000.00"},{"v":1588000,"d":"1,588,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30203","  咨询费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30204","  手续费",{"v":159000,"d":"159,000.00"},{"v":159000,"d":"159,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":268000,"d":"268,000.00"},{"v":268000,"d":"268,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":1406000,"d":"1,406,000.00"},{"v":1406000,"d":"1,406,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":322000,"d":"322,000.00"},{"v":322000,"d":"322,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30208","  取暖费",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30209","  物业管理费",{"v":410000,"d":"410,000.00"},{"v":410000,"d":"410,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":786000,"d":"786,000.00"},{"v":786000,"d":"786,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30213","  维修(护)费",{"v":1520000,"d":"1,520,000.00"},{"v":1520000,"d":"1,520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30214","  租赁费",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30218","  专用材料费",{"v":850000,"d":"850,000.00"},{"v":850000,"d":"850,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30224","  被装购置费",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30225","  专用燃料费",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30226","  劳务费",{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30227","  委托业务费",{"v":390000,"d":"390,000.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30228","  工会经费",{"v":670000,"d":"670,000.00"},{"v":670000,"d":"670,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30229","  福利费",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":4703200,"d":"4,703,200.00"},{"v":4703200,"d":"4,703,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":1198000,"d":"1,198,000.00"},{"v":1198000,"d":"1,198,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30301","  离休费",{"v":79220.5,"d":"79,220.50"},{"v":79220.5,"d":"79,220.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":186338.4,"d":"186,338.40"},{"v":186338.4,"d":"186,338.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表7","index":8,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算基本支出明细表（按功能科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,null,{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["053","蓝田县公安局",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040103","  消防",{"v":2849000,"d":"2,849,000.00"},{"v":2849000,"d":"2,849,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040201","  行政运行（公安）",52484647.73,52484647.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2040212","  道路交通管理",{"v":8554400,"d":"8,554,400.00"},{"v":8554400,"d":"8,554,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表8","index":9,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算基本支出表（按经济分类科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,"合计",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["053","蓝田县公安局",{"v":63888047.73,"d":"63,888,047.73"},{"v":63888047.73,"d":"63,888,047.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":13775040,"d":"13,775,040.00"},{"v":13775040,"d":"13,775,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":18611562,"d":"18,611,562.00"},{"v":18611562,"d":"18,611,562.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":95367.83,"d":"95,367.83"},{"v":95367.83,"d":"95,367.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30106","  伙食补助费",{"v":432000,"d":"432,000.00"},{"v":432000,"d":"432,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":24660,"d":"24,660.00"},{"v":24660,"d":"24,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":2880395,"d":"2,880,395.00"},{"v":2880395,"d":"2,880,395.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30114","  医疗费",{"v":16800,"d":"16,800.00"},{"v":16800,"d":"16,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":10216464,"d":"10,216,464.00"},{"v":10216464,"d":"10,216,464.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":1588000,"d":"1,588,000.00"},{"v":1588000,"d":"1,588,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30203","  咨询费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30204","  手续费",{"v":159000,"d":"159,000.00"},{"v":159000,"d":"159,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":268000,"d":"268,000.00"},{"v":268000,"d":"268,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":1406000,"d":"1,406,000.00"},{"v":1406000,"d":"1,406,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":322000,"d":"322,000.00"},{"v":322000,"d":"322,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30208","  取暖费",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30209","  物业管理费",{"v":410000,"d":"410,000.00"},{"v":410000,"d":"410,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":786000,"d":"786,000.00"},{"v":786000,"d":"786,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30213","  维修(护)费",{"v":1520000,"d":"1,520,000.00"},{"v":1520000,"d":"1,520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30214","  租赁费",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":80000,"d":"80,000.00"},{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":70000,"d":"70,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30218","  专用材料费",{"v":850000,"d":"850,000.00"},{"v":850000,"d":"850,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30224","  被装购置费",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30225","  专用燃料费",{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30226","  劳务费",{"v":380000,"d":"380,000.00"},{"v":380000,"d":"380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30227","  委托业务费",{"v":390000,"d":"390,000.00"},{"v":390000,"d":"390,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30228","  工会经费",{"v":670000,"d":"670,000.00"},{"v":670000,"d":"670,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30229","  福利费",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":4703200,"d":"4,703,200.00"},{"v":4703200,"d":"4,703,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":1198000,"d":"1,198,000.00"},{"v":1198000,"d":"1,198,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30301","  离休费",{"v":79220.5,"d":"79,220.50"},{"v":79220.5,"d":"79,220.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":186338.4,"d":"186,338.40"},{"v":186338.4,"d":"186,338.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表9","index":10,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按功能科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"政府性基金预算支出表10","index":11,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按经济科目分）"]
["编制单位：蓝田县公安局",{"$nulls":5},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"三公经费预算表11","index":12,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["2018年“三公”经费支出预算表"]
["编制单位：蓝田县公安局",{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","因公出国（境）费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["053","蓝田县公安局",{"v":270000,"d":"270,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  2040201","  行政运行（公安）",{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  2040212","  道路交通管理",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"机关运行经费预算表12","index":13,"n_rows":9,"n_cols":3,"rows_kept":9,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2018年机关运行经费支出预算表"]
["编制单位：蓝田县公安局",null,"单位：元"]
["部门（科目）代码","部门（科目）名称","金额"]
["**","**",1]
[null,"合计",{"v":17570200,"d":"17,570,200.00"}]
["053","蓝田县公安局",{"v":17570200,"d":"17,570,200.00"}]
["  2040103","  消防",{"v":2849000,"d":"2,849,000.00"}]
["  2040201","  行政运行（公安）",{"v":10165200,"d":"10,165,200.00"}]
["  2040212","  道路交通管理",{"v":4556000,"d":"4,556,000.00"}]

{"sheet":"政府采购表13","index":14,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,0,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2018年政府采购（资产配置、购买服务）预算表"]
["编制单位：蓝田县公安局",{"$nulls":8},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]

{"sheet":"部门预算专项资金明细表14","index":15,"n_rows":3,"n_cols":4,"rows_kept":3,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2018年部门预算专项资金明细表"]
["编制单位：蓝田县公安局",null,null,"单位：元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]