{"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":38,"n_cols":18,"rows_kept":38,"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：","遂溪县房产管理局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":22127559,"d":"22,127,559"},{"v":898408,"d":"898,408"},{"v":20996100,"d":"20,996,100"},{"v":233051,"d":"233,051"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":1043808,"d":"1,043,808"},{"v":898408,"d":"898,408"},{"v":145400,"d":"145,400"},0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":1043808,"d":"1,043,808"},{"v":898408,"d":"898,408"},{"v":145400,"d":"145,400"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":1043808,"d":"1,043,808"},{"v":898408,"d":"898,408"},{"v":145400,"d":"145,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      退休人员通讯费",{"v":5400,"d":"5,400"},0,{"v":5400,"d":"5,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发基本工资",{"v":251916,"d":"251,916"},{"v":251916,"d":"251,916"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务费",{"v":24000,"d":"24,000"},0,{"v":24000,"d":"24,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      业务费",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      在职人员通讯费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务用车运行维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发津贴补贴",{"v":646492,"d":"646,492"},{"v":646492,"d":"646,492"},0,0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":134627,"d":"134,627"},0,0,{"v":134627,"d":"134,627"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":134627,"d":"134,627"},0,0,{"v":134627,"d":"134,627"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":134627,"d":"134,627"},0,0,{"v":134627,"d":"134,627"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":134627,"d":"134,627"},0,0,{"v":134627,"d":"134,627"},0,0,0,0,0,0,0,0,0]
[null,"212",null,null,"城乡社区支出",{"v":2500000,"d":"2,500,000"},0,{"v":2500000,"d":"2,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"  政府住房基金支出",{"v":2500000,"d":"2,500,000"},0,{"v":2500000,"d":"2,500,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    公共租赁住房支出（政府住房基金支出）",{"v":2500000,"d":"2,500,000"},0,{"v":2500000,"d":"2,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  07","  04","      拨付市级保障性住房建设补助资金（湛财综【2014】16号）",{"v":2500000,"d":"2,500,000"},0,{"v":2500000,"d":"2,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":18449124,"d":"18,449,124"},0,{"v":18350700,"d":"18,350,700"},{"v":98424,"d":"98,424"},0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  保障性安居工程支出",{"v":3270000,"d":"3,270,000"},0,{"v":3270000,"d":"3,270,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    公共租赁住房",{"v":3270000,"d":"3,270,000"},0,{"v":3270000,"d":"3,270,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  01","  06","      2014年公共租赁住房省级以奖代补专项资金（湛财综【2014】93号）",{"v":1380000,"d":"1,380,000"},0,{"v":1380000,"d":"1,380,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  01","  06","      2014年中央补助公共租赁住房建设专项经费（湛财综【2014】89号）",{"v":1890000,"d":"1,890,000"},0,{"v":1890000,"d":"1,890,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":98424,"d":"98,424"},0,0,{"v":98424,"d":"98,424"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":98424,"d":"98,424"},0,0,{"v":98424,"d":"98,424"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":98424,"d":"98,424"},0,0,{"v":98424,"d":"98,424"},0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"  城乡社区住宅",{"v":15080700,"d":"15,080,700"},0,{"v":15080700,"d":"15,080,700"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他城乡社区住宅支出",{"v":15080700,"d":"15,080,700"},0,{"v":15080700,"d":"15,080,700"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  03","  99","      执收工作经费",{"v":3720000,"d":"3,720,000"},0,{"v":3720000,"d":"3,720,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  03","  99","      非税收入追加工作经费",{"v":11360700,"d":"11,360,700"},0,{"v":11360700,"d":"11,360,700"},0,0,0,0,0,0,0,0,0,0]