{"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":29,"n_cols":18,"rows_kept":29,"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：","遂溪县环境卫生管理处",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":5172353,"d":"5,172,353"},{"v":1699539,"d":"1,699,539"},{"v":640400,"d":"640,400"},{"v":2832414,"d":"2,832,414"},0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":2695278,"d":"2,695,278"},0,0,{"v":2695278,"d":"2,695,278"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":2695278,"d":"2,695,278"},0,0,{"v":2695278,"d":"2,695,278"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":2695278,"d":"2,695,278"},0,0,{"v":2695278,"d":"2,695,278"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":2685246,"d":"2,685,246"},0,0,{"v":2685246,"d":"2,685,246"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养费",{"v":10032,"d":"10,032"},0,0,{"v":10032,"d":"10,032"},0,0,0,0,0,0,0,0,0]
[null,"212",null,null,"城乡社区支出",{"v":2339939,"d":"2,339,939"},{"v":1699539,"d":"1,699,539"},{"v":640400,"d":"640,400"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  城乡社区管理事务",{"v":1829939,"d":"1,829,939"},{"v":1699539,"d":"1,699,539"},{"v":130400,"d":"130,400"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（城乡社区管理事务）",{"v":1829939,"d":"1,829,939"},{"v":1699539,"d":"1,699,539"},{"v":130400,"d":"130,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      事业单位绩效工资",{"v":403765,"d":"403,765"},{"v":403765,"d":"403,765"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      财政统发津贴补贴",{"v":806714,"d":"806,714"},{"v":806714,"d":"806,714"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      财政统发基本工资",{"v":489060,"d":"489,060"},{"v":489060,"d":"489,060"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      公务接待费",{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      公务费",{"v":50400,"d":"50,400"},0,{"v":50400,"d":"50,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      业务费",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  01","  01","      公务车运行维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  城乡社区环境卫生",{"v":510000,"d":"510,000"},0,{"v":510000,"d":"510,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    城乡社区环境卫生",{"v":510000,"d":"510,000"},0,{"v":510000,"d":"510,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  05","  01","      执收工作经费",{"v":510000,"d":"510,000"},0,{"v":510000,"d":"510,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":137136,"d":"137,136"},0,0,{"v":137136,"d":"137,136"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":137136,"d":"137,136"},0,0,{"v":137136,"d":"137,136"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":137136,"d":"137,136"},0,0,{"v":137136,"d":"137,136"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":137136,"d":"137,136"},0,0,{"v":137136,"d":"137,136"},0,0,0,0,0,0,0,0,0]