{"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":32,"n_cols":18,"rows_kept":32,"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：","遂溪县机关事务管理局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":13068591,"d":"13,068,591"},{"v":884384,"d":"884,384"},{"v":12058200,"d":"12,058,200"},{"v":126007,"d":"126,007"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":12942584,"d":"12,942,584"},{"v":884384,"d":"884,384"},{"v":12058200,"d":"12,058,200"},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":12942584,"d":"12,942,584"},{"v":884384,"d":"884,384"},{"v":12058200,"d":"12,058,200"},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":12942584,"d":"12,942,584"},{"v":884384,"d":"884,384"},{"v":12058200,"d":"12,058,200"},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","      领导外出公务活动（含领导、县各单位出国出境）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,"  201","  03","  01","      保安员器械、制服、服务员制服经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政负担雇佣制人员工资",{"v":27600,"d":"27,600"},{"v":27600,"d":"27,600"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      县府办公大楼维修费",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      办公设备更换维修费",{"v":192000,"d":"192,000"},0,{"v":192000,"d":"192,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务车运行维护费",{"v":1476000,"d":"1,476,000"},0,{"v":1476000,"d":"1,476,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发津贴补贴",{"v":605804,"d":"605,804"},{"v":605804,"d":"605,804"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发基本工资",{"v":250980,"d":"250,980"},{"v":250980,"d":"250,980"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      在职人员通讯费",{"v":34200,"d":"34,200"},0,{"v":34200,"d":"34,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      水电绿化等费用",{"v":1661000,"d":"1,661,000"},0,{"v":1661000,"d":"1,661,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      其他保障支出",{"v":421000,"d":"421,000"},0,{"v":421000,"d":"421,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务接待费",{"v":3360000,"d":"3,360,000"},0,{"v":3360000,"d":"3,360,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      会议费用",{"v":840000,"d":"840,000"},0,{"v":840000,"d":"840,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":32407,"d":"32,407"},0,0,{"v":32407,"d":"32,407"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":32407,"d":"32,407"},0,0,{"v":32407,"d":"32,407"},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":32407,"d":"32,407"},0,0,{"v":32407,"d":"32,407"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":32407,"d":"32,407"},0,0,{"v":32407,"d":"32,407"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":93600,"d":"93,600"},0,0,{"v":93600,"d":"93,600"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":93600,"d":"93,600"},0,0,{"v":93600,"d":"93,600"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":93600,"d":"93,600"},0,0,{"v":93600,"d":"93,600"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":93600,"d":"93,600"},0,0,{"v":93600,"d":"93,600"},0,0,0,0,0,0,0,0,0]