{"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":50,"n_cols":18,"rows_kept":50,"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：","广东省遂溪县林业局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":11334077,"d":"11,334,077"},{"v":1742200,"d":"1,742,200"},{"v":7789877,"d":"7,789,877"},{"v":1802000,"d":"1,802,000"},0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":1802000,"d":"1,802,000"},0,0,{"v":1802000,"d":"1,802,000"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":1802000,"d":"1,802,000"},0,0,{"v":1802000,"d":"1,802,000"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":1802000,"d":"1,802,000"},0,0,{"v":1802000,"d":"1,802,000"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      住房公积金",{"v":204200,"d":"204,200"},0,0,{"v":204200,"d":"204,200"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离休费",{"v":39800,"d":"39,800"},0,0,{"v":39800,"d":"39,800"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属休养",{"v":15500,"d":"15,500"},0,0,{"v":15500,"d":"15,500"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":1542500,"d":"1,542,500"},0,0,{"v":1542500,"d":"1,542,500"},0,0,0,0,0,0,0,0,0]
[null,"212",null,null,"城乡社区支出",{"v":2600000,"d":"2,600,000"},0,{"v":2600000,"d":"2,600,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"11",null,"  农业土地开发资金支出",{"v":2600000,"d":"2,600,000"},0,{"v":2600000,"d":"2,600,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"    农业土地开发资金支出",{"v":2600000,"d":"2,600,000"},0,{"v":2600000,"d":"2,600,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  11","  ","      2014年新一轮绿化大行动市级补助（湛财农[2014]277号）",{"v":2600000,"d":"2,600,000"},0,{"v":2600000,"d":"2,600,000"},0,0,0,0,0,0,0,0,0,0]
[null,"213",null,null,"农林水支出",{"v":6932077,"d":"6,932,077"},{"v":1742200,"d":"1,742,200"},{"v":5189877,"d":"5,189,877"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  林业",{"v":6932077,"d":"6,932,077"},{"v":1742200,"d":"1,742,200"},{"v":5189877,"d":"5,189,877"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（林业）",{"v":2101400,"d":"2,101,400"},{"v":1742200,"d":"1,742,200"},{"v":359200,"d":"359,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      林业试验场包干经费",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      通讯费",{"v":115200,"d":"115,200"},0,{"v":115200,"d":"115,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      财政统发基本工资",{"v":625200,"d":"625,200"},{"v":625200,"d":"625,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      包干公务费",{"v":54000,"d":"54,000"},0,{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      林业站工作经费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      公务接待费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      财政统发津贴补贴",{"v":1072000,"d":"1,072,000"},{"v":1072000,"d":"1,072,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      樟树林场包干经费",{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      公务车购置及运行费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  01","      业务费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    森林培育（林业）",{"v":3420150,"d":"3,420,150"},0,{"v":3420150,"d":"3,420,150"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      执收工作经费",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      林业救灾复产资金（湛财农[2014]266号）",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      2014年市县森林植被恢复费（湛财农[2014]286号）",{"v":1346300,"d":"1,346,300"},0,{"v":1346300,"d":"1,346,300"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      2014年生态景观林带建设专项资金（湛财农[2014]204号）",{"v":1310000,"d":"1,310,000"},0,{"v":1310000,"d":"1,310,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      14年森林碳汇重点生态工程建设资金（湛财农[2014]34号）",{"v":67250,"d":"67,250"},0,{"v":67250,"d":"67,250"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  05","      2014年市县森林植被恢复费万村绿建设资金（湛财农[2014]286号）",{"v":336600,"d":"336,600"},0,{"v":336600,"d":"336,600"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"09","    森林生态效益补偿",{"v":84155,"d":"84,155"},0,{"v":84155,"d":"84,155"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  09","      14年省级以上生态公益林基础补偿资金（湛财农[2014]120号）",{"v":84155,"d":"84,155"},0,{"v":84155,"d":"84,155"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"32","    石油价格改革对林业的补贴",{"v":140700,"d":"140,700"},0,{"v":140700,"d":"140,700"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  32","      预拨2014年度成品油价格改革中央财政补贴资金（湛财工[2014]79号）",{"v":140700,"d":"140,700"},0,{"v":140700,"d":"140,700"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"34","    林业防灾减灾",{"v":354400,"d":"354,400"},0,{"v":354400,"d":"354,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  34","      森林火灾案件侦察系统建设项目（湛财建[2014]79号）",{"v":54400,"d":"54,400"},0,{"v":54400,"d":"54,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  34","      2014年省级林业有害生物防治专项资金（湛财农[2014]327号）",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他林业支出",{"v":831272,"d":"831,272"},0,{"v":831272,"d":"831,272"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  99","      森林植物检疫费（执收工作经费）",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  99","      行政单位国有资产出租出借",{"v":12272,"d":"12,272"},0,{"v":12272,"d":"12,272"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  99","      2014年省级专职护林员补助资金（湛财农[2014]244号）",{"v":366300,"d":"366,300"},0,{"v":366300,"d":"366,300"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  02","  99","      13年中央育林征收标财政减收补助资金（湛财农[2014]88号）",{"v":412700,"d":"412,700"},0,{"v":412700,"d":"412,700"},0,0,0,0,0,0,0,0,0,0]