{"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":21,"n_cols":18,"rows_kept":21,"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：","遂溪县社会福利院",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":1632196,"d":"1,632,196"},{"v":778900,"d":"778,900"},{"v":775896,"d":"775,896"},{"v":77400,"d":"77,400"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离退休工资",{"v":49400,"d":"49,400"},{"v":49400,"d":"49,400"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  01","      孤儿生活费",{"v":420000,"d":"420,000"},0,{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  02","      孤寡老人生活费",{"v":14400,"d":"14,400"},0,{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      其他业务经费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      统发津贴补贴",{"v":461100,"d":"461,100"},{"v":461100,"d":"461,100"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      工资福利支出",{"v":268400,"d":"268,400"},{"v":268400,"d":"268,400"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      包干公务费",{"v":28800,"d":"28,800"},0,{"v":28800,"d":"28,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      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,"  208","  10","  05","      管理经费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  05","      通讯费",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  99","      从国有资产出租收入中安排的工作经费",{"v":17696,"d":"17,696"},0,{"v":17696,"d":"17,696"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  10","  99","      执收工作经费（国内捐赠收入）",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  210","  05","  99","      孤寡老人医疗包干经费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      住房公积金",{"v":77400,"d":"77,400"},0,0,{"v":77400,"d":"77,400"},0,0,0,0,0,0,0,0,0]