{"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":100,"n_cols":18,"rows_kept":100,"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：","广东省遂溪县农业局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":452394880,"d":"452,394,880"},{"v":5074000,"d":"5,074,000"},{"v":442392584,"d":"442,392,584"},{"v":4928296,"d":"4,928,296"},0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":4928296,"d":"4,928,296"},0,0,{"v":4928296,"d":"4,928,296"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":4928296,"d":"4,928,296"},0,0,{"v":4928296,"d":"4,928,296"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":4928296,"d":"4,928,296"},0,0,{"v":4928296,"d":"4,928,296"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":3927000,"d":"3,927,000"},0,0,{"v":3927000,"d":"3,927,000"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养",{"v":53896,"d":"53,896"},0,0,{"v":53896,"d":"53,896"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离休费",{"v":296100,"d":"296,100"},0,0,{"v":296100,"d":"296,100"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      住房公积金",{"v":651300,"d":"651,300"},0,0,{"v":651300,"d":"651,300"},0,0,0,0,0,0,0,0,0]
[null,"212",null,null,"城乡社区支出",{"v":308609920,"d":"308,609,920"},0,{"v":308609920,"d":"308,609,920"},0,0,0,0,0,0,0,0,0,0]
[null,null,"12",null,"  新增建设用地土地有偿使用费安排的支出",{"v":308609920,"d":"308,609,920"},0,{"v":308609920,"d":"308,609,920"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"03","    土地整理支出",{"v":308609920,"d":"308,609,920"},0,{"v":308609920,"d":"308,609,920"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  12","  03","      13年第一批高标农田省级资金（湛财农[2014]21号）",{"v":141059920,"d":"141,059,920"},0,{"v":141059920,"d":"141,059,920"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  12","  03","      14年第一批高标农田省级补助资金（湛财农[2014]239号）",{"v":167550000,"d":"167,550,000"},0,{"v":167550000,"d":"167,550,000"},0,0,0,0,0,0,0,0,0,0]
[null,"213",null,null,"农林水支出",{"v":134316664,"d":"134,316,664"},{"v":5074000,"d":"5,074,000"},{"v":129242664,"d":"129,242,664"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  农业（农林水支出）",{"v":27769204,"d":"27,769,204"},{"v":5074000,"d":"5,074,000"},{"v":22695204,"d":"22,695,204"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（农业）",{"v":5645000,"d":"5,645,000"},{"v":5074000,"d":"5,074,000"},{"v":571000,"d":"571,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      通讯费",{"v":207000,"d":"207,000"},0,{"v":207000,"d":"207,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      财政统发津贴补贴",{"v":2792200,"d":"2,792,200"},{"v":2792200,"d":"2,792,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      财政统发基本工资",{"v":2155800,"d":"2,155,800"},{"v":2155800,"d":"2,155,800"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      公务接待费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      业务费",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      包干公务费",{"v":174000,"d":"174,000"},0,{"v":174000,"d":"174,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      公务车购置及运行费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      农科所包干经费",{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      良种场包干经费",{"v":72000,"d":"72,000"},{"v":72000,"d":"72,000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    科技转化与推广服务",{"v":1490000,"d":"1,490,000"},0,{"v":1490000,"d":"1,490,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  06","      中央测土配方施肥补助资金（湛财农[2014]282号）",{"v":290000,"d":"290,000"},0,{"v":290000,"d":"290,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  06","      214年中央基层农技推广体系改革资金（湛财农[2014]102号）",{"v":900000,"d":"900,000"},0,{"v":900000,"d":"900,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  06","      中央基层农技推广体系改革与建设资金。（湛财农[2014]158号）",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"09","    农产品质量安全",{"v":2980000,"d":"2,980,000"},0,{"v":2980000,"d":"2,980,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  09","      省级农业生产和农产品质量资金（湛财农[2014]207号）",{"v":380000,"d":"380,000"},0,{"v":380000,"d":"380,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  09","      14年省级农业生产与农产品质量资金（湛财农[2014]305号）",{"v":1100000,"d":"1,100,000"},0,{"v":1100000,"d":"1,100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  09","      农产品质量安全检测站项目建设县级补助配套资金",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"19","    防灾减灾",{"v":3100000,"d":"3,100,000"},0,{"v":3100000,"d":"3,100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  19","      农业救灾补助资金（湛财农[2014]198号）",{"v":250000,"d":"250,000"},0,{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  19","      2014年省级农业救灾复产补助资金（湛财农[2014]264号）",{"v":650000,"d":"650,000"},0,{"v":650000,"d":"650,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  19","      台风“海鸥”省级粮食生产救灾补助资金（湛财农[2014]283号）",{"v":1200000,"d":"1,200,000"},0,{"v":1200000,"d":"1,200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  19","      2014年中央农业生产救灾资金（湛财农[2014]238号）",{"v":1000000,"d":"1,000,000"},0,{"v":1000000,"d":"1,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"22","    农业生产资料与技术补贴",{"v":9663390,"d":"9,663,390"},0,{"v":9663390,"d":"9,663,390"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  22","      14年中央花生良种大田生产补贴资金（湛财农[2014]216号）",{"v":790000,"d":"790,000"},0,{"v":790000,"d":"790,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  22","      2014年中央财政农作物补贴（湛财农[2014]14号）",{"v":8873390,"d":"8,873,390"},0,{"v":8873390,"d":"8,873,390"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"23","    农业生产保险补贴",{"v":991183,"d":"991,183"},0,{"v":991183,"d":"991,183"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  23","      政策性农村住房保险",{"v":157183,"d":"157,183"},0,{"v":157183,"d":"157,183"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  23","      政策性水稻种植保险",{"v":834000,"d":"834,000"},0,{"v":834000,"d":"834,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"24","    农业组织化与产业化经营",{"v":1940000,"d":"1,940,000"},0,{"v":1940000,"d":"1,940,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  24","      14年省农业龙头企业贷款贴息资金（湛财农[2014]316号）",{"v":650000,"d":"650,000"},0,{"v":650000,"d":"650,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  24","      2013年省农业龙头企业贷款贴息资金（湛财农[2014]290号）",{"v":110000,"d":"110,000"},0,{"v":110000,"d":"110,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  24","      14年度省级现代农业经营主体专项资金（湛财农[2014]339号）",{"v":1180000,"d":"1,180,000"},0,{"v":1180000,"d":"1,180,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他农业支出",{"v":1959631,"d":"1,959,631"},0,{"v":1959631,"d":"1,959,631"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      农产品质量安全监管工作经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      农产品质量监督检测工作经费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      国内植物检疫（执收工作经费）",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      其他一般罚没（执收工作经费）",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      农村困难老党员生活补贴县级配套资金",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      14年省科技创新、信息化资金（湛财农[2014]311号）",{"v":500000,"d":"500,000"},0,{"v":500000,"d":"500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      农技创新省级、市级专项资金（湛财农[2014]260号）",{"v":176000,"d":"176,000"},0,{"v":176000,"d":"176,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      14年省级农业基础设施建设资金（湛财农[2014]288号）",{"v":680000,"d":"680,000"},0,{"v":680000,"d":"680,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      乡镇农技站工作经费",{"v":75000,"d":"75,000"},0,{"v":75000,"d":"75,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      行政单位国有资产出租出借",{"v":393631,"d":"393,631"},0,{"v":393631,"d":"393,631"},0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  扶贫",{"v":101676160,"d":"101,676,160"},0,{"v":101676160,"d":"101,676,160"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    农村基础设施建设",{"v":67914000,"d":"67,914,000"},0,{"v":67914000,"d":"67,914,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      “两不具备”省级补助资金（湛财农[2014]68号）",{"v":1570000,"d":"1,570,000"},0,{"v":1570000,"d":"1,570,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      农村危房改造省级补助资金（湛财农[2014]318号）",{"v":23104000,"d":"23,104,000"},0,{"v":23104000,"d":"23,104,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      2014年贫困村庄搬迁专项资金（湛财农[2014]253号）",{"v":3060000,"d":"3,060,000"},0,{"v":3060000,"d":"3,060,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      2014年省“大禹杯”专项资金（湛财农[2014]297号）",{"v":600000,"d":"600,000"},0,{"v":600000,"d":"600,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      13年省级扶持老区发展专项资金（湛财农[2014]296号）",{"v":240000,"d":"240,000"},0,{"v":240000,"d":"240,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      14年不具贫困村庄搬迁专项资金（湛财农[2014]287号）",{"v":780000,"d":"780,000"},0,{"v":780000,"d":"780,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      住房困难户住房改造省级以资金（湛财农[2014]319号）",{"v":31290000,"d":"31,290,000"},0,{"v":31290000,"d":"31,290,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  04","      14年第三不具备贫困村庄搬迁资金（湛财农[2014]309号）",{"v":7270000,"d":"7,270,000"},0,{"v":7270000,"d":"7,270,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    生产发展",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  05","      2013年省扶贫培训专项资金（湛财农[2014]263号）",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他扶贫支出",{"v":33612160,"d":"33,612,160"},0,{"v":33612160,"d":"33,612,160"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      扶贫工作经费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      预拨扶贫“规划到户责任到人”省级资金（湛财农[2014]329号）",{"v":10800000,"d":"10,800,000"},0,{"v":10800000,"d":"10,800,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      2013年中央财政扶贫资金（湛财农[2014]69号）",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      14年离任村干部生活补助资金（湛财农[2014]280号）",{"v":4050720,"d":"4,050,720"},0,{"v":4050720,"d":"4,050,720"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      2014年中央财政专项扶贫资金（湛财农[2014]199号）",{"v":460000,"d":"460,000"},0,{"v":460000,"d":"460,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      14年度基层组织经费保障省级资金（湛财农[2014]338号）",{"v":9909120,"d":"9,909,120"},0,{"v":9909120,"d":"9,909,120"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      14年农村基层组织工作经费市级资金（湛财农[2014]247号）",{"v":7672320,"d":"7,672,320"},0,{"v":7672320,"d":"7,672,320"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  05","  99","      2013年和2014年广东省贫困村互助资金（湛财农[2014]310号）",{"v":450000,"d":"450,000"},0,{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"  农村综合改革",{"v":4871300,"d":"4,871,300"},0,{"v":4871300,"d":"4,871,300"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    对村级一事一议的补助",{"v":4871300,"d":"4,871,300"},0,{"v":4871300,"d":"4,871,300"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  07","  01","      一事一议工作经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  07","  01","      第一批传统村落保护农村综合改革资金（湛财农[2014]331号）",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  07","  01","      一事一议县级配套资金",{"v":2371300,"d":"2,371,300"},0,{"v":2371300,"d":"2,371,300"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  07","  01","      2014年一事一议省级、市级资金（湛财农[2014]251号）",{"v":950000,"d":"950,000"},0,{"v":950000,"d":"950,000"},0,0,0,0,0,0,0,0,0,0]
[null,"220",null,null,"国土海洋气象等支出",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  国土资源事务",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他国土资源事务支出",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  99","      高标准基本农田建设工作经费（湛财农[2014]202号）",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":4410000,"d":"4,410,000"},0,{"v":4410000,"d":"4,410,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  保障性安居工程支出",{"v":4410000,"d":"4,410,000"},0,{"v":4410000,"d":"4,410,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    农村危房改造",{"v":4410000,"d":"4,410,000"},0,{"v":4410000,"d":"4,410,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  01","  05","      14年农村住房改造省级资金（湛财农[2014]319号）",{"v":4410000,"d":"4,410,000"},0,{"v":4410000,"d":"4,410,000"},0,0,0,0,0,0,0,0,0,0]