{"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":88,"n_cols":18,"rows_kept":88,"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：","遂溪县水务局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":162687293,"d":"162,687,293"},{"v":3703100,"d":"3,703,100"},{"v":156417393,"d":"156,417,393"},{"v":2566800,"d":"2,566,800"},0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":26149350,"d":"26,149,350"},0,{"v":23947150,"d":"23,947,150"},{"v":2202200,"d":"2,202,200"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":2202200,"d":"2,202,200"},0,0,{"v":2202200,"d":"2,202,200"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":2202200,"d":"2,202,200"},0,0,{"v":2202200,"d":"2,202,200"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":2073600,"d":"2,073,600"},0,0,{"v":2073600,"d":"2,073,600"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离休费",{"v":92800,"d":"92,800"},0,0,{"v":92800,"d":"92,800"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养",{"v":35800,"d":"35,800"},0,0,{"v":35800,"d":"35,800"},0,0,0,0,0,0,0,0,0]
[null,null,"15",null,"  自然灾害生活救助",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    中央自然灾害生活补助",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  15","  01","      台风和暴雨洪涝灾害应急补助资金（湛财建[2014]58号）",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"22",null,"  大中型水库移民后期扶持基金支出",{"v":22999550,"d":"22,999,550"},0,{"v":22999550,"d":"22,999,550"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    移民补助（大中型水库移民后期扶持基金支出）",{"v":13860650,"d":"13,860,650"},0,{"v":13860650,"d":"13,860,650"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  22","  01","      2014年四个季度中水库移民后期扶持基金（湛财农[2014]278号）",{"v":13860650,"d":"13,860,650"},0,{"v":13860650,"d":"13,860,650"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    基础设施建设和经济发展（大中型水库移民后期扶持基金支出）",{"v":9138900,"d":"9,138,900"},0,{"v":9138900,"d":"9,138,900"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  22","  02","      13年度（第一批）中央水库移民扶持结余资金（湛财农[2014]152号）",{"v":7252900,"d":"7,252,900"},0,{"v":7252900,"d":"7,252,900"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  22","  02","      13年度（第二批）中央水库移民扶持结余资金（湛财农[2014]190号）",{"v":1266000,"d":"1,266,000"},0,{"v":1266000,"d":"1,266,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  22","  02","      12年省预留中央水库移民后期扶持结余资金（湛财农[2014]335号）",{"v":620000,"d":"620,000"},0,{"v":620000,"d":"620,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"23",null,"  小型水库移民扶助基金支出",{"v":147600,"d":"147,600"},0,{"v":147600,"d":"147,600"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    移民补助（小型水库移民扶助基金支出）",{"v":147600,"d":"147,600"},0,{"v":147600,"d":"147,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  23","  01","      2012年7月至2013年6月小型水库移民后期扶持资金（湛财农[2014]78号）",{"v":147600,"d":"147,600"},0,{"v":147600,"d":"147,600"},0,0,0,0,0,0,0,0,0,0]
[null,"212",null,null,"城乡社区支出",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"11",null,"  农业土地开发资金支出",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"    农业土地开发资金支出",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  11","  ","      2013年农田水利万宗工程建设资金（湛财农[2014]19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",null,null,"农林水支出",{"v":134673343,"d":"134,673,343"},{"v":3703100,"d":"3,703,100"},{"v":130970243,"d":"130,970,243"},0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"  水利",{"v":133941343,"d":"133,941,343"},{"v":3703100,"d":"3,703,100"},{"v":130238243,"d":"130,238,243"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（水利）",{"v":3532100,"d":"3,532,100"},{"v":3117500,"d":"3,117,500"},{"v":414600,"d":"414,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      通讯费",{"v":156600,"d":"156,600"},0,{"v":156600,"d":"156,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      财政统发津贴补贴",{"v":1832000,"d":"1,832,000"},{"v":1832000,"d":"1,832,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      公务接待费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      包干公务费",{"v":108000,"d":"108,000"},0,{"v":108000,"d":"108,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      雇佣制后勤服务人员补助",{"v":55200,"d":"55,200"},{"v":55200,"d":"55,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      财政统发基本工资",{"v":1230300,"d":"1,230,300"},{"v":1230300,"d":"1,230,300"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      公务车购置及运行",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  01","      业务费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    水利工程建设（水利）",{"v":55216759,"d":"55,216,759"},0,{"v":55216759,"d":"55,216,759"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      农村小型水利设施建设市级补助资金（湛财农[2014]275号）",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      14年度村村通自来水工程建设市级资金（湛财农[2014]115号）",{"v":536759,"d":"536,759"},0,{"v":536759,"d":"536,759"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      2013年千里海堤建设市级补助资金（湛财农[2014]18号）",{"v":2590000,"d":"2,590,000"},0,{"v":2590000,"d":"2,590,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      2014年中小河流治理省级补助资金（湛财农[2014]95号）",{"v":24390000,"d":"24,390,000"},0,{"v":24390000,"d":"24,390,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      2014年中小河流治理中央补助资金（湛财农[2014]37号）",{"v":24390000,"d":"24,390,000"},0,{"v":24390000,"d":"24,390,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  05","      2013年千宗治洪治涝工程建设市资金（湛财农[2014]20号）",{"v":3210000,"d":"3,210,000"},0,{"v":3210000,"d":"3,210,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    水利工程运行与维护",{"v":12034127,"d":"12,034,127"},{"v":585600,"d":"585,600"},{"v":11448527,"d":"11,448,527"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      东圩河改造",{"v":5000000,"d":"5,000,000"},0,{"v":5000000,"d":"5,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      西溪河改造",{"v":6198527,"d":"6,198,527"},0,{"v":6198527,"d":"6,198,527"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      三防工作经费",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      水利工作经费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      下属单位定额补助",{"v":585600,"d":"585,600"},{"v":585600,"d":"585,600"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"14","    防汛",{"v":15500000,"d":"15,500,000"},0,{"v":15500000,"d":"15,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  14","      2014年省级防汛补助资金（湛财农[2014]236号）",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  14","      14年中央特大防汛抗旱补助资金（湛财农[2014]177号）",{"v":5000000,"d":"5,000,000"},0,{"v":5000000,"d":"5,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  14","      14年中央特大防汛抗旱补助资金（湛财农[2014]210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","  03","  14","      台风“海鸥”省财政水务局救灾复产资金（湛财农[2014]229号）",{"v":4000000,"d":"4,000,000"},0,{"v":4000000,"d":"4,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  14","      台风“海鸥”省级和市级救灾复产补助资金（湛财农[2014]186号）",{"v":2000000,"d":"2,000,000"},0,{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"16","    农田水利",{"v":40700000,"d":"40,700,000"},0,{"v":40700000,"d":"40,700,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      13年中央财政统筹土地农田水利建设资金（湛财农[2014]89号）",{"v":110000,"d":"110,000"},0,{"v":110000,"d":"110,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      14年白蚁防治及灌溉试验项目省级资金。（湛财农[2014]312号）",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      2014年水利基建项目省级补助资金第三批（湛财农[2014]279号）",{"v":29690000,"d":"29,690,000"},0,{"v":29690000,"d":"29,690,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      14年度中央财政统筹土地农田水利建设资金二批（湛财农[2014]233号）",{"v":110000,"d":"110,000"},0,{"v":110000,"d":"110,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      2014年江河湖水系综合整治资金（湛财农[2014]341号）",{"v":2400000,"d":"2,400,000"},0,{"v":2400000,"d":"2,400,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      2014年水利基础设施建设省级资金（湛财农[2014]328号）",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  16","      2014年小型农田重点县省级补助资金（湛财农[2014]103号）",{"v":8000000,"d":"8,000,000"},0,{"v":8000000,"d":"8,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"21","    大中型水库移民后期扶持专项支出",{"v":3122950,"d":"3,122,950"},0,{"v":3122950,"d":"3,122,950"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  21","      14年第一季度水库移民后期扶持资金（湛财农[2014]278号）",{"v":3122950,"d":"3,122,950"},0,{"v":3122950,"d":"3,122,950"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"31","    水资源费安排的支出",{"v":1383241,"d":"1,383,241"},0,{"v":1383241,"d":"1,383,241"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  31","      水资源费安排的支出",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  31","      2014年村村通自来水建设市级补助资金（湛财农[2014]115号）",{"v":1263241,"d":"1,263,241"},0,{"v":1263241,"d":"1,263,241"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"34","    水利建设移民支出",{"v":471500,"d":"471,500"},0,{"v":471500,"d":"471,500"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  34","      2014年市级水库移民专项资金（湛财农[2014]250号）",{"v":471500,"d":"471,500"},0,{"v":471500,"d":"471,500"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他水利支出",{"v":1980666,"d":"1,980,666"},0,{"v":1980666,"d":"1,980,666"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  99","      非税收入追加工作经费",{"v":1051473,"d":"1,051,473"},0,{"v":1051473,"d":"1,051,473"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  99","      水库移民补助（粮差部份）",{"v":700000,"d":"700,000"},0,{"v":700000,"d":"700,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  99","      水土保持设施补偿费（执收工作经费）",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  99","      行政单位国有资产出租出借",{"v":109193,"d":"109,193"},0,{"v":109193,"d":"109,193"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  99","      其他一般罚没（执收工作经费）",{"v":40000,"d":"40,000"},0,{"v":40000,"d":"40,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"66",null,"  大中型水库库区基金支出",{"v":732000,"d":"732,000"},0,{"v":732000,"d":"732,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    基础设施建设和经济发展（大中型水库库区基金支出）",{"v":732000,"d":"732,000"},0,{"v":732000,"d":"732,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  66","  01","      12年7月至13年12月水库库区基金（湛财农[2014]203号）",{"v":732000,"d":"732,000"},0,{"v":732000,"d":"732,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":364600,"d":"364,600"},0,0,{"v":364600,"d":"364,600"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":364600,"d":"364,600"},0,0,{"v":364600,"d":"364,600"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":364600,"d":"364,600"},0,0,{"v":364600,"d":"364,600"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      住房公积金",{"v":364600,"d":"364,600"},0,0,{"v":364600,"d":"364,600"},0,0,0,0,0,0,0,0,0]