{"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":70,"n_cols":18,"rows_kept":70,"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：","遂溪县教育局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":184748436,"d":"184,748,436"},{"v":2322744,"d":"2,322,744"},{"v":154685558,"d":"154,685,558"},{"v":2900134,"d":"2,900,134"},0,0,0,{"v":500000,"d":"500,000"},{"v":24340000,"d":"24,340,000"},0,0,0,0]
[null,"205",null,null,"教育支出",{"v":184506756,"d":"184,506,756"},{"v":2322744,"d":"2,322,744"},{"v":154685558,"d":"154,685,558"},{"v":2658454,"d":"2,658,454"},0,0,0,{"v":500000,"d":"500,000"},{"v":24340000,"d":"24,340,000"},0,0,0,0]
[null,null,"01",null,"  教育管理事务",{"v":8907648,"d":"8,907,648"},{"v":2322744,"d":"2,322,744"},{"v":4181000,"d":"4,181,000"},{"v":2403904,"d":"2,403,904"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（教育管理事务）",{"v":5207648,"d":"5,207,648"},{"v":2322744,"d":"2,322,744"},{"v":481000,"d":"481,000"},{"v":2403904,"d":"2,403,904"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      离休费",{"v":141808,"d":"141,808"},0,0,{"v":141808,"d":"141,808"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      公务费",{"v":57600,"d":"57,600"},0,{"v":57600,"d":"57,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      离退休人员通讯费",{"v":59400,"d":"59,400"},0,{"v":59400,"d":"59,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      在职人员通讯费",{"v":54000,"d":"54,000"},0,{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      业务费",{"v":250000,"d":"250,000"},0,{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      遗属供养费",{"v":17400,"d":"17,400"},0,0,{"v":17400,"d":"17,400"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      财政统发基本工资",{"v":824976,"d":"824,976"},{"v":824976,"d":"824,976"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      公务用车运行维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      绩效工资",{"v":84480,"d":"84,480"},{"v":84480,"d":"84,480"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      财政统发津贴补贴",{"v":1385688,"d":"1,385,688"},{"v":1385688,"d":"1,385,688"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      雇佣制人员工资",{"v":27600,"d":"27,600"},{"v":27600,"d":"27,600"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      退休费",{"v":2244696,"d":"2,244,696"},0,0,{"v":2244696,"d":"2,244,696"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      公务接待费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他教育管理事务支出",{"v":3700000,"d":"3,700,000"},0,{"v":3700000,"d":"3,700,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  99","      执收工作经费（各项考试经费）",{"v":3700000,"d":"3,700,000"},0,{"v":3700000,"d":"3,700,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  普通教育",{"v":147839108,"d":"147,839,108"},0,{"v":124244558,"d":"124,244,558"},{"v":254550,"d":"254,550"},0,0,0,{"v":500000,"d":"500,000"},{"v":22840000,"d":"22,840,000"},0,0,0,0]
[{"$nulls":3},"01","    学前教育",{"v":8554550,"d":"8,554,550"},0,{"v":8300000,"d":"8,300,000"},{"v":254550,"d":"254,550"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      发展学前教育资金（税改）",{"v":2000000,"d":"2,000,000"},0,{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      学前教育发展专项资金（湛财教【2014】191号）",{"v":2180000,"d":"2,180,000"},0,{"v":2180000,"d":"2,180,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      家庭经济困难儿童资助金（湛财教【2014】144号）",{"v":254550,"d":"254,550"},0,0,{"v":254550,"d":"254,550"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      学前教育中央奖补资金（湛财教【2014】10号）",{"v":4120000,"d":"4,120,000"},0,{"v":4120000,"d":"4,120,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    小学教育",{"v":9700000,"d":"9,700,000"},0,{"v":4850000,"d":"4,850,000"},0,0,0,0,0,{"v":4850000,"d":"4,850,000"},0,0,0,0]
[null,"  205","  02","  02","      县级配套校舍维修长效机制资金",{"v":4850000,"d":"4,850,000"},0,{"v":4850000,"d":"4,850,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      农村中小学校舍维修改造省补助资金（湛财教【2014】92号）",{"v":4850000,"d":"4,850,000"},0,0,0,0,0,0,0,{"v":4850000,"d":"4,850,000"},0,0,0,0]
[{"$nulls":3},"03","    初中教育",{"v":64337638,"d":"64,337,638"},0,{"v":45847638,"d":"45,847,638"},0,0,0,0,{"v":500000,"d":"500,000"},{"v":17990000,"d":"17,990,000"},0,0,0,0]
[null,"  205","  02","  03","      中小学校舍安全工程省奖补资金（湛财教【2014】132号）",{"v":9060000,"d":"9,060,000"},0,0,0,0,0,0,0,{"v":9060000,"d":"9,060,000"},0,0,0,0]
[null,"  205","  02","  03","      提高农村寄宿制学校公用经费资金（湛财教【2014】85号）",{"v":5470000,"d":"5,470,000"},0,{"v":5470000,"d":"5,470,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      农村中小学校舍维修中央补助资金（湛财教【2014】120号）",{"v":7530000,"d":"7,530,000"},0,0,0,0,0,0,0,{"v":7530000,"d":"7,530,000"},0,0,0,0]
[null,"  205","  02","  03","      黄学增纪念中学建设专项经费",{"v":500000,"d":"500,000"},0,0,0,0,0,0,{"v":500000,"d":"500,000"},0,0,0,0,0]
[null,"  205","  02","  03","      税费改革转移支付用于教育的支出",{"v":7990000,"d":"7,990,000"},0,{"v":7990000,"d":"7,990,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      规范化学校建设（湛财教【2014】199号）",{"v":1400000,"d":"1,400,000"},0,0,0,0,0,0,0,{"v":1400000,"d":"1,400,000"},0,0,0,0]
[null,"  205","  02","  03","      教育创强省奖补资金（粤财教【2014】384号）",{"v":18331588,"d":"18,331,588"},0,{"v":18331588,"d":"18,331,588"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      教育创强市补助资金（湛财教【2014】175号）",{"v":5000000,"d":"5,000,000"},0,{"v":5000000,"d":"5,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      教育转移支付省补助资金（湛财教【2014】182号）",{"v":3000000,"d":"3,000,000"},0,{"v":3000000,"d":"3,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费补助资金（湛财教【2014】48号）",{"v":6056050,"d":"6,056,050"},0,{"v":6056050,"d":"6,056,050"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    高中教育",{"v":12000000,"d":"12,000,000"},0,{"v":12000000,"d":"12,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  04","      执收工作经费（择校费）",{"v":12000000,"d":"12,000,000"},0,{"v":12000000,"d":"12,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他普通教育支出",{"v":53246920,"d":"53,246,920"},0,{"v":53246920,"d":"53,246,920"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      县级地方教育附加用于教育发展支出",{"v":22430000,"d":"22,430,000"},0,{"v":22430000,"d":"22,430,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      薄弱学校改造计划（湛财教【2014】122号）",{"v":27370000,"d":"27,370,000"},0,{"v":27370000,"d":"27,370,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      强师工程省奖补2014年资金（湛财教【2014】133号）",{"v":1600000,"d":"1,600,000"},0,{"v":1600000,"d":"1,600,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      强师工程省奖补2012-2013年资金（湛财教【2014】46号）",{"v":1846920,"d":"1,846,920"},0,{"v":1846920,"d":"1,846,920"},0,0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"  特殊教育",{"v":11260000,"d":"11,260,000"},0,{"v":11260000,"d":"11,260,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    特殊学校教育",{"v":11260000,"d":"11,260,000"},0,{"v":11260000,"d":"11,260,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  01","      特殊学校建设省补助资金（湛财教【2014】185号）",{"v":7900000,"d":"7,900,000"},0,{"v":7900000,"d":"7,900,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  01","      特殊学校建设省预安排第二批补助资金（湛财教【2014】201号）",{"v":3360000,"d":"3,360,000"},0,{"v":3360000,"d":"3,360,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"08",null,"  进修及培训",{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,{"v":1500000,"d":"1,500,000"},0,0,0,0]
[{"$nulls":3},"02","    干部教育",{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,{"v":1500000,"d":"1,500,000"},0,0,0,0]
[null,"  205","  08","  02","      党校、进修学校两校合并经费",{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,{"v":1500000,"d":"1,500,000"},0,0,0,0]
[null,null,"09",null,"  教育费附加安排的支出",{"v":15000000,"d":"15,000,000"},0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    农村中小学校舍建设（教育费附加安排的支出）",{"v":9000000,"d":"9,000,000"},0,{"v":9000000,"d":"9,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  01","      其他教育附加用于教育发展支出",{"v":9000000,"d":"9,000,000"},0,{"v":9000000,"d":"9,000,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    中等职业学校教学设施（教育费附加安排的支出）",{"v":4500000,"d":"4,500,000"},0,{"v":4500000,"d":"4,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  05","      教育费附加30%用于中职发展",{"v":4500000,"d":"4,500,000"},0,{"v":4500000,"d":"4,500,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他教育费附加安排的支出",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  99","      教师培训费",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":241680,"d":"241,680"},0,0,{"v":241680,"d":"241,680"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":241680,"d":"241,680"},0,0,{"v":241680,"d":"241,680"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":241680,"d":"241,680"},0,0,{"v":241680,"d":"241,680"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":241680,"d":"241,680"},0,0,{"v":241680,"d":"241,680"},0,0,0,0,0,0,0,0,0]