{"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":64,"n_cols":18,"rows_kept":64,"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：","遂溪县科技文化广电新闻出版局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":22751159,"d":"22,751,159"},{"v":960167,"d":"960,167"},{"v":2709632,"d":"2,709,632"},{"v":2181360,"d":"2,181,360"},0,0,0,{"v":15000000,"d":"15,000,000"},{"v":1900000,"d":"1,900,000"},0,0,0,0]
[null,"206",null,null,"科学技术支出",{"v":1621367,"d":"1,621,367"},{"v":960167,"d":"960,167"},{"v":581200,"d":"581,200"},{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  科学技术管理事务",{"v":1241367,"d":"1,241,367"},{"v":960167,"d":"960,167"},{"v":281200,"d":"281,200"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（科学技术管理事务）",{"v":1241367,"d":"1,241,367"},{"v":960167,"d":"960,167"},{"v":281200,"d":"281,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      业务费",{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      工资福利支出",{"v":289752,"d":"289,752"},{"v":289752,"d":"289,752"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      公务接待费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      财政统发津贴补贴",{"v":664956,"d":"664,956"},{"v":664956,"d":"664,956"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      绩效工资",{"v":5459,"d":"5,459"},{"v":5459,"d":"5,459"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      公务费",{"v":25200,"d":"25,200"},0,{"v":25200,"d":"25,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      公务用车运行维护费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  01","  01","      在职人员通讯费",{"v":36000,"d":"36,000"},0,{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  科技条件与服务",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    技术创新服务体系",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  05","  02","      科技三项费用",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"99",null,"  其他科学技术支出",{"v":80000,"d":"80,000"},0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他科学技术支出",{"v":80000,"d":"80,000"},0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0]
[null,"  206","  99","  99","      科学技术奖资金（湛财工【2014】137号）",{"v":80000,"d":"80,000"},0,0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0]
[null,"207",null,null,"文化体育与传媒支出",{"v":18888432,"d":"18,888,432"},0,{"v":1988432,"d":"1,988,432"},0,0,0,0,{"v":15000000,"d":"15,000,000"},{"v":1900000,"d":"1,900,000"},0,0,0,0]
[null,null,"01",null,"  文化",{"v":16830000,"d":"16,830,000"},0,{"v":830000,"d":"830,000"},0,0,0,0,{"v":15000000,"d":"15,000,000"},{"v":1000000,"d":"1,000,000"},0,0,0,0]
[{"$nulls":3},"02","    一般行政管理事务（文化）",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  02","      文化执法大队经费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    艺术表演场所",{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0]
[null,"  207","  01","  06","      影剧院维修经费",{"v":15000000,"d":"15,000,000"},0,0,0,0,0,0,{"v":15000000,"d":"15,000,000"},0,0,0,0,0]
[{"$nulls":3},"09","    群众文化",{"v":1500000,"d":"1,500,000"},0,{"v":500000,"d":"500,000"},0,0,0,0,0,{"v":1000000,"d":"1,000,000"},0,0,0,0]
[null,"  207","  01","  09","      追寻先烈足迹工作经费",{"v":500000,"d":"500,000"},0,{"v":500000,"d":"500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  09","      50个文化室建设经费",{"v":1000000,"d":"1,000,000"},0,0,0,0,0,0,0,{"v":1000000,"d":"1,000,000"},0,0,0,0]
[{"$nulls":3},"11","    文化创作与保护",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  11","      非物质文化遗产保护专项资金（湛财教【2014】165号）",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他文化支出",{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  99","      农村电影放映工程补助",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  99","      知识产权、新闻出版工作经费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  文物",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"04","    文物保护",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  02","  04","      文物保护工作经费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  新闻出版",{"v":88432,"d":"88,432"},0,{"v":88432,"d":"88,432"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他新闻出版支出",{"v":88432,"d":"88,432"},0,{"v":88432,"d":"88,432"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  05","  99","      从国有资产出租出借收入中安排的工作经费",{"v":88432,"d":"88,432"},0,{"v":88432,"d":"88,432"},0,0,0,0,0,0,0,0,0,0]
[null,null,"99",null,"  其他文化体育与传媒支出",{"v":1940000,"d":"1,940,000"},0,{"v":1040000,"d":"1,040,000"},0,0,0,0,0,{"v":900000,"d":"900,000"},0,0,0,0]
[{"$nulls":3},"99","    其他文化体育与传媒支出",{"v":1940000,"d":"1,940,000"},0,{"v":1040000,"d":"1,040,000"},0,0,0,0,0,{"v":900000,"d":"900,000"},0,0,0,0]
[null,"  207","  99","  99","      农村文化建设专项资金（湛财教【2014】143号）",{"v":1030000,"d":"1,030,000"},0,{"v":1030000,"d":"1,030,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  99","  99","      执收工作经费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  99","  99","      影剧院维修改造（湛财教【2014】154号）",{"v":900000,"d":"900,000"},0,0,0,0,0,0,0,{"v":900000,"d":"900,000"},0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":2086672,"d":"2,086,672"},0,{"v":90000,"d":"90,000"},{"v":1996672,"d":"1,996,672"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":2086672,"d":"2,086,672"},0,{"v":90000,"d":"90,000"},{"v":1996672,"d":"1,996,672"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":2086672,"d":"2,086,672"},0,{"v":90000,"d":"90,000"},{"v":1996672,"d":"1,996,672"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离休费",{"v":84884,"d":"84,884"},0,0,{"v":84884,"d":"84,884"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离退休人员通讯费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":1901876,"d":"1,901,876"},0,0,{"v":1901876,"d":"1,901,876"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养费",{"v":9912,"d":"9,912"},0,0,{"v":9912,"d":"9,912"},0,0,0,0,0,0,0,0,0]
[null,"220",null,null,"国土海洋气象等支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"04",null,"  地震事务",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"05","    地震预测预报",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  04","  05","      地震事业费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":104688,"d":"104,688"},0,0,{"v":104688,"d":"104,688"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":104688,"d":"104,688"},0,0,{"v":104688,"d":"104,688"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":104688,"d":"104,688"},0,0,{"v":104688,"d":"104,688"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":104688,"d":"104,688"},0,0,{"v":104688,"d":"104,688"},0,0,0,0,0,0,0,0,0]