{"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":43,"n_cols":18,"rows_kept":43,"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：","遂溪县体育局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":22012705,"d":"22,012,705"},{"v":933749,"d":"933,749"},{"v":348088,"d":"348,088"},{"v":730868,"d":"730,868"},0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0,0]
[null,"207",null,null,"文化体育与传媒支出",{"v":21595349,"d":"21,595,349"},{"v":933749,"d":"933,749"},{"v":284800,"d":"284,800"},{"v":376800,"d":"376,800"},0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0,0]
[null,null,"01",null,"  文化",{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0,0]
[{"$nulls":3},"05","    文化展示及纪念机构",{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0,0]
[null,"  207","  01","  05","      体育馆（醒狮广场）建设",{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0,0]
[null,null,"03",null,"  体育",{"v":1595349,"d":"1,595,349"},{"v":933749,"d":"933,749"},{"v":284800,"d":"284,800"},{"v":376800,"d":"376,800"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（体育）",{"v":1064549,"d":"1,064,549"},{"v":933749,"d":"933,749"},{"v":130800,"d":"130,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      财政统发基本工资",{"v":317172,"d":"317,172"},{"v":317172,"d":"317,172"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      绩效工资",{"v":77817,"d":"77,817"},{"v":77817,"d":"77,817"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      公务费",{"v":26400,"d":"26,400"},0,{"v":26400,"d":"26,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      财政统发津贴补贴",{"v":538760,"d":"538,760"},{"v":538760,"d":"538,760"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      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,"  207","  03","  01","      在职人员通讯费",{"v":14400,"d":"14,400"},0,{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      业务费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  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]
[{"$nulls":3},"06","    体育训练",{"v":426800,"d":"426,800"},0,{"v":50000,"d":"50,000"},{"v":376800,"d":"376,800"},0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  06","      体育器材设备购置费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  06","      体校在训运动员伙食费补助经费",{"v":376800,"d":"376,800"},0,0,{"v":376800,"d":"376,800"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"08","    群众体育",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  08","      老年人体育协会经费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  08","      全民健身工作经费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他体育支出",{"v":14000,"d":"14,000"},0,{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  99","      从国有资产出租出借收入中安排的工作经费",{"v":14000,"d":"14,000"},0,{"v":14000,"d":"14,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":270380,"d":"270,380"},0,{"v":9000,"d":"9,000"},{"v":261380,"d":"261,380"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":270380,"d":"270,380"},0,{"v":9000,"d":"9,000"},{"v":261380,"d":"261,380"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":270380,"d":"270,380"},0,{"v":9000,"d":"9,000"},{"v":261380,"d":"261,380"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离退休人员通讯费",{"v":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":256100,"d":"256,100"},0,0,{"v":256100,"d":"256,100"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养费",{"v":5280,"d":"5,280"},0,0,{"v":5280,"d":"5,280"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":92688,"d":"92,688"},0,0,{"v":92688,"d":"92,688"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":92688,"d":"92,688"},0,0,{"v":92688,"d":"92,688"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":92688,"d":"92,688"},0,0,{"v":92688,"d":"92,688"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":92688,"d":"92,688"},0,0,{"v":92688,"d":"92,688"},0,0,0,0,0,0,0,0,0]
[null,"229",null,null,"其他支出",{"v":54288,"d":"54,288"},0,{"v":54288,"d":"54,288"},0,0,0,0,0,0,0,0,0,0]
[null,null,"60",null,"  彩票公益金安排的支出",{"v":54288,"d":"54,288"},0,{"v":54288,"d":"54,288"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"03","    用于体育事业的彩票公益金支出",{"v":54288,"d":"54,288"},0,{"v":54288,"d":"54,288"},0,0,0,0,0,0,0,0,0,0]
[null,"  229","  60","  03","      体育彩票公益金（湛财教【2014】29号）",{"v":54288,"d":"54,288"},0,{"v":54288,"d":"54,288"},0,0,0,0,0,0,0,0,0,0]