{"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":29,"n_cols":18,"rows_kept":29,"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：","中共遂溪县委办公室",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":3307365,"d":"3,307,365"},{"v":1560430,"d":"1,560,430"},{"v":349400,"d":"349,400"},{"v":1397535,"d":"1,397,535"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":1909830,"d":"1,909,830"},{"v":1560430,"d":"1,560,430"},{"v":349400,"d":"349,400"},0,0,0,0,0,0,0,0,0,0]
[null,null,"31",null,"  党委办公厅（室）及相关机构事务",{"v":1909830,"d":"1,909,830"},{"v":1560430,"d":"1,560,430"},{"v":349400,"d":"349,400"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（党委办公厅（室）及相关机构事务）",{"v":1909830,"d":"1,909,830"},{"v":1560430,"d":"1,560,430"},{"v":349400,"d":"349,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      通讯费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      公务接待费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      公务费",{"v":18600,"d":"18,600"},0,{"v":18600,"d":"18,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      财政负担雇佣制人员工资",{"v":27600,"d":"27,600"},{"v":27600,"d":"27,600"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      业务费（办公费）",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      财政统发津贴补贴",{"v":1097674,"d":"1,097,674"},{"v":1097674,"d":"1,097,674"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      财政统发基本工资",{"v":435156,"d":"435,156"},{"v":435156,"d":"435,156"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      在职人员通讯费",{"v":55800,"d":"55,800"},0,{"v":55800,"d":"55,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  31","  01","      退休人员通讯费",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":1231849,"d":"1,231,849"},0,0,{"v":1231849,"d":"1,231,849"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":1231849,"d":"1,231,849"},0,0,{"v":1231849,"d":"1,231,849"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":1231849,"d":"1,231,849"},0,0,{"v":1231849,"d":"1,231,849"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":991349,"d":"991,349"},0,0,{"v":991349,"d":"991,349"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      离休费",{"v":154500,"d":"154,500"},0,0,{"v":154500,"d":"154,500"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      县直行政政法单位离休人员年补基本离休费（生活补贴）",{"v":86000,"d":"86,000"},0,0,{"v":86000,"d":"86,000"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":165686,"d":"165,686"},0,0,{"v":165686,"d":"165,686"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":165686,"d":"165,686"},0,0,{"v":165686,"d":"165,686"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":165686,"d":"165,686"},0,0,{"v":165686,"d":"165,686"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":165686,"d":"165,686"},0,0,{"v":165686,"d":"165,686"},0,0,0,0,0,0,0,0,0]