{"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":57,"n_cols":18,"rows_kept":57,"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：","遂溪县畜牧兽医局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":18042504,"d":"18,042,504"},{"v":4153700,"d":"4,153,700"},{"v":11311384,"d":"11,311,384"},{"v":2577420,"d":"2,577,420"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"13",null,"  商贸事务",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他商贸事务支出",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  13","  99","      其他一般罚没。（执收工作经费）",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":2103220,"d":"2,103,220"},0,0,{"v":2103220,"d":"2,103,220"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":2103220,"d":"2,103,220"},0,0,{"v":2103220,"d":"2,103,220"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"02","    事业单位离退休",{"v":2103220,"d":"2,103,220"},0,0,{"v":2103220,"d":"2,103,220"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离休费",{"v":41500,"d":"41,500"},0,0,{"v":41500,"d":"41,500"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":2041800,"d":"2,041,800"},0,0,{"v":2041800,"d":"2,041,800"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养",{"v":19920,"d":"19,920"},0,0,{"v":19920,"d":"19,920"},0,0,0,0,0,0,0,0,0]
[null,"213",null,null,"农林水支出",{"v":10255084,"d":"10,255,084"},{"v":4153700,"d":"4,153,700"},{"v":6101384,"d":"6,101,384"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  农业（农林水支出）",{"v":9955084,"d":"9,955,084"},{"v":4153700,"d":"4,153,700"},{"v":5801384,"d":"5,801,384"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（农业）",{"v":4546900,"d":"4,546,900"},{"v":4153700,"d":"4,153,700"},{"v":393200,"d":"393,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      包干公务费",{"v":163200,"d":"163,200"},0,{"v":163200,"d":"163,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      业务费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      通讯费",{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      罗马坛包干经费",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      畜科所包干经费",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      公务接待费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      财政统发基本工资",{"v":1745600,"d":"1,745,600"},{"v":1745600,"d":"1,745,600"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      财政统发津贴补贴",{"v":2237300,"d":"2,237,300"},{"v":2237300,"d":"2,237,300"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      公务车购置及运行费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      下属单位定额补助",{"v":100800,"d":"100,800"},{"v":100800,"d":"100,800"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  01","      牛改站包干经费",{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    科技转化与推广服务",{"v":2450000,"d":"2,450,000"},0,{"v":2450000,"d":"2,450,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  06","      14年生猪标准化规模养殖场建设项目（湛财建[2014]57号）",{"v":2450000,"d":"2,450,000"},0,{"v":2450000,"d":"2,450,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"08","    病虫害控制",{"v":430000,"d":"430,000"},0,{"v":430000,"d":"430,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  08","      禽流感防控、口蹄疫防治经费",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  08","      14年省级动植物疫病防控专项资金（湛财农[2014]323号）",{"v":130000,"d":"130,000"},0,{"v":130000,"d":"130,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"09","    农产品质量安全",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  09","      2014年省级基层动物防疫工作补助经费（湛财农[2014]314号）",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"24","    农业组织化与产业化经营",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  24","      H7N9禽流感家禽养殖加工企业贷款贴息资金（湛财农[2014]317号）",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他农业支出",{"v":2248184,"d":"2,248,184"},0,{"v":2248184,"d":"2,248,184"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      行政单位国有资产出租出借",{"v":33184,"d":"33,184"},0,{"v":33184,"d":"33,184"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      其他一般罚没（执收工作经费）",{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      畜禽及畜禽产品检疫（执收工作经费）",{"v":460000,"d":"460,000"},0,{"v":460000,"d":"460,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      畜牧站工作经费",{"v":750000,"d":"750,000"},0,{"v":750000,"d":"750,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  99","      14年畜禽标准化健康养殖扶持中央补助资金（湛财农[2014]269号）",{"v":1000000,"d":"1,000,000"},0,{"v":1000000,"d":"1,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"  水利",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"06","    水利工程运行与维护",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  03","  06","      肉猪检测经费",{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"216",null,null,"商业服务业等支出",{"v":5160000,"d":"5,160,000"},0,{"v":5160000,"d":"5,160,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  商业流通事务",{"v":5160000,"d":"5,160,000"},0,{"v":5160000,"d":"5,160,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他商业流通事务支出",{"v":5160000,"d":"5,160,000"},0,{"v":5160000,"d":"5,160,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  216","  02","  99","      14年生猪调出大县中央财政奖励资金（湛财农[2014]322号）",{"v":5160000,"d":"5,160,000"},0,{"v":5160000,"d":"5,160,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":474200,"d":"474,200"},0,0,{"v":474200,"d":"474,200"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":474200,"d":"474,200"},0,0,{"v":474200,"d":"474,200"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":474200,"d":"474,200"},0,0,{"v":474200,"d":"474,200"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      住房公积金",{"v":474200,"d":"474,200"},0,0,{"v":474200,"d":"474,200"},0,0,0,0,0,0,0,0,0]