{"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":30,"n_cols":18,"rows_kept":30,"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：","遂溪县人民政府办公室",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":4352754,"d":"4,352,754"},{"v":2112024,"d":"2,112,024"},{"v":559200,"d":"559,200"},{"v":1681530,"d":"1,681,530"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":2671224,"d":"2,671,224"},{"v":2112024,"d":"2,112,024"},{"v":559200,"d":"559,200"},0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"  政府办公厅（室）及相关机构事务",{"v":2671224,"d":"2,671,224"},{"v":2112024,"d":"2,112,024"},{"v":559200,"d":"559,200"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（政府办公厅（室）及相关机构事务）",{"v":2441224,"d":"2,441,224"},{"v":2112024,"d":"2,112,024"},{"v":329200,"d":"329,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      退休人员通讯费",{"v":64800,"d":"64,800"},0,{"v":64800,"d":"64,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      在职人员通讯费",{"v":79200,"d":"79,200"},0,{"v":79200,"d":"79,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务费",{"v":55200,"d":"55,200"},0,{"v":55200,"d":"55,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      公务接待费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      通讯费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发津贴补贴",{"v":1487798,"d":"1,487,798"},{"v":1487798,"d":"1,487,798"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  01","      财政统发基本工资",{"v":624226,"d":"624,226"},{"v":624226,"d":"624,226"},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他政府办公厅（室）及相关机构事务支出",{"v":230000,"d":"230,000"},0,{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  99","      业务费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  99","      驻港办事处经费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  03","  99","      应急办管理工作经费",{"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":1449762,"d":"1,449,762"},0,0,{"v":1449762,"d":"1,449,762"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":1449762,"d":"1,449,762"},0,0,{"v":1449762,"d":"1,449,762"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":1449762,"d":"1,449,762"},0,0,{"v":1449762,"d":"1,449,762"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":1437642,"d":"1,437,642"},0,0,{"v":1437642,"d":"1,437,642"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      遗属供养费",{"v":12120,"d":"12,120"},0,0,{"v":12120,"d":"12,120"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":231768,"d":"231,768"},0,0,{"v":231768,"d":"231,768"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":231768,"d":"231,768"},0,0,{"v":231768,"d":"231,768"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":231768,"d":"231,768"},0,0,{"v":231768,"d":"231,768"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":231768,"d":"231,768"},0,0,{"v":231768,"d":"231,768"},0,0,0,0,0,0,0,0,0]