{"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":44,"n_cols":18,"rows_kept":44,"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：","中共遂溪县委组织部",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":6982186,"d":"6,982,186"},{"v":1210538,"d":"1,210,538"},{"v":5347312,"d":"5,347,312"},{"v":424336,"d":"424,336"},0,0,0,0,0,0,0,0,0]
[null,"201",null,null,"一般公共服务支出",{"v":5757850,"d":"5,757,850"},{"v":1210538,"d":"1,210,538"},{"v":4547312,"d":"4,547,312"},0,0,0,0,0,0,0,0,0,0]
[null,null,"32",null,"  组织事务",{"v":5757850,"d":"5,757,850"},{"v":1210538,"d":"1,210,538"},{"v":4547312,"d":"4,547,312"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（组织事务）",{"v":1418738,"d":"1,418,738"},{"v":1210538,"d":"1,210,538"},{"v":208200,"d":"208,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      公务用车运行维护费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      财政统发基本工资",{"v":324408,"d":"324,408"},{"v":324408,"d":"324,408"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      在职人员通讯费",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      财政统发津贴补贴",{"v":830930,"d":"830,930"},{"v":830930,"d":"830,930"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      财政负担雇佣制人员工资",{"v":55200,"d":"55,200"},{"v":55200,"d":"55,200"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      公务费",{"v":32400,"d":"32,400"},0,{"v":32400,"d":"32,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      退休人员通讯费",{"v":10800,"d":"10,800"},0,{"v":10800,"d":"10,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  01","      业务费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他组织事务支出",{"v":4339112,"d":"4,339,112"},0,{"v":4339112,"d":"4,339,112"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      从国有资产出租出借收入中安排的工作经费",{"v":27462,"d":"27,462"},0,{"v":27462,"d":"27,462"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      全县性干部培训经费",{"v":1100000,"d":"1,100,000"},0,{"v":1100000,"d":"1,100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      县基层组织建设经费",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      村委会干部培训经费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      人才发展专项经费",{"v":2000000,"d":"2,000,000"},0,{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      2014年两新组织党建工作财政专项经费（湛财行[2014]124号）",{"v":427650,"d":"427,650"},0,{"v":427650,"d":"427,650"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      主体班干部培训经费",{"v":250000,"d":"250,000"},0,{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      大组工网网络建设经费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      387民县党代表活动经费",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  32","  99","      党代表活动经费（湛财行【2014】117号）",{"v":54000,"d":"54,000"},0,{"v":54000,"d":"54,000"},0,0,0,0,0,0,0,0,0,0]
[null,"206",null,null,"科学技术支出",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"99",null,"  其他科学技术支出",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他科学技术支出",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  206","  99","  99","      2013年“扬帆计划”专项资金（湛财教【2014】148号）",{"v":800000,"d":"800,000"},0,{"v":800000,"d":"800,000"},0,0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":297232,"d":"297,232"},0,0,{"v":297232,"d":"297,232"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":297232,"d":"297,232"},0,0,{"v":297232,"d":"297,232"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":297232,"d":"297,232"},0,0,{"v":297232,"d":"297,232"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":237020,"d":"237,020"},0,0,{"v":237020,"d":"237,020"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      离休费",{"v":51500,"d":"51,500"},0,0,{"v":51500,"d":"51,500"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      遗属供养费",{"v":8712,"d":"8,712"},0,0,{"v":8712,"d":"8,712"},0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":127104,"d":"127,104"},0,0,{"v":127104,"d":"127,104"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":127104,"d":"127,104"},0,0,{"v":127104,"d":"127,104"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":127104,"d":"127,104"},0,0,{"v":127104,"d":"127,104"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":127104,"d":"127,104"},0,0,{"v":127104,"d":"127,104"},0,0,0,0,0,0,0,0,0]