{"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":84,"n_cols":18,"rows_kept":84,"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,"2016年遂溪县部门预算支出明细表"]
[null,"单位：","遂溪县教育局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":219968316,"d":"219,968,316"},{"v":3811254,"d":"3,811,254"},{"v":172457069,"d":"172,457,069"},{"v":9890463,"d":"9,890,463"},0,0,0,0,{"v":33809530,"d":"33,809,530"},0,0,0,0]
[null,"  205","  01","  01","      离休费",{"v":71508,"d":"71,508"},0,0,{"v":71508,"d":"71,508"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      在职人员通讯费",{"v":59400,"d":"59,400"},0,{"v":59400,"d":"59,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      专项工作经费",{"v":105000,"d":"105,000"},0,{"v":105000,"d":"105,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  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,"  205","  01","  01","      中考高考备考经费及高考激励经费",{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,{"v":1500000,"d":"1,500,000"},0,0,0,0]
[null,"  205","  01","  01","      包干公务费",{"v":132000,"d":"132,000"},0,{"v":132000,"d":"132,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      业务费",{"v":250000,"d":"250,000"},0,{"v":250000,"d":"250,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      公务用车运行及维护费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      退养民师生活费",{"v":158400,"d":"158,400"},0,0,{"v":158400,"d":"158,400"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      世界银行贷款项目办公专项经费",{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,{"v":50000,"d":"50,000"},0,0,0,0]
[null,"  205","  01","  01","      年终一次性奖金",{"v":157156,"d":"157,156"},{"v":157156,"d":"157,156"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      财政统发基本工资",{"v":1885878,"d":"1,885,878"},{"v":1885878,"d":"1,885,878"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      安保人员经费",{"v":36000,"d":"36,000"},{"v":36000,"d":"36,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      财政统发津贴补贴",{"v":1563260,"d":"1,563,260"},{"v":1563260,"d":"1,563,260"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      离退休人员通讯费",{"v":51840,"d":"51,840"},0,{"v":51840,"d":"51,840"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      小学教学质量调研专项经费",{"v":400000,"d":"400,000"},0,0,0,0,0,0,0,{"v":400000,"d":"400,000"},0,0,0,0]
[null,"  205","  01","  01","      教师人事档案室系统建设经费",{"v":450000,"d":"450,000"},0,0,0,0,0,0,0,{"v":450000,"d":"450,000"},0,0,0,0]
[null,"  205","  01","  01","      公务交通补贴",{"v":121200,"d":"121,200"},0,{"v":121200,"d":"121,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      教育质量监测阅卷系统建设经费",{"v":620000,"d":"620,000"},0,0,0,0,0,0,0,{"v":620000,"d":"620,000"},0,0,0,0]
[null,"  205","  01","  01","      遗属供养费",{"v":61200,"d":"61,200"},0,0,{"v":61200,"d":"61,200"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      教育专项督学经费",{"v":150000,"d":"150,000"},0,0,0,0,0,0,0,{"v":150000,"d":"150,000"},0,0,0,0]
[null,"  205","  01","  01","      绩效工资",{"v":168960,"d":"168,960"},{"v":168960,"d":"168,960"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      湛财教【2014】46号14年“强师工程”地方奖补资金(2)",{"v":2549,"d":"2,549"},0,{"v":2549,"d":"2,549"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  01","      退休费",{"v":2556134,"d":"2,556,134"},0,0,{"v":2556134,"d":"2,556,134"},0,0,0,0,0,0,0,0,0]
[null,"  205","  01","  99","      社会扶贫创新帮扶试点县教育系统工作经费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      湛财教【2014】173号15年学前教育资助金(4)",{"v":53400,"d":"53,400"},0,0,{"v":53400,"d":"53,400"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      发展学前教育资金（税改）",{"v":2000000,"d":"2,000,000"},0,{"v":2000000,"d":"2,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      湛财教【2015】156号15年学前教育困难补(22)",{"v":260000,"d":"260,000"},0,0,{"v":260000,"d":"260,000"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      湛财教【2015】204号16年学前教育资助金(10)",{"v":1170000,"d":"1,170,000"},0,0,{"v":1170000,"d":"1,170,000"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      湛财教【2014】204号15年学前教育发展中央资金(7)",{"v":1330000,"d":"1,330,000"},0,{"v":1330000,"d":"1,330,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  01","      湛财教【2015】136号15年学前教育发展中央资金(20)",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      县级配套校舍维修长效机制资金",{"v":4031850,"d":"4,031,850"},0,{"v":4031850,"d":"4,031,850"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】199号16年寄宿制资金(1)",{"v":4570000,"d":"4,570,000"},0,{"v":4570000,"d":"4,570,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】177号15年市教育附加(26)",{"v":5300000,"d":"5,300,000"},0,{"v":5300000,"d":"5,300,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】77号15年创强省补资金(14)",{"v":9269146,"d":"9,269,146"},0,{"v":9269146,"d":"9,269,146"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      粤财教【2014】384号14年创强奖补资金(11)",{"v":11141588,"d":"11,141,588"},0,{"v":11141588,"d":"11,141,588"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】175号15年省级教育资金(24)",{"v":640000,"d":"640,000"},0,{"v":640000,"d":"640,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】78号15年义务教育公用经费(1)",{"v":13747718,"d":"13,747,718"},0,{"v":13747718,"d":"13,747,718"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2014】121号14年市级地方教育附加(9)",{"v":111000,"d":"111,000"},0,{"v":111000,"d":"111,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】43号15年寄宿制省补助资金(11)",{"v":1763636,"d":"1,763,636"},0,{"v":1763636,"d":"1,763,636"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2014】132号14年校安工程省奖补资金(10)",{"v":9060000,"d":"9,060,000"},0,0,0,0,0,0,0,{"v":9060000,"d":"9,060,000"},0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】34号14年市级教育附加(10)",{"v":71172,"d":"71,172"},0,{"v":71172,"d":"71,172"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】94号15年进城务工中央奖励资金(9)",{"v":1630000,"d":"1,630,000"},0,{"v":1630000,"d":"1,630,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2014】189号15年校舍维修改造中央资金(5)",{"v":2780000,"d":"2,780,000"},0,{"v":2780000,"d":"2,780,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2014】175号14年市创强第二批奖补资金(12)",{"v":447800,"d":"447,800"},0,{"v":447800,"d":"447,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  02","      湛财教【2015】238号16年教育转移支付省级资金(13)",{"v":850000,"d":"850,000"},0,{"v":850000,"d":"850,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      其他税费改革转移支付用于教育的支出",{"v":24786000,"d":"24,786,000"},0,{"v":24786000,"d":"24,786,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】200号16年农村困难补(2)",{"v":4783550,"d":"4,783,550"},0,0,{"v":4783550,"d":"4,783,550"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】85号14年寄宿制专项资金(5)",{"v":5470000,"d":"5,470,000"},0,{"v":5470000,"d":"5,470,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】201号16年校舍维修长效机制(3)",{"v":3010000,"d":"3,010,000"},0,{"v":3010000,"d":"3,010,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】176号15年校舍维修长效机制(25)",{"v":1020000,"d":"1,020,000"},0,{"v":1020000,"d":"1,020,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】237号16年校舍维修中央资金(12)",{"v":10990000,"d":"10,990,000"},0,{"v":10990000,"d":"10,990,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】50号14年校舍维修中央补助资金(3)",{"v":50000,"d":"50,000"},0,{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】83号14年进城务工中央奖励资金(4)",{"v":753704,"d":"753,704"},0,{"v":753704,"d":"753,704"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】98号15年校舍维修改造中央资金(6)",{"v":4286649,"d":"4,286,649"},0,{"v":4286649,"d":"4,286,649"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】120号14年校舍维修改造中央资金(8)",{"v":7530000,"d":"7,530,000"},0,{"v":7530000,"d":"7,530,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】82号15年“强师工程”地方奖补(16)",{"v":1930000,"d":"1,930,000"},0,{"v":1930000,"d":"1,930,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2015】91号15年校舍维修长效机制省补资金(3)",{"v":110000,"d":"110,000"},0,{"v":110000,"d":"110,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】145号15年校舍维修长效机制省补资金(2)",{"v":4370000,"d":"4,370,000"},0,{"v":4370000,"d":"4,370,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      湛财教【2014】199号09年和10年规范化学校建设资金(15)",{"v":1400000,"d":"1,400,000"},0,0,0,0,0,0,0,{"v":1400000,"d":"1,400,000"},0,0,0,0]
[null,"  205","  02","  04","      湛财教【2015】134号15年高中助学金(19)",{"v":183062,"d":"183,062"},0,0,{"v":183062,"d":"183,062"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      湛财教【2015】162号15年薄弱学校改造中央资金(23)",{"v":6439042,"d":"6,439,042"},0,{"v":6439042,"d":"6,439,042"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      湛财教【2014】122号14年薄弱办学校改造中央资金(7)",{"v":20179530,"d":"20,179,530"},0,0,0,0,0,0,0,{"v":20179530,"d":"20,179,530"},0,0,0,0]
[null,"  205","  02","  99","      其他县级地方教育费附加用于教育发展（含14年和15年地方附加）",{"v":1710000,"d":"1,710,000"},0,{"v":1710000,"d":"1,710,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  99","      粤财教【2014】509号15年薄弱学校改造专项资金(17)",{"v":8794800,"d":"8,794,800"},0,{"v":8794800,"d":"8,794,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  03","  02","      湛财教【2015】59号15年中职助学金(12)",{"v":70000,"d":"70,000"},0,0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0]
[null,"  205","  03","  02","      湛财教[2015]242号预安排16中职助学金及中职免学费",{"v":68529,"d":"68,529"},0,0,{"v":68529,"d":"68,529"},0,0,0,0,0,0,0,0,0]
[null,"  205","  03","  02","      湛财教【2015】155号15年职业教育质量提升资金(21)",{"v":3370000,"d":"3,370,000"},0,{"v":3370000,"d":"3,370,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  01","      湛财教【2014】185号14年特殊教育学校建设专项资金(13)",{"v":6087500,"d":"6,087,500"},0,{"v":6087500,"d":"6,087,500"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  01","      湛财教【2015】79号15年特殊教育学校建设资金(15)",{"v":3003475,"d":"3,003,475"},0,{"v":3003475,"d":"3,003,475"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  01","      湛财教【2014】201号14年特殊教育学校建设资金(16)",{"v":3360000,"d":"3,360,000"},0,{"v":3360000,"d":"3,360,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  01","      湛财教【2015】178号15年市地方教育附加(27)",{"v":1690000,"d":"1,690,000"},0,{"v":1690000,"d":"1,690,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  01","      其他教育费附加用于教育发展经费（含14年和15年附加）",{"v":5980000,"d":"5,980,000"},0,{"v":5980000,"d":"5,980,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  05","      教育费附加30%用于中职发展",{"v":4940000,"d":"4,940,000"},0,{"v":4940000,"d":"4,940,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  09","  99","      教师培训费",{"v":1500000,"d":"1,500,000"},0,{"v":1500000,"d":"1,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  99","  99","      湛财教【2015】191号15年省级民办教育发展资金(28)",{"v":500000,"d":"500,000"},0,{"v":500000,"d":"500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":454680,"d":"454,680"},0,0,{"v":454680,"d":"454,680"},0,0,0,0,0,0,0,0,0]