{"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":21,"n_cols":18,"rows_kept":21,"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：","遂溪县老干部活动中心",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":1328503,"d":"1,328,503"},{"v":259581,"d":"259,581"},{"v":1011000,"d":"1,011,000"},{"v":57922,"d":"57,922"},0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      业务费",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      包干公务费",{"v":12000,"d":"12,000"},0,{"v":12000,"d":"12,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      在职统发人员电话费",{"v":9000,"d":"9,000"},0,{"v":9000,"d":"9,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  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,"  201","  29","  01","      年终一次性奖金",{"v":10277,"d":"10,277"},{"v":10277,"d":"10,277"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      老干部大学经费",{"v":60000,"d":"60,000"},0,{"v":60000,"d":"60,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      统发津贴补贴",{"v":75936,"d":"75,936"},{"v":75936,"d":"75,936"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      统发绩效工资",{"v":32544,"d":"32,544"},{"v":32544,"d":"32,544"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      统发基本工资",{"v":123324,"d":"123,324"},{"v":123324,"d":"123,324"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      七大节日补助",{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  201","  29","  01","      办公设施建设",{"v":820000,"d":"820,000"},0,{"v":820000,"d":"820,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      统发退休费",{"v":32796,"d":"32,796"},0,0,{"v":32796,"d":"32,796"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休统发人员电话费",{"v":1200,"d":"1,200"},0,0,{"v":1200,"d":"1,200"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      住房公积金",{"v":23926,"d":"23,926"},0,0,{"v":23926,"d":"23,926"},0,0,0,0,0,0,0,0,0]