{"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":31,"n_cols":18,"rows_kept":31,"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：","遂溪县乐民镇乐民初级中学",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":9337127,"d":"9,337,127"},{"v":5450764,"d":"5,450,764"},{"v":1738900,"d":"1,738,900"},{"v":1337263,"d":"1,337,263"},0,0,0,0,{"v":810200,"d":"810,200"},0,0,0,0]
[null,"  205","  02","  03","      离休费",{"v":87348,"d":"87,348"},0,0,{"v":87348,"d":"87,348"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（办公设备购置费）",{"v":354200,"d":"354,200"},0,0,0,0,0,0,0,{"v":354200,"d":"354,200"},0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（维修（护）费）",{"v":257900,"d":"257,900"},0,{"v":257900,"d":"257,900"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（其他支出费）",{"v":365460,"d":"365,460"},0,{"v":365460,"d":"365,460"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（公务接待费）",{"v":38200,"d":"38,200"},0,{"v":38200,"d":"38,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（大型修缮费）",{"v":456000,"d":"456,000"},0,0,0,0,0,0,0,{"v":456000,"d":"456,000"},0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（邮电费）",{"v":9760,"d":"9,760"},0,{"v":9760,"d":"9,760"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（印刷费）",{"v":20100,"d":"20,100"},0,{"v":20100,"d":"20,100"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（培训费）",{"v":269400,"d":"269,400"},0,{"v":269400,"d":"269,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（劳务费）",{"v":168000,"d":"168,000"},0,{"v":168000,"d":"168,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（会议费）",{"v":9560,"d":"9,560"},0,{"v":9560,"d":"9,560"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（差旅费）",{"v":53200,"d":"53,200"},0,{"v":53200,"d":"53,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（办公费）",{"v":291320,"d":"291,320"},0,{"v":291320,"d":"291,320"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      义务教育公用经费（水费）",{"v":238000,"d":"238,000"},0,{"v":238000,"d":"238,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      边远地区教师岗位津贴",{"v":861360,"d":"861,360"},{"v":861360,"d":"861,360"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      专职安保人员经费",{"v":24000,"d":"24,000"},{"v":24000,"d":"24,000"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      财政统发津贴补贴",{"v":1610960,"d":"1,610,960"},{"v":1610960,"d":"1,610,960"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      财政统发基本工资",{"v":2188398,"d":"2,188,398"},{"v":2188398,"d":"2,188,398"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      年终一次性奖金",{"v":182366,"d":"182,366"},{"v":182366,"d":"182,366"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      遗属供养费",{"v":8300,"d":"8,300"},0,0,{"v":8300,"d":"8,300"},0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      绩效工资",{"v":583680,"d":"583,680"},{"v":583680,"d":"583,680"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  205","  02","  03","      退休费",{"v":694259,"d":"694,259"},0,0,{"v":694259,"d":"694,259"},0,0,0,0,0,0,0,0,0]
[null,"  205","  07","  99","      义务教育阶段残疾学生公用经费",{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":547356,"d":"547,356"},0,0,{"v":547356,"d":"547,356"},0,0,0,0,0,0,0,0,0]