{"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：","遂溪县体育局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":24841789,"d":"24,841,789"},{"v":1358376,"d":"1,358,376"},{"v":2562400,"d":"2,562,400"},{"v":921013,"d":"921,013"},0,0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0]
[null,"  207","  01","  05","      体育馆设备维护费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  05","      体育馆水电费",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  05","      体育场馆维护费",{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  01","  05","      体育馆管理服务人员经费",{"v":188400,"d":"188,400"},0,{"v":188400,"d":"188,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      财政统发津贴补贴",{"v":541160,"d":"541,160"},{"v":541160,"d":"541,160"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      在职人员通讯费",{"v":14400,"d":"14,400"},0,{"v":14400,"d":"14,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      绩效工资",{"v":95040,"d":"95,040"},{"v":95040,"d":"95,040"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      业务费",{"v":120000,"d":"120,000"},0,{"v":120000,"d":"120,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      包干公务费",{"v":52800,"d":"52,800"},0,{"v":52800,"d":"52,800"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      公务用车运行及维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  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,"  207","  03","  01","      财政统发基本工资",{"v":666624,"d":"666,624"},{"v":666624,"d":"666,624"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      公务交通补贴",{"v":39600,"d":"39,600"},0,{"v":39600,"d":"39,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  01","      年终一次性奖金",{"v":55552,"d":"55,552"},{"v":55552,"d":"55,552"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  06","      体校在训运动员伙食费补助经费",{"v":465600,"d":"465,600"},0,0,{"v":465600,"d":"465,600"},0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  08","      全民健身工作经费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  207","  03","  08","      老年人体育协会经费",{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      退休费",{"v":280801,"d":"280,801"},0,0,{"v":280801,"d":"280,801"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      遗属供养费",{"v":11520,"d":"11,520"},0,0,{"v":11520,"d":"11,520"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  02","      离退休人员通讯费",{"v":7200,"d":"7,200"},0,{"v":7200,"d":"7,200"},0,0,0,0,0,0,0,0,0,0]
[null,"  212","  08","  03","      体育馆醒狮广场建设经费",{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,0,{"v":20000000,"d":"20,000,000"},0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":163092,"d":"163,092"},0,0,{"v":163092,"d":"163,092"},0,0,0,0,0,0,0,0,0]
[null,"  229","  60","  03","      湛财综【2015】45号15年省体育彩票公益金",{"v":1080000,"d":"1,080,000"},0,{"v":1080000,"d":"1,080,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  229","  60","  03","      湛财综【2015】103号14年结转省体育彩票公益金",{"v":550000,"d":"550,000"},0,{"v":550000,"d":"550,000"},0,0,0,0,0,0,0,0,0,0]