{"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":38,"n_cols":18,"rows_kept":38,"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：","遂溪县国土资源局",{"$nulls":14},"    单位：元"]
[null,"科目编码",null,null,"科目名称（项目内容）","合计","部   门   预   算   拨   款"]
[]
[null,"类","款","项",null,null,"工资福利支出","商品和服务支出","对个人和家庭的补助支出","对企事业单位的补贴","转移性支出","债务利息支出","基本建设支出","其他资本性支出","事业单位经营支出","对附属单位补助支出","上缴上级支出","其他支出"]
[{"$nulls":4},"合计",{"v":17824497,"d":"17,824,497"},{"v":4592716,"d":"4,592,716"},{"v":11874999,"d":"11,874,999"},{"v":1356782,"d":"1,356,782"},0,0,0,0,0,0,0,0,0]
[null,"208",null,null,"社会保障和就业支出",{"v":855326,"d":"855,326"},0,0,{"v":855326,"d":"855,326"},0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"  行政事业单位离退休",{"v":855326,"d":"855,326"},0,0,{"v":855326,"d":"855,326"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    归口管理的行政单位离退休",{"v":855326,"d":"855,326"},0,0,{"v":855326,"d":"855,326"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      退休费",{"v":851126,"d":"851,126"},0,0,{"v":851126,"d":"851,126"},0,0,0,0,0,0,0,0,0]
[null,"  208","  05","  01","      遗属供养费",{"v":4200,"d":"4,200"},0,0,{"v":4200,"d":"4,200"},0,0,0,0,0,0,0,0,0]
[null,"213",null,null,"农林水支出",{"v":280000,"d":"280,000"},0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  农业（农林水支出）",{"v":280000,"d":"280,000"},0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"20","    稳定农民收入补贴",{"v":280000,"d":"280,000"},0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  213","  01","  20","      县靶场移民粮差补助",{"v":280000,"d":"280,000"},0,{"v":280000,"d":"280,000"},0,0,0,0,0,0,0,0,0,0]
[null,"220",null,null,"国土海洋气象等支出",{"v":16187715,"d":"16,187,715"},{"v":4592716,"d":"4,592,716"},{"v":11594999,"d":"11,594,999"},0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"  国土资源事务",{"v":16187715,"d":"16,187,715"},{"v":4592716,"d":"4,592,716"},{"v":11594999,"d":"11,594,999"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    行政运行（国土资源事务）",{"v":5007116,"d":"5,007,116"},{"v":4592716,"d":"4,592,716"},{"v":414400,"d":"414,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      业务费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      公务接待费",{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      公务用车运行维护费",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","       退休人员通讯费 ",{"v":41400,"d":"41,400"},0,{"v":41400,"d":"41,400"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      财政统发基本工资",{"v":1345692,"d":"1,345,692"},{"v":1345692,"d":"1,345,692"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      财政统发津贴补贴",{"v":3247024,"d":"3,247,024"},{"v":3247024,"d":"3,247,024"},0,0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      在职人员通讯费",{"v":174600,"d":"174,600"},0,{"v":174600,"d":"174,600"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  01","      公务费",{"v":128400,"d":"128,400"},0,{"v":128400,"d":"128,400"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"20","    矿产资源专项收入安排的支出",{"v":434000,"d":"434,000"},0,{"v":434000,"d":"434,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  20","      矿产资源专项收入安排的支出",{"v":200000,"d":"200,000"},0,{"v":200000,"d":"200,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  20","      矿产资源补偿费和征收管理经费（湛财综【2014】14号）",{"v":234000,"d":"234,000"},0,{"v":234000,"d":"234,000"},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"99","    其他国土资源事务支出",{"v":10746599,"d":"10,746,599"},0,{"v":10746599,"d":"10,746,599"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  99","      非税收入追加工作经费",{"v":6931599,"d":"6,931,599"},0,{"v":6931599,"d":"6,931,599"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  99","      执收工作经费",{"v":3500000,"d":"3,500,000"},0,{"v":3500000,"d":"3,500,000"},0,0,0,0,0,0,0,0,0,0]
[null,"  220","  01","  99","      2014年度省级地质灾害防治专项资金（湛财工【2014】108号）",{"v":315000,"d":"315,000"},0,{"v":315000,"d":"315,000"},0,0,0,0,0,0,0,0,0,0]
[null,"221",null,null,"住房保障支出",{"v":501456,"d":"501,456"},0,0,{"v":501456,"d":"501,456"},0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"  住房改革支出",{"v":501456,"d":"501,456"},0,0,{"v":501456,"d":"501,456"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"01","    住房公积金",{"v":501456,"d":"501,456"},0,0,{"v":501456,"d":"501,456"},0,0,0,0,0,0,0,0,0]
[null,"  221","  02","  01","      财政负担住房公积金",{"v":501456,"d":"501,456"},0,0,{"v":501456,"d":"501,456"},0,0,0,0,0,0,0,0,0]