{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["13年经费支出预算表"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"13年经费支出预算表","index":0,"n_rows":36,"n_cols":12,"rows_kept":36,"merged":[[0,0,0,11],[2,0,5,0],[2,1,5,1],[2,2,3,7],[2,8,2,10],[2,11,3,11],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["蓝田县普化镇政府2015年经费支出预算表"]
["单位名称：","普化镇",{"$nulls":9},"单位:元"]
["功能科目","合计","其中：财政拨款（补助）",{"$nulls":5},"基本支出",null,null,"项目支出"]
[{"$nulls":8},"工资福利支出","商品和服务支出","对个人和家庭补助"]
[null,null,"小计","预算补助数","国库管理的收费安排数","罚没收入安排数","政府性基金收入安排数","专项收入安排数","其中：财政拨款","其中：财政拨款","其中：财政拨款","其中：财政拨款"]
[]
["**",1,2,3,4,5,6,7,8,9,10,11]
["合    计",{"v":3903055,"d":"3,903,055.00"},{"v":3903055,"d":"3,903,055.00"},{"v":3903055,"d":"3,903,055.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2496755,"d":"2,496,755.00"},{"v":289000,"d":"289,000.00"},{"v":1117300,"d":"1,117,300.00"},{"v":0,"d":"0.00"}]
["一般公共服务",{"v":1503886,"d":"1,503,886.00"},{"v":1503886,"d":"1,503,886.00"},{"v":1503886,"d":"1,503,886.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1127586,"d":"1,127,586.00"},{"v":259000,"d":"259,000.00"},{"v":117300,"d":"117,300.00"},{"v":0,"d":"0.00"}]
["  政府办公厅（室）及相关机构事务",{"v":1071188,"d":"1,071,188.00"},{"v":1071188,"d":"1,071,188.00"},{"v":1071188,"d":"1,071,188.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":714888,"d":"714,888.00"},{"v":239000,"d":"239,000.00"},{"v":117300,"d":"117,300.00"},{"v":0,"d":"0.00"}]
["    行政运行（政府办公厅）",{"v":1071188,"d":"1,071,188.00"},{"v":1071188,"d":"1,071,188.00"},{"v":1071188,"d":"1,071,188.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":714888,"d":"714,888.00"},{"v":239000,"d":"239,000.00"},{"v":117300,"d":"117,300.00"},{"v":0,"d":"0.00"}]
["  财政事务",{"v":185824,"d":"185,824.00"},{"v":185824,"d":"185,824.00"},{"v":185824,"d":"185,824.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":165824,"d":"165,824.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    事业运行（财政）",{"v":185824,"d":"185,824.00"},{"v":185824,"d":"185,824.00"},{"v":185824,"d":"185,824.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":165824,"d":"165,824.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  党委办公厅（室）及相关机构事务",{"v":246874,"d":"246,874.00"},{"v":246874,"d":"246,874.00"},{"v":246874,"d":"246,874.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":246874,"d":"246,874.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    行政运行（党委办公厅）",{"v":246874,"d":"246,874.00"},{"v":246874,"d":"246,874.00"},{"v":246874,"d":"246,874.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":246874,"d":"246,874.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["文化体育与传媒",{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  文化",{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    群众文化",{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":152497,"d":"152,497.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["社会保障和就业",{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  人力资源和社会保障管理事务",{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    综合业务管理",{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428002,"d":"428,002.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["医疗卫生与计划生育支出",{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  计划生育事务",{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他计划生育事务支出",{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":334879,"d":"334,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农林水事务",{"v":1447491,"d":"1,447,491.00"},{"v":1447491,"d":"1,447,491.00"},{"v":1447491,"d":"1,447,491.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":417491,"d":"417,491.00"},{"v":30000,"d":"30,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["  农业",{"v":293978,"d":"293,978.00"},{"v":293978,"d":"293,978.00"},{"v":293978,"d":"293,978.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":293978,"d":"293,978.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    事业运行（农业）",{"v":293978,"d":"293,978.00"},{"v":293978,"d":"293,978.00"},{"v":293978,"d":"293,978.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":293978,"d":"293,978.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  林业",{"v":153513,"d":"153,513.00"},{"v":153513,"d":"153,513.00"},{"v":153513,"d":"153,513.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123513,"d":"123,513.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    林业事业机构",{"v":123513,"d":"123,513.00"},{"v":123513,"d":"123,513.00"},{"v":123513,"d":"123,513.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123513,"d":"123,513.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    林业防灾减灾",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  农村综合改革",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["    对村民委员会和村党支部的补助",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"}]
["资源勘探电力信息等事务",{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  支持中小企业发展和管理支出",{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他支持中小企业发展和管理支出",{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36300,"d":"36,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2015年经费预算支出3903055.00元"]