{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["09年经费支出预算表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"09年经费支出预算表","index":0,"n_rows":13,"n_cols":19,"rows_kept":13,"merged":[[0,0,0,18],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,10],[2,11,2,16],[2,17,2,18],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,4,17],[3,18,4,18],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
["蓝田县2015年经费支出预算表"]
[{"$nulls":18},"单位:元"]
["功能科目","单位名称","合计","其中：财政拨款（补助）",{"$nulls":7},"基本支出",{"$nulls":5},"项目支出"]
[{"$nulls":3},"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","国有资源(资产)有偿使用安排数","国有资本经营收入","专项收入安排数","工资福利支出",null,"商品和服务支出",null,"对个人和家庭补助",null,"小计","其中：财政拨款"]
[{"$nulls":11},"小计","其中：财政拨款","小计","其中：财政拨款","小计","其中：财政拨款"]
["**","**",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
["合计",null,{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"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":198396,"d":"198396.00"},{"v":198396,"d":"198396.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"}]
["一般公共服务",null,{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"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":198396,"d":"198396.00"},{"v":198396,"d":"198396.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"}]
["  群众团体事务",null,{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"v":284396,"d":"284396.00"},{"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":198396,"d":"198396.00"},{"v":198396,"d":"198396.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"}]
["    行政运行（群众团体）",null,{"v":204396,"d":"204396.00"},{"v":204396,"d":"204396.00"},{"v":204396,"d":"204396.00"},{"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":198396,"d":"198396.00"},{"v":198396,"d":"198396.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县妇女联合会机关",{"v":204396,"d":"204396.00"},{"v":204396,"d":"204396.00"},{"v":204396,"d":"204396.00"},{"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":198396,"d":"198396.00"},{"v":198396,"d":"198396.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    一般行政管理事务（群众团体）",null,{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"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":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":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"}]
["      ","蓝田县妇女联合会机关",{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"},{"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":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":80000,"d":"80000.00"},{"v":80000,"d":"80000.00"}]