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

{"sheet":"09年经费支出预算表","index":0,"n_rows":14,"n_cols":19,"rows_kept":14,"merged":[[0,0,0,18],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,3,10],[2,11,2,16],[2,17,3,18],[3,11,3,12],[3,13,3,14],[3,15,3,16],[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],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"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":11},"工资福利支出",null,"商品和服务支出",null,"对个人和家庭补助"]
[{"$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","小计","其中：财政拨款","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":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"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":161024,"d":"161,024.00"},{"v":161024,"d":"161,024.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
["一般公共服务",null,{"v":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"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":161024,"d":"161,024.00"},{"v":161024,"d":"161,024.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
["  组织事务",null,{"v":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"v":317024,"d":"317,024.00"},{"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":161024,"d":"161,024.00"},{"v":161024,"d":"161,024.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
["    行政运行（组织）",null,{"v":167024,"d":"167,024.00"},{"v":167024,"d":"167,024.00"},{"v":167024,"d":"167,024.00"},{"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":161024,"d":"161,024.00"},{"v":161024,"d":"161,024.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","中共蓝田县委基层组织建设办公室机关",{"v":167024,"d":"167,024.00"},{"v":167024,"d":"167,024.00"},{"v":167024,"d":"167,024.00"},{"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":161024,"d":"161,024.00"},{"v":161024,"d":"161,024.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"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（组织）",null,{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"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":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":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]
["      ","中共蓝田县委基层组织建设办公室机关",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"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":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":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"}]