{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["15年经费支出预算表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"15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],[2,3,3,10],[2,11,2,16],[2,17,3,18],[3,11,3,12]],"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":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"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":1032568,"d":"1032568.00"},{"v":1032568,"d":"1032568.00"},{"v":165000,"d":"165000.00"},{"v":165000,"d":"165000.00"},{"v":12000,"d":"12000.00"},{"v":12000,"d":"12000.00"},{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"}]
["一般公共服务",null,{"v":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"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":1032568,"d":"1032568.00"},{"v":1032568,"d":"1032568.00"},{"v":165000,"d":"165000.00"},{"v":165000,"d":"165000.00"},{"v":12000,"d":"12000.00"},{"v":12000,"d":"12000.00"},{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"}]
["  政协事务",null,{"v":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"v":1881568,"d":"1881568.00"},{"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":1032568,"d":"1032568.00"},{"v":1032568,"d":"1032568.00"},{"v":165000,"d":"165000.00"},{"v":165000,"d":"165000.00"},{"v":12000,"d":"12000.00"},{"v":12000,"d":"12000.00"},{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"}]
["    行政运行（政协）",null,{"v":1209568,"d":"1209568.00"},{"v":1209568,"d":"1209568.00"},{"v":1209568,"d":"1209568.00"},{"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":1032568,"d":"1032568.00"},{"v":1032568,"d":"1032568.00"},{"v":165000,"d":"165000.00"},{"v":165000,"d":"165000.00"},{"v":12000,"d":"12000.00"},{"v":12000,"d":"12000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","中国人民政治协商会议陕西省蓝田县委员会办公室机关",{"v":1209568,"d":"1209568.00"},{"v":1209568,"d":"1209568.00"},{"v":1209568,"d":"1209568.00"},{"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":1032568,"d":"1032568.00"},{"v":1032568,"d":"1032568.00"},{"v":165000,"d":"165000.00"},{"v":165000,"d":"165000.00"},{"v":12000,"d":"12000.00"},{"v":12000,"d":"12000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    一般行政管理事务（政协）",null,{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"},{"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":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"}]
["      ","中国人民政治协商会议陕西省蓝田县委员会办公室机关",{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"},{"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":672000,"d":"672000.00"},{"v":672000,"d":"672000.00"}]