{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["部门收支总表","部门收入总表","部门支出总表","基本支出经济科目表","三公经费"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[5,0,5,3],[7,0,7,1],[7,2,7,3]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
["部门收支预算总表"]
["单位名称：蓝田县发展和改革委员会",null,null,"单位：元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["合计",{"v":11068214,"d":"11,068,214.00"},"合计",{"v":11068214,"d":"11,068,214.00"}]
["年初预算",{"v":11068214,"d":"11,068,214.00"},"一般公共服务",{"v":11068214,"d":"11,068,214.00"}]
["政府性基金收入",{"v":0,"d":"0.00"},"外交",{"v":0,"d":"0.00"}]
["专项收入",{"v":0,"d":"0.00"},"国防",{"v":0,"d":"0.00"}]
["行政事业性收费收入（国）",{"v":0,"d":"0.00"},"公共安全",{"v":0,"d":"0.00"}]
["罚没收入",{"v":0,"d":"0.00"},"教育",{"v":0,"d":"0.00"}]
["国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"科学技术",{"v":0,"d":"0.00"}]
[null,null,"文化体育与传媒",{"v":0,"d":"0.00"}]
[null,null,"社会保障和就业",{"v":0,"d":"0.00"}]
[null,null,"社会保险基金支出",{"v":0,"d":"0.00"}]
[null,null,"医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"节能环保",{"v":0,"d":"0.00"}]
[null,null,"城乡社区事务",{"v":0,"d":"0.00"}]
[null,null,"农林水事务",{"v":0,"d":"0.00"}]
[null,null,"交通运输",{"v":0,"d":"0.00"}]
[null,null,"资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"金融监管等事务支出",{"v":0,"d":"0.00"}]
[null,null,"援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"预备费",{"v":0,"d":"0.00"}]
[null,null,"国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"其他支出",{"v":0,"d":"0.00"}]
[null,null,"转移性支出",{"v":0,"d":"0.00"}]

{"sheet":"部门收入总表","index":1,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[4,0,4,8],[6,0,6,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["部门收入总表"]
["单位名称：蓝田县发展和改革委员会",{"$nulls":7},"单位：元"]
["科目",null,"合计","年初预算","政府性基金收入","专项收入","行政事业性收费收入（国）","罚没收入","国有资源（资产）有偿使用收入"]
["科目编码","科目名称"]
["**","**","**","**","**","**","**","**","**"]
[null,"合计",{"v":11068214,"d":"11,068,214.0000"},{"v":11068214,"d":"11,068,214.00"},{"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"}]
["201",null,{"v":11068214,"d":"11,068,214.0000"},{"v":11068214,"d":"11,068,214.00"},{"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"}]
["  04",null,{"v":11068214,"d":"11,068,214.0000"},{"v":11068214,"d":"11,068,214.00"},{"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"}]
["    01","行政运行（发展与改革）",{"v":818214,"d":"818,214.0000"},{"v":818214,"d":"818,214.00"},{"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"}]
["    02","一般行政管理事务（发展与改革）",{"v":250000,"d":"250,000.0000"},{"v":250000,"d":"250,000.00"},{"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"}]
["    99","其他发展与改革事务支出",{"v":10000000,"d":"10,000,000.0000"},{"v":10000000,"d":"10,000,000.00"},{"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"}]

{"sheet":"部门支出总表","index":2,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[1,0,4,5],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
[]
[]
[]
["单位名称：蓝田县发展和改革委员会",{"$nulls":5},"单位：元"]
["科目编码","科目名称","合计","基本支出",null,null,"项目支出"]
[{"$nulls":3},"工资福利支出","商品和服务支出","对个人和家庭的补助"]
["**","**","**","**","**","**","**"]
[null,"合计",{"v":11068214,"d":"11,068,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":10250000,"d":"10,250,000.00"}]
["201",null,{"v":11068214,"d":"11,068,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":10250000,"d":"10,250,000.00"}]
["  04",null,{"v":11068214,"d":"11,068,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":10250000,"d":"10,250,000.00"}]
["    01","行政运行（发展与改革）",{"v":818214,"d":"818,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    02","一般行政管理事务（发展与改革）",{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"}]
["    99","其他发展与改革事务支出",{"v":10000000,"d":"10,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000000,"d":"10,000,000.00"}]

{"sheet":"基本支出经济科目表","index":3,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[0,0,3,4]],"flags":["formulas_cached_only"]}
["基本支出经济分类表"]
[]
[]
[]
[]
[]
["单位名称：蓝田县发展和改革委员会",{"$nulls":3},"单位：元"]
["经济科目编码","经济科目名称","合计","人员支出","公用支出"]
["**","**","**","**","**"]
[null,null,{"v":818214,"d":"818,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"}]
["  ",null,{"v":818214,"d":"818,214.00"},{"v":766214,"d":"766,214.00"},{"v":52000,"d":"52,000.00"}]
["301",null,{"v":766214,"d":"766,214.00"},{"v":766214,"d":"766,214.00"},{"v":0,"d":"0.00"}]
["  01","基本工资",{"v":363360,"d":"363,360.00"},{"v":363360,"d":"363,360.00"},{"v":0,"d":"0.00"}]
["  02","津贴补贴",{"v":380754,"d":"380,754.00"},{"v":380754,"d":"380,754.00"},{"v":0,"d":"0.00"}]
["  99","其他工资福利支出",{"v":22100,"d":"22,100.00"},{"v":22100,"d":"22,100.00"},{"v":0,"d":"0.00"}]
["302",null,{"v":52000,"d":"52,000.00"},{"v":0,"d":"0.00"},{"v":52000,"d":"52,000.00"}]
["  01","办公费",{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"}]
["  02","印刷费",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["  04","手续费",{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["  05","水电费",{"v":3200,"d":"3,200.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"}]
["  07","邮电费",{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"}]
["  11","差旅费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["  13","维修(护)费",{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"}]
["  15","会议费",{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"},{"v":9500,"d":"9,500.00"}]
["  16","培训费",{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"},{"v":5500,"d":"5,500.00"}]
["  17","公务接待费",{"v":2200,"d":"2,200.00"},{"v":0,"d":"0.00"},{"v":2200,"d":"2,200.00"}]
["  26","劳务费",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]

{"sheet":"三公经费","index":4,"n_rows":11,"n_cols":13,"rows_kept":11,"merged":[[1,0,1,12],[3,0,5,0],[3,1,3,2],[3,3,3,4],[3,5,3,10],[3,11,3,12],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,8],[4,9,4,10],[4,11,5,11],[4,12,5,12]],"flags":["formulas_cached_only"]}
[]
["三公经费支出预算表"]
["单位名称：蓝田县发展和改革委员会",{"$nulls":11},"单位:元"]
["科目名称","\"三公经费\"支出",null,"因公出国(境)支出",null,"公务用车购置及运行维护费",{"$nulls":5},"公务接待费支出"]
[null,"合计","其中：财政拨款支出","小计","其中：财政拨款支出","合计","其中：财政拨款支出","公务用车购置",null,"公务用车运行维护费",null,"小计","其中：财政拨款支出"]
[{"$nulls":7},"小计","其中：财政拨款支出","小计","其中：财政拨款支出"]
["栏目",1,2,3,4,5,6,7,8,9,10,11,12]
["【201】一般公共服务",{"v":17500,"d":"17500.00"},{"v":17500,"d":"17500.00"},{"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":17500,"d":"17500.00"},{"v":17500,"d":"17500.00"}]
["  【20104】发展与改革事务",{"v":17500,"d":"17500.00"},{"v":17500,"d":"17500.00"},{"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":17500,"d":"17500.00"},{"v":17500,"d":"17500.00"}]
["    【2010401】行政运行（发展与改革）",{"v":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"},{"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":2200,"d":"2200.00"},{"v":2200,"d":"2200.00"}]
["    【2010402】一般行政管理事务（发展与改革）",{"v":15300,"d":"15300.00"},{"v":15300,"d":"15300.00"},{"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":15300,"d":"15300.00"},{"v":15300,"d":"15300.00"}]