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

{"sheet":"09年经费支出预算表","index":0,"n_rows":35,"n_cols":19,"rows_kept":35,"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":13332306,"d":"13,332,306.00"},{"v":13332306,"d":"13,332,306.00"},{"v":11934706,"d":"11,934,706.00"},{"v":472600,"d":"472,600.00"},{"v":425000,"d":"425,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":10067878,"d":"10,067,878.00"},{"v":10067878,"d":"10,067,878.00"},{"v":250500,"d":"250,500.00"},{"v":250500,"d":"250,500.00"},{"v":131328,"d":"131,328.00"},{"v":131328,"d":"131,328.00"},{"v":2882600,"d":"2,882,600.00"},{"v":2882600,"d":"2,882,600.00"}]
["社会保障和就业",null,{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"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":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  其他社会保障和就业支出",null,{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"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":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    其他社会保障和就业支出",null,{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"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":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县水务局机关",{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"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":3456,"d":"3,456.00"},{"v":3456,"d":"3,456.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农林水事务",null,{"v":13328850,"d":"13,328,850.00"},{"v":13328850,"d":"13,328,850.00"},{"v":11931250,"d":"11,931,250.00"},{"v":472600,"d":"472,600.00"},{"v":425000,"d":"425,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":10067878,"d":"10,067,878.00"},{"v":10067878,"d":"10,067,878.00"},{"v":250500,"d":"250,500.00"},{"v":250500,"d":"250,500.00"},{"v":127872,"d":"127,872.00"},{"v":127872,"d":"127,872.00"},{"v":2882600,"d":"2,882,600.00"},{"v":2882600,"d":"2,882,600.00"}]
["  水利",null,{"v":13328850,"d":"13,328,850.00"},{"v":13328850,"d":"13,328,850.00"},{"v":11931250,"d":"11,931,250.00"},{"v":472600,"d":"472,600.00"},{"v":425000,"d":"425,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":10067878,"d":"10,067,878.00"},{"v":10067878,"d":"10,067,878.00"},{"v":250500,"d":"250,500.00"},{"v":250500,"d":"250,500.00"},{"v":127872,"d":"127,872.00"},{"v":127872,"d":"127,872.00"},{"v":2882600,"d":"2,882,600.00"},{"v":2882600,"d":"2,882,600.00"}]
["    行政运行（水利）",null,{"v":1786264,"d":"1,786,264.00"},{"v":1786264,"d":"1,786,264.00"},{"v":1786264,"d":"1,786,264.00"},{"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":1697092,"d":"1,697,092.00"},{"v":1697092,"d":"1,697,092.00"},{"v":52500,"d":"52,500.00"},{"v":52500,"d":"52,500.00"},{"v":36672,"d":"36,672.00"},{"v":36672,"d":"36,672.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县水务局机关",{"v":1171464,"d":"1,171,464.00"},{"v":1171464,"d":"1,171,464.00"},{"v":1171464,"d":"1,171,464.00"},{"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":1103292,"d":"1,103,292.00"},{"v":1103292,"d":"1,103,292.00"},{"v":31500,"d":"31,500.00"},{"v":31500,"d":"31,500.00"},{"v":36672,"d":"36,672.00"},{"v":36672,"d":"36,672.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县防汛指挥部办公室",{"v":614800,"d":"614,800.00"},{"v":614800,"d":"614,800.00"},{"v":614800,"d":"614,800.00"},{"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":593800,"d":"593,800.00"},{"v":593800,"d":"593,800.00"},{"v":21000,"d":"21,000.00"},{"v":21000,"d":"21,000.00"},{"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（水利）",null,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["      ","蓝田县水务局机关",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["    水利行业业务管理",null,{"v":10142586,"d":"10,142,586.00"},{"v":10142586,"d":"10,142,586.00"},{"v":9244986,"d":"9,244,986.00"},{"v":472600,"d":"472,600.00"},{"v":425000,"d":"425,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8370786,"d":"8,370,786.00"},{"v":8370786,"d":"8,370,786.00"},{"v":198000,"d":"198,000.00"},{"v":198000,"d":"198,000.00"},{"v":91200,"d":"91,200.00"},{"v":91200,"d":"91,200.00"},{"v":1482600,"d":"1,482,600.00"},{"v":1482600,"d":"1,482,600.00"}]
["      ","蓝田县河道管理处",{"v":2782968,"d":"2,782,968.00"},{"v":2782968,"d":"2,782,968.00"},{"v":2017968,"d":"2,017,968.00"},{"v":340000,"d":"340,000.00"},{"v":425000,"d":"425,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1956368,"d":"1,956,368.00"},{"v":1956368,"d":"1,956,368.00"},{"v":46000,"d":"46,000.00"},{"v":46000,"d":"46,000.00"},{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":765000,"d":"765,000.00"},{"v":765000,"d":"765,000.00"}]
["      ","蓝田县水产工作站",{"v":1230630,"d":"1,230,630.00"},{"v":1230630,"d":"1,230,630.00"},{"v":1230630,"d":"1,230,630.00"},{"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":1178630,"d":"1,178,630.00"},{"v":1178630,"d":"1,178,630.00"},{"v":28000,"d":"28,000.00"},{"v":28000,"d":"28,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"}]
["      ","蓝田县水利技术推广中心",{"v":782328,"d":"782,328.00"},{"v":782328,"d":"782,328.00"},{"v":782328,"d":"782,328.00"},{"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":759728,"d":"759,728.00"},{"v":759728,"d":"759,728.00"},{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县岱峪水库管理站",{"v":89400,"d":"89,400.00"},{"v":89400,"d":"89,400.00"},{"v":89400,"d":"89,400.00"},{"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":75000,"d":"75,000.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县水利水保工作站",{"v":2410302,"d":"2,410,302.00"},{"v":2410302,"d":"2,410,302.00"},{"v":2277702,"d":"2,277,702.00"},{"v":132600,"d":"132,600.00"},{"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":2173702,"d":"2,173,702.00"},{"v":2173702,"d":"2,173,702.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":54000,"d":"54,000.00"},{"v":54000,"d":"54,000.00"},{"v":132600,"d":"132,600.00"},{"v":132600,"d":"132,600.00"}]
["      ","蓝田县水政水资源管理办公室",{"v":729978,"d":"729,978.00"},{"v":729978,"d":"729,978.00"},{"v":729978,"d":"729,978.00"},{"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":712978,"d":"712,978.00"},{"v":712978,"d":"712,978.00"},{"v":17000,"d":"17,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县辋灞渠管理站",{"v":413544,"d":"413,544.00"},{"v":413544,"d":"413,544.00"},{"v":413544,"d":"413,544.00"},{"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":399944,"d":"399,944.00"},{"v":399944,"d":"399,944.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县汤峪水库管理站",{"v":650964,"d":"650,964.00"},{"v":650964,"d":"650,964.00"},{"v":650964,"d":"650,964.00"},{"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":634964,"d":"634,964.00"},{"v":634964,"d":"634,964.00"},{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      ","蓝田县灞河城区段管理站",{"v":1052472,"d":"1,052,472.00"},{"v":1052472,"d":"1,052,472.00"},{"v":1052472,"d":"1,052,472.00"},{"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":479472,"d":"479,472.00"},{"v":479472,"d":"479,472.00"},{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":561000,"d":"561,000.00"},{"v":561000,"d":"561,000.00"}]
["    水利工程建设（水利）",null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["      ","蓝田县水务局机关",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["    防汛",null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["      ","蓝田县防汛指挥部办公室",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"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":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"}]
["    农村人畜饮水",null,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
["      ","蓝田县水务局机关",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"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":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]