{"text_format":"3","workbook":"xls","n_sheets":17,"sheets":["封面","目录","部门收支预算总表1","部门预算收入总表2","部门预算支出总表3","财政拨款收支总表4","一般公共预算支出表5","一般公共预算基本支出表（功能分类）6","一般公共预算支出表7","一般公共预算基本支出表（经济分类）8","政府性基金预算支出表9","政府性基金预算支出表10","三公经费预算表11","机关运行经费预算表12","政府采购表13","部门预算专项资金表14","Sheet8"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":10,"n_cols":2,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
[]
[null,"2018年部门综合预算公开报表"]
[]
[]
[]
[]
[null,"部门名称：蓝田县农业局"]
[null,"保密审查情况：已审查"]
[null,"部门主要负责人审签情况：已同意"]

{"sheet":"目录","index":1,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目   录"]
[null,"报表名称","是否空表","公开空表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年财政拨款收支总表","否"]
["表5","2018年一般公共预算支出表（按功能科目分）","否"]
["表6","2018年一般公共预算基本支出表（按功能科目分）","否"]
["表7","2018年一般公共预算支出表（按经济分类科目分）","否"]
["表8","2018年一般公共预算基本支出表（按经济分类科目分）","否"]
["表9","2018年政府性基金预算支出表（按功能科目分）","是","无政府性基金"]
["表10","2018年政府性基金预算支出表（按经济分类科目分）","是","无政府性基金"]
["表11","2018年“三公”经费支出预算表","否"]
["表12","2018年机关运行经费支出预算表","否"]
["表13","2018年政府采购（资产配置、购买服务）预算表","是","无政府购买服务预算"]
["表14","2018年部门预算专项资金明细表","是","无专项资金项目预算"]

{"sheet":"部门收支预算总表1","index":2,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2018年部门预算收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":31348526.82,"d":"31,348,526.8200"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":26348526.82,"d":"26,348,526.82"}]
["（一）一般公共预算拨款",{"v":31348526.82,"d":"31,348,526.82"},"二、外交支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":24330458.82,"d":"24,330,458.82"}]
["（二）政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":1366040,"d":"1,366,040.00"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":652028,"d":"652,028.00"}]
["三、事业收入",{"v":0,"d":"0.0000"},"五、教育支出",{"v":0,"d":"0.00"},"二、业务经费支出",{"v":0,"d":"0.00"}]
["其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区支出",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":31348526.82,"d":"31,348,526.82"},"对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"},"三、专项资金支出",{"v":5000000,"d":"5,000,000.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":4000000,"d":"4,000,000.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"},"对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"},"债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"},"资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"},"资本性支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"},"对企业补助",{"v":1000000,"d":"1,000,000.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"},"对社会保障金补助",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"},"其他支出（类）",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":31348526.82,"d":"31,348,526.82"},"本年支出合计",{"v":31348526.82,"d":"31,348,526.82"},"本年支出合计",{"v":31348526.82,"d":"31,348,526.82"}]

{"sheet":"部门预算收入总表2","index":3,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算收入总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":31348526.82,"d":"31,348,526.82"},{"v":31348526.82,"d":"31,348,526.82"},{"v":31348526.82,"d":"31,348,526.82"},{"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"}]
["029001","蓝田县农业局机关",{"v":7904730.42,"d":"7,904,730.42"},{"v":7904730.42,"d":"7,904,730.42"},{"v":7904730.42,"d":"7,904,730.42"},{"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"}]
["029002","蓝田县农业技术推广中心",{"v":6710634.5,"d":"6,710,634.50"},{"v":6710634.5,"d":"6,710,634.50"},{"v":6710634.5,"d":"6,710,634.50"},{"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"}]
["029003","蓝田县园艺站",{"v":1880610,"d":"1,880,610.00"},{"v":1880610,"d":"1,880,610.00"},{"v":1880610,"d":"1,880,610.00"},{"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"}]
["029004","蓝田县农村合作经济经营管理站",{"v":924438,"d":"924,438.00"},{"v":924438,"d":"924,438.00"},{"v":924438,"d":"924,438.00"},{"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"}]
["029005","蓝田县种子管理站",{"v":508498,"d":"508,498.00"},{"v":508498,"d":"508,498.00"},{"v":508498,"d":"508,498.00"},{"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"}]
["029006","蓝田县农机安全监理站",{"v":1540446,"d":"1,540,446.00"},{"v":1540446,"d":"1,540,446.00"},{"v":1540446,"d":"1,540,446.00"},{"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"}]
["029007","蓝田县农机管理推广站",{"v":2443176,"d":"2,443,176.00"},{"v":2443176,"d":"2,443,176.00"},{"v":2443176,"d":"2,443,176.00"},{"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"}]
["029008","蓝田县农业机械化学校",{"v":892834,"d":"892,834.00"},{"v":892834,"d":"892,834.00"},{"v":892834,"d":"892,834.00"},{"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"}]
["029009","蓝田县农产品质量安全检验检测中心",{"v":862506,"d":"862,506.00"},{"v":862506,"d":"862,506.00"},{"v":862506,"d":"862,506.00"},{"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"}]
["029011","国营蓝田县良种场",{"v":125249.36,"d":"125,249.36"},{"v":125249.36,"d":"125,249.36"},{"v":125249.36,"d":"125,249.36"},{"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"}]
["029012","蓝田县畜牧良种场",{"v":213246.51,"d":"213,246.51"},{"v":213246.51,"d":"213,246.51"},{"v":213246.51,"d":"213,246.51"},{"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"}]
["029013","蓝田县畜牧兽医技术服务中心",{"v":672208,"d":"672,208.00"},{"v":672208,"d":"672,208.00"},{"v":672208,"d":"672,208.00"},{"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"}]
["029014","蓝田县动物疾病预防控制中心",{"v":4725658.88,"d":"4,725,658.88"},{"v":4725658.88,"d":"4,725,658.88"},{"v":4725658.88,"d":"4,725,658.88"},{"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"}]
["029015","蓝田县动物卫生监督所",{"v":1208353.5,"d":"1,208,353.50"},{"v":1208353.5,"d":"1,208,353.50"},{"v":1208353.5,"d":"1,208,353.50"},{"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"}]
["029016","蓝田县农村能源工作站",{"v":625100,"d":"625,100.00"},{"v":625100,"d":"625,100.00"},{"v":625100,"d":"625,100.00"},{"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"}]
["029017","蓝田县种鸡场",{"v":110837.65,"d":"110,837.65"},{"v":110837.65,"d":"110,837.65"},{"v":110837.65,"d":"110,837.65"},{"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"}]

{"sheet":"部门预算支出总表3","index":4,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[0,0,0,11],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[2,7,2,8],[2,9,3,9],[2,10,3,10],[2,11,4,11]],"flags":["formulas_cached_only"]}
["2018年部门预算支出总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9]
[null,"合计",{"v":31348526.82,"d":"31,348,526.82"},{"v":31348526.82,"d":"31,348,526.82"},{"v":31348526.82,"d":"31,348,526.82"},{"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"}]
["029001","蓝田县农业局机关",{"v":7904730.42,"d":"7,904,730.42"},{"v":7904730.42,"d":"7,904,730.42"},{"v":7904730.42,"d":"7,904,730.42"},{"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"}]
["029002","蓝田县农业技术推广中心",{"v":6710634.5,"d":"6,710,634.50"},{"v":6710634.5,"d":"6,710,634.50"},{"v":6710634.5,"d":"6,710,634.50"},{"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"}]
["029003","蓝田县园艺站",{"v":1880610,"d":"1,880,610.00"},{"v":1880610,"d":"1,880,610.00"},{"v":1880610,"d":"1,880,610.00"},{"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"}]
["029004","蓝田县农村合作经济经营管理站",{"v":924438,"d":"924,438.00"},{"v":924438,"d":"924,438.00"},{"v":924438,"d":"924,438.00"},{"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"}]
["029005","蓝田县种子管理站",{"v":508498,"d":"508,498.00"},{"v":508498,"d":"508,498.00"},{"v":508498,"d":"508,498.00"},{"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"}]
["029006","蓝田县农机安全监理站",{"v":1540446,"d":"1,540,446.00"},{"v":1540446,"d":"1,540,446.00"},{"v":1540446,"d":"1,540,446.00"},{"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"}]
["029007","蓝田县农机管理推广站",{"v":2443176,"d":"2,443,176.00"},{"v":2443176,"d":"2,443,176.00"},{"v":2443176,"d":"2,443,176.00"},{"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"}]
["029008","蓝田县农业机械化学校",{"v":892834,"d":"892,834.00"},{"v":892834,"d":"892,834.00"},{"v":892834,"d":"892,834.00"},{"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"}]
["029009","蓝田县农产品质量安全检验检测中心",{"v":862506,"d":"862,506.00"},{"v":862506,"d":"862,506.00"},{"v":862506,"d":"862,506.00"},{"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"}]
["029011","国营蓝田县良种场",{"v":125249.36,"d":"125,249.36"},{"v":125249.36,"d":"125,249.36"},{"v":125249.36,"d":"125,249.36"},{"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"}]
["029012","蓝田县畜牧良种场",{"v":213246.51,"d":"213,246.51"},{"v":213246.51,"d":"213,246.51"},{"v":213246.51,"d":"213,246.51"},{"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"}]
["029013","蓝田县畜牧兽医技术服务中心",{"v":672208,"d":"672,208.00"},{"v":672208,"d":"672,208.00"},{"v":672208,"d":"672,208.00"},{"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"}]
["029014","蓝田县动物疾病预防控制中心",{"v":4725658.88,"d":"4,725,658.88"},{"v":4725658.88,"d":"4,725,658.88"},{"v":4725658.88,"d":"4,725,658.88"},{"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"}]
["029015","蓝田县动物卫生监督所",{"v":1208353.5,"d":"1,208,353.50"},{"v":1208353.5,"d":"1,208,353.50"},{"v":1208353.5,"d":"1,208,353.50"},{"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"}]
["029016","蓝田县农村能源工作站",{"v":625100,"d":"625,100.00"},{"v":625100,"d":"625,100.00"},{"v":625100,"d":"625,100.00"},{"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"}]
["029017","蓝田县种鸡场",{"v":110837.65,"d":"110,837.65"},{"v":110837.65,"d":"110,837.65"},{"v":110837.65,"d":"110,837.65"},{"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"}]

{"sheet":"财政拨款收支总表4","index":5,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["2018年财政拨款收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","功能分类","预算数","经济分类","预算数"]
["年初预算",{"v":31348526.82,"d":"31,348,526.82"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":24330458.82,"d":"24,330,458.82"}]
["非税收入",{"v":0,"d":"0.00"},"二、外交支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":5366040,"d":"5,366,040.00"}]
["  政府基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":652028,"d":"652,028.00"}]
["  行政事业性收费",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对企事业单位的补贴",{"v":1000000,"d":"1,000,000.00"}]
["     纳入预算管理",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
["     纳入专户管理",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
["  罚没收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
["  国有资本经营收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
["  国有资源(资产)有偿使用收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
["中省专款(预算内)",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"}]
["其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"}]
["  预算结转",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":31348526.82,"d":"31,348,526.82"}]
["  行政事业性收费结转",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"}]
["  罚没收入结转",{"v":0,"d":"0.00"},"十五、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":31348526.82,"d":"31,348,526.82"},"本年支出合计",{"v":31348526.82,"d":"31,348,526.82"},"本年支出合计",{"v":31348526.82,"d":"31,348,526.82"}]

{"sheet":"一般公共预算支出表5","index":6,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按功能科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,null,{"v":31348526.82,"d":"31,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"}]
["029","蓝田县农业局",{"v":31348526.82,"d":"31,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"}]
["  2130101","  行政运行（农业）",{"v":2904730.42,"d":"2,904,730.42"},{"v":2904730.42,"d":"2,904,730.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130104","  事业运行（农业）",{"v":23443796.4,"d":"23,443,796.40"},{"v":23443796.4,"d":"23,443,796.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2130106","  科技转化与推广服务",{"v":5000000,"d":"5,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"}]

{"sheet":"一般公共预算基本支出表（功能分类）6","index":7,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[0,0,0,5],[1,0,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[2,5,4,5]],"flags":["formulas_cached_only"]}
["2018年一般公共预算基本支出明细表（按功能科目分）"]
["单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":26348526.82,"d":"26,348,526.82"},{"v":24982486.82,"d":"24,982,486.82"},{"v":1366040,"d":"1,366,040.00"}]
["029","蓝田县农业局",{"v":26348526.82,"d":"26,348,526.82"},{"v":24982486.82,"d":"24,982,486.82"},{"v":1366040,"d":"1,366,040.00"}]
["  2130101","  行政运行（农业）",{"v":2904730.42,"d":"2,904,730.42"},{"v":2603690.42,"d":"2,603,690.42"},{"v":301040,"d":"301,040.00"}]
["  2130104","  事业运行（农业）",{"v":23443796.4,"d":"23,443,796.40"},{"v":22378796.4,"d":"22,378,796.40"},{"v":1065000,"d":"1,065,000.00"}]

{"sheet":"一般公共预算支出表7","index":8,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算支出表（按经济科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,"合计",{"v":31348526.82,"d":"31,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"}]
["029","蓝田县农业局",{"v":31348526.82,"d":"31,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":5000000,"d":"5,000,000.00"}]
["  30101","  基本工资",{"v":12691020,"d":"12,691,020.00"},{"v":12691020,"d":"12,691,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":1822356,"d":"1,822,356.00"},{"v":1822356,"d":"1,822,356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":9466.42,"d":"9,466.42"},{"v":9466.42,"d":"9,466.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":8359920,"d":"8,359,920.00"},{"v":8359920,"d":"8,359,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险",{"v":128367.84,"d":"128,367.84"},{"v":128367.84,"d":"128,367.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30109","  职业年金缴费",{"v":28945.68,"d":"28,945.68"},{"v":28945.68,"d":"28,945.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费",{"v":3960,"d":"3,960.00"},{"v":3960,"d":"3,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":177482.88,"d":"177,482.88"},{"v":177482.88,"d":"177,482.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":1108940,"d":"1,108,940.00"},{"v":1108940,"d":"1,108,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":268500,"d":"268,500.00"},{"v":268500,"d":"268,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":31500,"d":"31,500.00"},{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":45800,"d":"45,800.00"},{"v":45800,"d":"45,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":154600,"d":"154,600.00"},{"v":154600,"d":"154,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":72800,"d":"72,800.00"},{"v":72800,"d":"72,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":251000,"d":"251,000.00"},{"v":251000,"d":"251,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30213","  维修(护)费",{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30214","  租赁费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":46000,"d":"46,000.00"},{"v":46000,"d":"46,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30218","  专用材料费",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["  30226","  劳务费",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["  30227","  委托业务费",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["  30231","  公用车辆运行维护费",{"v":207500,"d":"207,500.00"},{"v":207500,"d":"207,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":173040,"d":"173,040.00"},{"v":173040,"d":"173,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":2029300,"d":"2,029,300.00"},{"v":29300,"d":"29,300.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
["  30301","  离休费",{"v":159302,"d":"159,302.00"},{"v":159302,"d":"159,302.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":240460,"d":"240,460.00"},{"v":240460,"d":"240,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",{"v":240266,"d":"240,266.00"},{"v":240266,"d":"240,266.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  31204","  费用补贴",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]

{"sheet":"一般公共预算基本支出表（经济分类）8","index":9,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年一般公共预算基本支出明细表（按经济科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]
[null,"合计",{"v":26348526.82,"d":"26,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["029","蓝田县农业局",{"v":26348526.82,"d":"26,348,526.82"},{"v":26348526.82,"d":"26,348,526.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":12691020,"d":"12,691,020.00"},{"v":12691020,"d":"12,691,020.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":1822356,"d":"1,822,356.00"},{"v":1822356,"d":"1,822,356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":9466.42,"d":"9,466.42"},{"v":9466.42,"d":"9,466.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":8359920,"d":"8,359,920.00"},{"v":8359920,"d":"8,359,920.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险",{"v":128367.84,"d":"128,367.84"},{"v":128367.84,"d":"128,367.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30109","  职业年金缴费",{"v":28945.68,"d":"28,945.68"},{"v":28945.68,"d":"28,945.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30110","  职工基本医疗保险缴费",{"v":3960,"d":"3,960.00"},{"v":3960,"d":"3,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":177482.88,"d":"177,482.88"},{"v":177482.88,"d":"177,482.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":1108940,"d":"1,108,940.00"},{"v":1108940,"d":"1,108,940.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":268500,"d":"268,500.00"},{"v":268500,"d":"268,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30202","  印刷费",{"v":31500,"d":"31,500.00"},{"v":31500,"d":"31,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":45800,"d":"45,800.00"},{"v":45800,"d":"45,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":154600,"d":"154,600.00"},{"v":154600,"d":"154,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":72800,"d":"72,800.00"},{"v":72800,"d":"72,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":251000,"d":"251,000.00"},{"v":251000,"d":"251,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30213","  维修(护)费",{"v":19000,"d":"19,000.00"},{"v":19000,"d":"19,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30214","  租赁费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30215","  会议费",{"v":46000,"d":"46,000.00"},{"v":46000,"d":"46,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30216","  培训费",{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":207500,"d":"207,500.00"},{"v":207500,"d":"207,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":173040,"d":"173,040.00"},{"v":173040,"d":"173,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":29300,"d":"29,300.00"},{"v":29300,"d":"29,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30301","  离休费",{"v":159302,"d":"159,302.00"},{"v":159302,"d":"159,302.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":240460,"d":"240,460.00"},{"v":240460,"d":"240,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",{"v":240266,"d":"240,266.00"},{"v":240266,"d":"240,266.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表9","index":10,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按功能科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"政府性基金预算支出表10","index":11,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,4,6]],"flags":["formulas_cached_only"]}
["2018年政府基金预算支出表（按经济科目分）"]
[{"$nulls":6},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出",null,"备注"]
[{"$nulls":4},"业务经费","专项资金"]
["**","**",1,2,3,4]

{"sheet":"三公经费预算表11","index":12,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["2018年“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["部门（科目）代码","部门（科目）名称","合计","因公出国（境）费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":209500,"d":"209,500.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":207500,"d":"207,500.00"},{"v":0,"d":"0.00"},{"v":207500,"d":"207,500.00"}]
["029","蓝田县农业局",{"v":209500,"d":"209,500.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":207500,"d":"207,500.00"},{"v":0,"d":"0.00"},{"v":207500,"d":"207,500.00"}]
["  2130101","  行政运行（农业）",{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"},{"v":0,"d":"0.00"},{"v":23000,"d":"23,000.00"}]
["  2130104","  事业运行（农业）",{"v":186500,"d":"186,500.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":184500,"d":"184,500.00"},{"v":0,"d":"0.00"},{"v":184500,"d":"184,500.00"}]

{"sheet":"机关运行经费预算表12","index":13,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["2018年机关运行经费支出预算表"]
[null,null,"单位：元"]
["部门（科目）代码","部门（科目）名称","金额"]
["**","**",1]
[null,"合计",{"v":25696498.82,"d":"25,696,498.82"}]
["029","蓝田县农业局",{"v":25696498.82,"d":"25,696,498.82"}]
["  2130101","  行政运行（农业）",{"v":2846914.42,"d":"2,846,914.42"}]
["  2130104","  事业运行（农业）",{"v":22849584.4,"d":"22,849,584.40"}]

{"sheet":"政府采购表13","index":14,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,0,9],[2,0,2,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2018年政府采购（资产配置、购买服务）预算表"]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
["**","**","**","**","**","**","**","**","**",1]

{"sheet":"部门预算专项资金表14","index":15,"n_rows":3,"n_cols":4,"rows_kept":3,"merged":[[0,0,0,3],[1,0,1,3]],"flags":["formulas_cached_only"]}
["2018年部门预算专项资金明细表"]
["单位：元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]

{"sheet":"Sheet8","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}