{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["公开01表","公开02表","公开03表","公开04表","公开05表","公开06表","公开07表","公开08表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"公开01表","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[0,0,0,5],[1,0,1,1],[2,0,2,1],[3,0,3,1],[3,2,3,5],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4]],"flags":["formulas_cached_only"]}
["收入支出决算总表"]
["编制单位：西安市阎良区水务局",{"$nulls":4},"公开01表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、财政拨款收入",16939.58,"一、一般公共服务支出",null,"一、基本支出",404.53]
["　　其中：政府性基金预算财政拨款",{"v":150,"d":"150.0"},"二、外交支出",null,"    人员经费",356.87]
["二、上级补助收入",null,"三、国防支出",null,"    日常公用经费",47.66]
["三、事业收入",null,"四、公共安全支出",null,"二、项目支出",7679.27]
["四、经营收入",null,"五、教育支出",null,"    基本建设类项目"]
["五、附属单位上缴收入",null,"六、科学技术支出",null,"    行政事业类项目",7679.27]
["六、其他收入",null,"七、文化体育与传媒支出",null,"三、上缴上级支出"]
["",null,"八、社会保障和就业支出",null,"四、经营支出"]
["",null,"九、医疗卫生与计划生育支出",null,"五、对附属单位补助支出"]
["",null,"十、节能环保支出",null,""]
["",null,"十一、城乡社区支出",{"v":150,"d":"150.0"},"支出经济分类"]
["",null,"十二、农林水支出",{"v":7933.8,"d":"7933.80"},"基本支出和项目支出合计",{"v":8083.8,"d":"8083.80"}]
["",null,"十三、交通运输支出",null,"    工资福利支出",356.15]
["",null,"十四、资源勘探信息等支出",null,"    商品和服务支出",{"v":101.4,"d":"101.40"}]
["",null,"十五、商业服务业等支出",null,"    对个人和家庭的补助",0.72]
["",null,"十六、金融支出",null,"    对企事业单位的补贴"]
["",null,"十七、援助其他地区支出",null,"    债务利息支出"]
["",null,"十八、国土海洋气象等支出",null,"    基本建设支出"]
["",null,"十九、住房保障支出",null,"    其他资本性支出",7625.53]
["",null,"二十、粮油物资储备支出",null,"    其他支出"]
["",null,"二十一、其他支出",null,""]
["",null,"二十二、债务还本支出",null,""]
["",null,"二十三、债务付息支出",null,""]
["本年收入合计",17089.58,"本年支出合计",null,"",{"v":8083.8,"d":"8083.80"}]
["    用事业基金弥补收支差额",null,"    结余分配",null,""]
["    年初结转和结余",null,"      交纳所得税",null,"　　其中：交纳所得税"]
["      基本支出结转",null,"      提取职工福利基金",null,"　　　　　提取职工福利基金"]
["      项目支出结转和结余",null,"      转入事业基金",null,"　　　　　转入事业基金"]
["      经营结余",null,"      其他",null,"　　　　　其他"]
["",null,"    年末结转和结余",null,"　　年末结余",9005.78]
["",null,"      基本支出结转",null,""]
["",null,"      项目支出结转和结余",null,""]
["",null,"      经营结余",null,""]
["总计",17089.58,"总计",null,"",17089.58]

{"sheet":"公开02表","index":1,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["             收入决算总表"]
["编制单位：","西安市阎良区水务局",{"$nulls":7},"公开02表"]
[{"$nulls":3},"2015年度",{"$nulls":5},"金额单位：万元"]
["单位编码","单位名称","合计","一般公共预算拨款","政府性基金拨款","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
[null,null,1,2,3,4,5,6,7,8]
[null,"合计",17089.58,16939.58,150]
[610055001,"西安市阎良区水务局本级",16690.1,16540.1,150]
[610055002,"西安市阎良区防汛抗旱指挥部办公室",116.8,116.8]
[610055003,"西安市阎良区二龙口水库管理站",61.27,61.27]
[610055004,"西安市阎良区水利管理站",104.12,104.12]
[610055005,"西安市阎良区水政监察大队",56.16,56.16]
[610055006,"西安市阎良区河道管理站",33.2,33.2]
[610055007,"西安市阎良区城乡供水管理中心",27.93,27.93]

{"sheet":"公开03表","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,7]],"flags":["formulas_cached_only"]}
["支出决算总表"]
["编制单位：","西安市阎良区水务局",{"$nulls":5},"公开03表"]
[{"$nulls":3},"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["**","**","1","2","3","4","5","6"]
[null,"合计",{"v":8083.8,"d":"8083.80"},404.53,7679.27,"","",""]
[610055001,"西安市阎良区水务局本级",7684.32,71.09,7613.23,"","",""]
[610055002,"西安市阎良区防汛抗旱指挥部办公室",{"v":116.8,"d":"116.80"},{"v":93.8,"d":"93.80"},{"v":23,"d":"23.00"},"","",""]
[610055003,"西安市阎良区二龙口水库管理站",61.27,46.27,{"v":15,"d":"15.00"},"","",""]
[610055004,"西安市阎良区水利管理站",104.12,86.12,{"v":18,"d":"18.00"}]
[610055005,"西安市阎良区水政监察大队",56.16,46.12,10.04,"","",""]
[610055006,"西安市阎良区河道管理站",{"v":33.2,"d":"33.20"},{"v":33.2,"d":"33.20"}]
[610055007,"西安市阎良区城乡供水管理中心",27.93,27.93]
[]
[]
[]
[]
[{"$nulls":5},"","",""]
[]
[{"$nulls":5},"","",""]

{"sheet":"公开04表","index":3,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表（按支出功能分类）"]
[{"$nulls":6},"公开04表"]
["编制单位：陕西省西安市阎良区部门决算水务部门数据（汇总）",{"$nulls":5},"金额单位：万元"]
["项目",null,"本年支出"]
["支出功能分类科目编码","科目名称","合计","基本支出","项目支出"]
[null,null,"9","10","13","14","18"]
[null,"合计",{"v":7933.8,"d":"7,933.80"},404.53,{"v":7529.27,"d":"7,529.27"}]
["213","农林水支出",{"v":7933.8,"d":"7,933.80"},404.54,{"v":7529.27,"d":"7,529.27"}]
["21301","农业",0.08,0.08]
["2130101","  行政运行",0.08,0.08]
["2130199","  其他农业支出"]
["21303","水利",{"v":7664.11,"d":"7,664.11"},404.45,{"v":7259.66,"d":"7,259.66"}]
["2130301","  行政运行",164.81,164.81]
["2130302","  一般行政管理事务",{"v":3.7,"d":"3.70"},null,{"v":3.7,"d":"3.70"}]
["2130304","  水利行业业务管理",{"v":28,"d":"28.00"},null,{"v":28,"d":"28.00"}]
["2130305","  水利工程建设",{"v":6268.85,"d":"6,268.85"},null,{"v":6268.85,"d":"6,268.85"}]
["2130306","  水利工程运行与维护",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["2130308","  水利前期工作",{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"}]
["2130311","  水资源节约管理与保护",5.04,null,5.04]
["2130312","  水质监测",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["2130314","  防汛",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["2130315","  抗旱",{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"}]
["2130316","  农田水利",99.07,null,99.07]
["2130317","  水利技术推广",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["2130333","  信息管理",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["2130335","  农村人畜饮水",{"v":290,"d":"290.00"},null,{"v":290,"d":"290.00"}]
["2130399","  其他水利支出",609.64,239.64,{"v":370,"d":"370.00"}]
["21399","其他农林水支出"]
["2139999","  其他农林水支出"]
["229","其他支出",269.61,null,269.61]
["22999","其他支出",269.61,null,269.61]
["2299901","  其他支出",269.61,null,269.61]

{"sheet":"公开05表","index":4,"n_rows":50,"n_cols":5,"rows_kept":50,"merged":[[0,0,0,4],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["一般公共预算财政拨款支出决算明细表(按支出经济分类）"]
["编制单位：西安市阎良区水务局",{"$nulls":3},"公开05表"]
[null,null,"2015年度",null,"金额单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":7933.8,"d":"7,933.80"},404.53,{"v":7529.27,"d":"7,529.27"}]
["301","工资福利支出 ",null,356.15]
["  30101","基本工资",null,114.55]
["  30102","津贴补贴",null,132.74]
["  30103","奖金",null,26.32]
["  30104","社会保障缴费",null,82.53]
["302","商品和服务支出",null,47.66,53.74]
["  30201","办公费",null,10.04,{"v":9.6,"d":"9.60"}]
["  30202","印刷费",null,3.83,7.14]
["  30203","咨询费",null,{"v":1,"d":"1.00"},{"v":0.8,"d":"0.80"}]
["  30204","手续费",null,null,{"v":0.6,"d":"0.60"}]
["  30205","水费",null,0.09]
["  30206","电费",null,1.45,{"v":1.3,"d":"1.30"}]
["  30207","邮电费",null,1.85,{"v":0.3,"d":"0.30"}]
["  30208","取暖费"]
["  30209","物业管理费",null,{"v":0.8,"d":"0.80"},0.96]
["  30211","差旅费",null,{"v":1.8,"d":"1.80"}]
["  30212","因公出国（境）费用"]
["  30213","维修(护）费",null,0.55,11.65]
["  30214","租赁费",null,null,{"v":0.8,"d":"0.80"}]
["  30215","会议费"]
["  30216","培训费",null,1.12]
["  30217","公务接待费",null,0.77]
["  30226","劳务费",null,{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["  30227","专用材料",null,null,{"v":13.5,"d":"13.50"}]
["  30228","工会经费"]
["  30229","福利费"]
["  30231","公务用车运行维护费",null,15.21]
["  30239","其他交通费用"]
["  30240","税金及附加费用"]
["  30299","其他商品和服务支出",null,5.54,3.49]
["303","对个人和家庭的补助",null,0.72]
["  30301","离休费"]
["  30302","退休费"]
["  30304","抚恤金"]
["  30305","生活补助",null,0.72]
["  30307","医疗费"]
["  30309","奖励金"]
["  30311","住房公积金"]
["  30399","其他对个人和家庭的补助"]
["310","其他资本性支出",null,null,{"v":7475.53,"d":"7,475.53"}]
["  31002","办公设备购置"]
["  31003","专用设备购置"]
["  31006","大型修缮",null,null,{"v":15,"d":"15.00"}]
["  31099","其他资本性支出",null,null,{"v":7460.53,"d":"7,460.53"}]

{"sheet":"公开06表","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,1],[3,0,3,1],[3,2,3,5],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4]],"flags":["formulas_cached_only"]}
["政府性基金收支表"]
["编制单位：西安市阎良区水务局",{"$nulls":4},"公开06表"]
[null,null,"2015年度",null,null,"金额单位：万元"]
["收入",null,"支出",null,""]
["项目","决算数","项目(按功能分类)","决算数","项目(按支出性质和经济分类)","决算数"]
["一、政府性基金拨款",{"v":150,"d":"150.00"},"一、科学技术支出",null,"一、基本支出"]
[null,null,"二、文化体育与传媒支出",null,"    人员经费"]
[null,null,"三、社会保障和就业支出",null,"    日常公用经费"]
[null,null,"四、节能环保支出",null,"二、项目支出",{"v":150,"d":"150.00"}]
[null,null,"五、城乡社区支出",{"v":150,"d":"150.0"},"    基本建设类项目"]
[null,null,"六、农林水支出",null,"    行政事业类项目",{"v":150,"d":"150.0"}]
[null,null,"七、交通运输支出"]
[null,null,"八、资源勘探信息等支出"]
["",null,"九、商业服务业等支出"]
["",null,"十二、金融支出"]
["",null,"十三、其他支出",null,"支出经济分类"]
["",null,"十四、债务还本支出",null,"基本支出和项目支出合计",{"v":150,"d":"150.0"}]
["",null,"十五、债务付息支出",null,"    工资福利支出"]
["",null,"十六、债务发行费用支出",null,"    商品和服务支出"]
["",{"$nulls":3},"    对个人和家庭的补助"]
["",{"$nulls":3},"    对企事业单位的补贴"]
["",{"$nulls":3},"    债务利息支出"]
["",{"$nulls":3},"    基本建设支出"]
["",{"$nulls":3},"    其他资本性支出",{"v":150,"d":"150.00"}]
["",{"$nulls":3},"    其他支出"]
["",{"$nulls":3},""]
["本年收入合计",{"v":150,"d":"150.0"},"本年支出合计",null,"",{"v":150,"d":"150.0"}]
["    年初结转和结余",null,"    年末结转和结余",null,"　　年末结余"]
["      基本支出结转",null,"      基本支出结转",null,""]
["      项目支出结转和结余",null,"      项目支出结转和结余",null,""]
["      经营结余"]
["总计",{"v":150,"d":"150.0"},"总计",null,"",{"v":150,"d":"150.0"}]

{"sheet":"公开07表","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[3,0,4,0],[3,1,4,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["政府采购情况表"]
["编制单位：西安市阎良区水务局",{"$nulls":3},"公开07表"]
[null,null,"2015年度",null,"金额单位：万元"]
["项目","行次","采购金额","",""]
["","","总计","财政性资金","其他资金"]
["**","**",1,2,3]
["合      计","1"]
["货物","2"]
["工程","3"]
["服务","4"]

{"sheet":"公开08表","index":7,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[0,0,0,7],[1,0,1,2],[2,0,2,1],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算拨款“三公”经费支出表"]
["编制单位：西安市阎良区水务局",{"$nulls":6},"公开08表"]
[null,"",null,"2015年度",{"$nulls":3},"金额单位：万元"]
["单位编码","单位名称","一般公共预算拨款安排的“三公”经费"]
[null,null,"合计","因公出国（境）支出","公务接待费支出","公务用车购置及运行维护费支出"]
[{"$nulls":5},"小计","公务用车购置支出","公务用车运行维护支出"]
["**","**",1,2,3,4,5,6]
[null,"合计",15.98,null,0.77,15.21,null,15.21]
[610055001,"西安市阎良区水务局",4.56,null,0.29,4.27,null,4.27]
[610055002,"西安市阎良区防汛抗旱指挥部办公室",2.5,null,null,2.5,null,2.5]
[610055003,"西安市阎良区二龙口水库管理站",0.89,null,null,0.89,null,0.89]
[610055004,"西安市阎良区水利管理站",2.14,null,0.48,1.66,null,1.66]
[610055005,"西安市阎良区水政监察大队",4.7,null,null,4.7,null,4.7]
[610055006,"西安市阎良区城乡供水管理中心"]
[610055007,"西安市阎良区河道管理站",1.19,null,null,1.19,null,1.19]