{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封面","目录","2021年单位综合预算一般公共预算支出明细表（按支出功能分类科","2021年单位综合预算一般公共预算支出明细表（按支出经济分类科","2021年单位综合预算一般公共预算基本支出明细表（按支出功能分","2021年单位综合预算一般公共预算基本支出明细表（按支出经济分","2021年单位综合预算政府性基金收支表","2021年单位综合预算专项业务经费支出表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"merged":[[0,0,0,1],[2,0,5,0]],"flags":["formulas_cached_only"]}
["封面"]
["预算单位：西安市高陵区渭河管理站","单位：万元"]
["序号","2021年部门所属单位综合预算公开报表"]
[null,"单位名称：西安市高陵区渭河管理站"]
[null,"保密审查情况：已审查"]
[null,"单位主要负责人审签情况：已审签"]

{"sheet":"目录","index":1,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,3],[2,0,3,0],[2,1,2,4]],"flags":["formulas_cached_only"]}
["目录"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":3},"单位：万元"]
["序号","目录"]
[null,"报表","报表名称","是否空表","公开空表理由"]
["1","表1","2021年单位综合预算一般公共预算支出明细表（按支出功能分类科目）",""]
["2","表2","2021年单位综合预算一般公共预算支出明细表（按支出经济分类科目）","",""]
["3","表3","2021年单位综合预算一般公共预算基本支出明细表（按支出功能分类科目）","",""]
["4","表4","2021年单位综合预算一般公共预算基本支出明细表（按支出经济分类科目）","",""]
["5","表5","2021年单位综合预算政府性基金收支表","",""]
["6","表6","2021年单位综合预算专项业务经费支出表","",""]

{"sheet":"2021年单位综合预算一般公共预算支出明细表（按支出功能分类科","index":2,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7],[1,0,1,6]],"flags":["formulas_cached_only"]}
["2021年单位综合预算一般公共预算支出明细表（按支出功能分类科目）"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":6},"单位：万元"]
["序号","功能科目编码","功能科目名称","合计","人员经费支出","公用经费支出","专项业务经费支出","备注"]
["1","","合计",774.81,711.17,63.63,{"v":0,"d":"0.00"},""]
["2","213","农林水支出",684.73,621.09,63.63,{"v":0,"d":"0.00"},""]
["3","　　21303","　　水利",684.73,621.09,63.63,{"v":0,"d":"0.00"},""]
["4","　　　　2130302","　　　　一般行政管理事务",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["5","　　　　2130304","　　　　水利行业业务管理",681.93,618.29,63.63,{"v":0,"d":"0.00"}," "]
["6","221","住房保障支出",90.08,90.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["7","　　22102","　　住房改革支出",90.08,90.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["8","　　　　2210201","　　　　住房公积金",90.08,90.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]

{"sheet":"2021年单位综合预算一般公共预算支出明细表（按支出经济分类科","index":3,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[0,0,0,9],[1,0,1,8]],"flags":["formulas_cached_only"]}
["2021年单位综合预算一般公共预算支出明细表（按支出经济分类科目）"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":8},"单位：万元"]
["序号","部门经济科目编码","部门经济科目名称","政府经济科目编码","政府经济科目名称","合计","人员经费支出","公用经费支出","专项业务经费支出","备注"]
["1","","合计","","",774.82,711.19,63.63,{"v":0,"d":"0.00"},""]
["2","301","工资福利支出","","",708.56,708.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["3","　　30101","　　基本工资","50501","工资福利支出",245.23,245.23,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["4","　　30102","　　津贴补贴","50501","工资福利支出",61.11,61.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["5","　　30107","　　绩效工资","50501","工资福利支出",213.45,213.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["6","　　30108","　　机关事业单位基本养老保险缴费","50501","工资福利支出",73.39,73.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["7","　　30110","　　职工基本医疗保险缴费","50501","工资福利支出",23.68,23.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["8","　　30113","　　住房公积金","50501","工资福利支出",90.08,90.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["9","　　30199","　　其他工资福利支出","50501","工资福利支出",1.62,1.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]
["10","302","商品和服务支出","","",63.63,{"v":0,"d":"0.00"},63.63,{"v":0,"d":"0.00"},""]
["11","　　30201","　　办公费","50502","商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}," "]
["12","　　30202","　　印刷费","50502","商品和服务支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}," "]
["13","　　30204","　　手续费","50502","商品和服务支出",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}," "]
["14","　　30205","　　水费","50502","商品和服务支出",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"}," "]
["15","　　30206","　　电费","50502","商品和服务支出",{"v":6.4,"d":"6.40"},{"v":0,"d":"0.00"},{"v":6.4,"d":"6.40"},{"v":0,"d":"0.00"}," "]
["16","　　30207","　　邮电费","50502","商品和服务支出",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}," "]
["17","　　30211","　　差旅费","50502","商品和服务支出",{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"},{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"}," "]
["18","　　30213","　　维修（护）费","50502","商品和服务支出",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"}," "]
["19","　　30226","　　劳务费","50502","商品和服务支出",{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":21,"d":"21.00"},{"v":0,"d":"0.00"}," "]
["20","　　30227","　　委托业务费","50502","商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}," "]
["21","　　30228","　　工会经费","50502","商品和服务支出",9.17,{"v":0,"d":"0.00"},9.17,{"v":0,"d":"0.00"}," "]
["22","　　30229","　　福利费","50502","商品和服务支出",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}," "]
["23","　　30239","　　其他交通费用","50502","商品和服务支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}," "]
["24","　　30299","　　其他商品和服务支出","50502","商品和服务支出",0.36,{"v":0,"d":"0.00"},0.36,{"v":0,"d":"0.00"}," "]
["25","303","对个人和家庭的补助","","",2.63,2.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["26","　　30399","　　其他对个人和家庭的补助","50999","其他对个人和家庭补助",2.63,2.63,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," "]

{"sheet":"2021年单位综合预算一般公共预算基本支出明细表（按支出功能分","index":4,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[0,0,0,6],[1,0,1,5]],"flags":["formulas_cached_only"]}
["2021年单位综合预算一般公共预算基本支出明细表（按支出功能分类科目）"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":5},"单位：万元"]
["序号","功能科目编码","功能科目名称","合计","人员经费支出","公用经费支出","备注"]
["1","","合计",774.81,711.17,63.63,""]
["2","213","农林水支出",684.73,621.09,63.63,""]
["3","　　21303","　　水利",684.73,621.09,63.63,""]
["4","　　　　2130302","　　　　一般行政管理事务",{"v":2.8,"d":"2.80"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"}," "]
["5","　　　　2130304","　　　　水利行业业务管理",681.93,618.29,63.63," "]
["6","221","住房保障支出",90.08,90.08,{"v":0,"d":"0.00"},""]
["7","　　22102","　　住房改革支出",90.08,90.08,{"v":0,"d":"0.00"},""]
["8","　　　　2210201","　　　　住房公积金",90.08,90.08,{"v":0,"d":"0.00"}," "]

{"sheet":"2021年单位综合预算一般公共预算基本支出明细表（按支出经济分","index":5,"n_rows":29,"n_cols":9,"rows_kept":29,"merged":[[0,0,0,8],[1,0,1,7]],"flags":["formulas_cached_only"]}
["2021年单位综合预算一般公共预算基本支出明细表（按支出经济分类科目）"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":7},"单位：万元"]
["序号","部门经济科目编码","部门经济科目名称","政府经济科目编码","政府经济科目名称","合计","人员经费支出","公用经费支出","备注"]
["1","","合计","","",774.82,711.19,63.63,""]
["2","301","工资福利支出","","",708.56,708.56,{"v":0,"d":"0.00"},""]
["3","　　30101","　　基本工资","50501","工资福利支出",245.23,245.23,{"v":0,"d":"0.00"}," "]
["4","　　30102","　　津贴补贴","50501","工资福利支出",61.11,61.11,{"v":0,"d":"0.00"}," "]
["5","　　30107","　　绩效工资","50501","工资福利支出",213.45,213.45,{"v":0,"d":"0.00"}," "]
["6","　　30108","　　机关事业单位基本养老保险缴费","50501","工资福利支出",73.39,73.39,{"v":0,"d":"0.00"}," "]
["7","　　30110","　　职工基本医疗保险缴费","50501","工资福利支出",23.68,23.68,{"v":0,"d":"0.00"}," "]
["8","　　30113","　　住房公积金","50501","工资福利支出",90.08,90.08,{"v":0,"d":"0.00"}," "]
["9","　　30199","　　其他工资福利支出","50501","工资福利支出",1.62,1.62,{"v":0,"d":"0.00"}," "]
["10","302","商品和服务支出","","",63.63,{"v":0,"d":"0.00"},63.63,""]
["11","　　30201","　　办公费","50502","商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}," "]
["12","　　30202","　　印刷费","50502","商品和服务支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}," "]
["13","　　30204","　　手续费","50502","商品和服务支出",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}," "]
["14","　　30205","　　水费","50502","商品和服务支出",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}," "]
["15","　　30206","　　电费","50502","商品和服务支出",{"v":6.4,"d":"6.40"},{"v":0,"d":"0.00"},{"v":6.4,"d":"6.40"}," "]
["16","　　30207","　　邮电费","50502","商品和服务支出",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}," "]
["17","　　30211","　　差旅费","50502","商品和服务支出",{"v":1.4,"d":"1.40"},{"v":0,"d":"0.00"},{"v":1.4,"d":"1.40"}," "]
["18","　　30213","　　维修（护）费","50502","商品和服务支出",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}," "]
["19","　　30226","　　劳务费","50502","商品和服务支出",{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":21,"d":"21.00"}," "]
["20","　　30227","　　委托业务费","50502","商品和服务支出",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}," "]
["21","　　30228","　　工会经费","50502","商品和服务支出",9.17,{"v":0,"d":"0.00"},9.17," "]
["22","　　30229","　　福利费","50502","商品和服务支出",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}," "]
["23","　　30239","　　其他交通费用","50502","商品和服务支出",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}," "]
["24","　　30299","　　其他商品和服务支出","50502","商品和服务支出",0.36,{"v":0,"d":"0.00"},0.36," "]
["25","303","对个人和家庭的补助","","",2.63,2.63,{"v":0,"d":"0.00"},""]
["26","　　30399","　　其他对个人和家庭的补助","50999","其他对个人和家庭补助",2.63,2.63,{"v":0,"d":"0.00"}," "]

{"sheet":"2021年单位综合预算政府性基金收支表","index":6,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8],[1,0,1,7],[2,0,3,0],[2,1,2,2],[2,3,2,8]],"flags":["formulas_cached_only"]}
["2021年单位综合预算政府性基金收支表"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":7},"单位：万元"]
["序号","收                   入",null,"支                        出"]
[null,"项    目","预算数","支出功能分类科目（按大类）","预算数","部门预算支出经济分类科目（按大类）","预算数","政府预算支出经济分类科目（按大类）","预算数"]
["1","一、政府性基金拨款","15.00","一、科学技术支出","0.00","一、人员经费和公用经费支出","0.00","一、机关工资福利支出","0.00"]
["2","",null,"二、文化旅游体育与传媒支出","0.00","　　工资福利支出","0.00","二、机关商品和服务支出","0.00"]
["3","",null,"三、社会保障和就业支出","0.00","　　商品和服务支出","0.00","三、机关资本性支出（一）","0.00"]
["4","",null,"四、节能环保支出","0.00","　　对个人和家庭的补助","0.00","四、机关资本性支出（二）","0.00"]
["5","",null,"五、城乡社区支出","15.00","　　其他资本性支出","0.00","五、对事业单位经常性补助","15.00"]
["6","",null,"六、农林水支出","0.00","二、专项业务经费支出","15.00","六、对事业单位资本性补助","0.00"]
["7","",null,"七、交通运输支出","0.00","　　工资福利支出","0.00","七、对企业补助","0.00"]
["8","",null,"八、资源勘探工业信息等支出","0.00","　　商品和服务支出","15.00","八、对企业资本性支出","0.00"]
["9","",null,"九、金融支出","0.00","　　对个人和家庭的补助","0.00","九、对个人和家庭的补助","0.00"]
["10","",null,"十、其他支出","0.00","　　债务付息及费用支出","0.00","十、对社会保障基金补助","0.00"]
["11","",null,"十一、转移性支出","0.00","　　资本性支出(基本建设)","0.00","十一、债务利息及费用支出","0.00"]
["12","",null,"十二、债务还本支出","0.00","　　资本性支出","0.00","十二、债务还本支出","0.00"]
["13","",null,"十三、债务付息支出","0.00","　　对企业补助(基本建设）","0.00","十三、转移性支出","0.00"]
["14","",null,"十四、债务发行费用支出","0.00","　　对企业补助","0.00","十四、预备费及预留","0.00"]
["15","",null,"",null,"　　对社会保障基金补助","0.00","十五、其他支出","0.00"]
["16","",null,"",null,"　　其他支出","0.00",""]
["17","",null,"",null,"三、上缴上级支出","0.00",""]
["18","",null,"",null,"四、事业单位经营支出","0.00",""]
["19","",null,"",null,"五、对附属单位补助支出","0.00",""]
["20","",null,"",null,"",null,""]
["21","本年收入合计","15.00","本年支出合计","15.00","本年支出合计","15.00","本年支出合计","15.00"]

{"sheet":"2021年单位综合预算专项业务经费支出表","index":7,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[1,0,1,3]],"flags":["formulas_cached_only"]}
["2021年单位综合预算专项业务经费支出表"]
["预算单位：西安市高陵区渭河管理站",{"$nulls":3},"单位：万元"]
["序号","单位编码","单位（项目）名称","项目金额","项目简介"]
["1","","合计",{"v":15,"d":"15.00"},""]
["2","153","西安市高陵区水务局",{"v":15,"d":"15.00"},""]
["3","　　153002","　　西安市高陵区渭河管理站",{"v":15,"d":"15.00"},""]
["4","　　　　","　　　　专用项目",{"v":15,"d":"15.00"},""]
["5","　　　　　　","　　　　　　其他履职专项业务费",{"v":15,"d":"15.00"},""]
["6","　　　　　　　　","　　　　　　　　泾河管理范围与保护范围划界",{"v":15,"d":"15.00"},"按照省市区相关要求，完成划界工作的勘测、界桩及公告牌的安装"]