{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["封面","目录","01）部门综合预算收支总表","02）部门综合预算收入总表","03）部门综合预算支出总表","04）部门综合预算财政拨款收支总表","05）一般公共预算支出表（按功能科目）","06）一般公共预算支出表（按经济科目）","07）一般公共预算基本支出表（按功能科目）","08）一般公共预算基本支出表（按经济科目）","09）政府性基金收支总表","10）政府性基金支出明细表（按功能科目）","11）政府性基金支出明细表（按经济科目）","12）“三公”经费及会议、培训费","13）政府采购预算表","14）专项资金明细表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":20,"n_cols":12,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
["2018年部门综合预算公开报表"]
{"$rows_empty":11}
[{"$nulls":6},"部门名称：西安市高陵区扶贫开发办公室"]
[{"$nulls":6},"保密审查情况：",null,null,"张军"]
[{"$nulls":6},"部门主要负责人审签情况：",{"$nulls":4},"张军"]

{"sheet":"目录","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"flags":["formulas_cached_only"]}
[]
[]
["目                    录"]
[]
[]
["序号","报表名称","是否空表","公开空表理由"]
["表1","2018年部门综合预算收支总表","否"]
["表2","2018年部门综合预算收入总表","否"]
["表3","2018年部门综合预算支出总表","否"]
["表4","2018年部门综合预算财政拨款收支总表","否"]
["表5","2018年部门综合预算一般公共预算支出明细表（按功能科目分）","否"]
["表6","2018年部门综合预算一般公共预算支出明细表（按经济分类科目分）","否"]
["表7","2018年部门综合预算一般公共预算基本支出明细表（按功能科目分）","是","无一般公共预算基本支出"]
["表8","2018年部门综合预算一般公共预算基本支出明细表（按经济分类科目分）","是","无一般公共预算基本支出"]
["表9","2018年部门综合预算政府性基金收支表","是","无政府性基金预算收支"]
["表10","2018年部门综合预算政府性基金支出明细表（按功能科目分）","是","无政府性基金预算收支"]
["表11","2018年部门综合预算政府性基金支出明细表（按经济科目分）","是","无政府性基金预算收支"]
["表12","2018年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表","否"]
["表13","2018年部门综合预算政府采购（资产配置、购买服务）预算表","是","无政府采购预算"]
["表14","2018年部门综合预算专项资金明细表","否"]

{"sheet":"01）部门综合预算收支总表","index":2,"n_rows":39,"n_cols":6,"rows_kept":39,"flags":["formulas_cached_only"]}
["表1"]
["2018年部门综合预算收支总表"]
[{"$nulls":5},"单位：万元"]
["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":80,"d":"80.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":0,"d":"0.00"}]
["   （一）一般公共预算拨款",{"v":80,"d":"80.00"},"二、外交支出",{"v":0,"d":"0.00"},"  （1）工资福利支出",{"v":0,"d":"0.00"}]
["        其中：专项资金列入部门预算的项目",{"v":7,"d":"7.00"},"三、国防支出",{"v":0,"d":"0.00"},"  （2）商品和服务支出",{"v":0,"d":"0.00"}]
["   （二）政府性基金拨款",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  （3）对个人和家庭的补助",{"v":0,"d":"0.00"}]
["   （三）国有资本经营预算收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"  （4）资本性支出",{"v":0,"d":"0.00"}]
["二、上级补助收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":80,"d":"80.00"}]
["三、事业收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"  （1）工资福利支出",{"v":0,"d":"0.00"}]
["    其中：纳入财政专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":0,"d":"0.00"},"  （2）商品和服务支出",{"v":43,"d":"43.00"}]
["四、事业单位经营收入",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"  （3）对个人和家庭的补助",{"v":0,"d":"0.00"}]
["五、下级单位上缴收入",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"},"  （4）债务利息及费用支出",{"v":0,"d":"0.00"}]
["六、其他收入",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"},"  （5）资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":80,"d":"80.00"},"  （6）资本性支出",{"v":30,"d":"30.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"  （7）对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"  （8）对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},"  （9）对社会保障基金补助",{"v":7,"d":"7.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"},"  （10）其他支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":80,"d":"80.00"},"本年支出合计",{"v":80,"d":"80.00"},"本年收入合计",{"v":80,"d":"80.00"}]
["用事业基金弥补收支差额",null,"结转下年",null,"结转下年"]
["上年实户资金余额",null,"未安排支出的实户资金",null,"未安排支出的实户资金"]
["上年结转"]
["    其中：财政拨款资金结转"]
["          非财政拨款资金结余"]
["收入总计",{"v":80,"d":"80.00"},"支出总计",{"v":80,"d":"80.00"},"支出总计",{"v":80,"d":"80.00"}]

{"sheet":"02）部门综合预算收入总表","index":3,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16]],"flags":["formulas_cached_only"]}
["表2"]
[]
[]
["2018年部门综合预算收入总表"]
[{"$nulls":16},"单位：万元"]
["部门编码","部门名称","合计","财政拨款",{"$nulls":3},"事业收入",null,"事业单位经营收入","其他收入","上级补助收入","下级单位上缴收入","用事业基金弥补收支差额","上年实户资金余额","上年结转","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,11,13,14]
["合计",null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"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"}]
["212","西安市高陵区扶贫开发办公室",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"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"}]

{"sheet":"03）部门综合预算支出总表","index":4,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16]],"flags":["formulas_cached_only"]}
["表3"]
[]
[]
["2018年部门综合预算支出总表"]
[{"$nulls":16},"单位：万元"]
["部门编码","部门名称","合计","财政拨款",{"$nulls":3},"事业收入",null,"事业单位经营收入安排","其他收入安排","上级补助收入","下级单位上缴收入","用事业基金弥补收支差额","上年实户资金余额","上年结转","备注"]
[{"$nulls":3},"小计","一般公共预算安排","政府性基金预算安排","国有资本经营预算","小计","其中：纳入财政专户管理的收费安排"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,11,13,14]
["合计",null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"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"}]
["212","西安市高陵区扶贫开发办公室",{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"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"}]

{"sheet":"04）部门综合预算财政拨款收支总表","index":5,"n_rows":37,"n_cols":6,"rows_kept":37,"flags":["formulas_cached_only"]}
["±í4"]
["2018年部门综合预算财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收            入",null,"支                 出"]
["项目","预算数","支出功能分科目（按大类）","预算数","支出经济科目（按大类）","预算数"]
["一、财政拨款",{"v":80,"d":"80.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":0,"d":"0.00"}]
["  1、一般公共预算拨款",{"v":80,"d":"80.00"},"二、外交支出",{"v":0,"d":"0.00"},"  （1）工资福利支出",{"v":0,"d":"0.00"}]
["  2、政府性基金拨款",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"  （2）商品和服务支出",{"v":0,"d":"0.00"}]
["  3、国有资本经营预算收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  （3）对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"五、教育支出",{"v":0,"d":"0.00"},"  （4）资本性支出",{"v":0,"d":"0.00"}]
[null,null,"六、科学技术支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":80,"d":"80.00"}]
[null,null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"  （1）工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"  （2）商品和服务支出",{"v":43,"d":"43.00"}]
[null,null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"  （3）对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},"  （4）债务利息及费用支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"  （5）资本性支出（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":80,"d":"80.00"},"  （6）资本性支出",{"v":30,"d":"30.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"  （7）对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"  （8）对企业补助",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"},"  （9）对社会保障基金补助",{"v":7,"d":"7.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"},"  （10）其他支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":80,"d":"80.00"},"本年支出合计",{"v":80,"d":"80.00"},"本年支出合计",{"v":80,"d":"80.00"}]
["上年实户资金（财政拨款资金余额）",null,"实户资金账户（财政拨款资金结转）",null,"实户资金账户（财政拨款资金结转）"]
["上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）",null,"上年结转（财政拨款资金结转）"]
[]
["收入总计",{"v":80,"d":"80.00"},"支出总计",{"v":80,"d":"80.00"},"支出总计",{"v":80,"d":"80.00"}]

{"sheet":"05）一般公共预算支出表（按功能科目）","index":6,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,7,7,7]],"flags":["formulas_cached_only"]}
["表5"]
[]
[]
["2018年部门综合预算一般公共预算支出明细表（按功能科目分）"]
[]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出","业务经费","专项资金"]
["**","**",1,2,3,4,5,"**"]
[null,"合计",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["212","西安市高陵区扶贫开发办公室",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["  213","  农林水支出",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["    21305","    扶贫",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["      2130599","      其他扶贫支出",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]

{"sheet":"06）一般公共预算支出表（按经济科目）","index":7,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2]],"flags":["formulas_cached_only"]}
["表6"]
[]
[]
["2018年部门综合预算一般公共预算支出明细表（按经济分类科目分）"]
[]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出","业务经费","专项资金"]
["**","**",1,2,3,4,5,"**"]
[null,"合计",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["212","西安市高陵区扶贫开发办公室",{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73,"d":"73.00"},{"v":7,"d":"7.00"}]
["  302","  商品和服务支出",{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["    31007","    信息网络及软件购置更新",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["  313","  对社会保障基金补助",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["    31302","    对社会保险基金补助",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]

{"sheet":"07）一般公共预算基本支出表（按功能科目）","index":8,"n_rows":9,"n_cols":6,"rows_kept":9,"flags":["formulas_cached_only"]}
["表7"]
[]
[]
["2018年部门综合预算一般公共预算基本支出明细表（按功能科目分）"]
[]
[]
[{"$nulls":5},"单位：万元"]
["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"]
["**","**",1,2,3,"**"]

{"sheet":"08）一般公共预算基本支出表（按经济科目）","index":9,"n_rows":9,"n_cols":6,"rows_kept":9,"flags":["formulas_cached_only"]}
["表8"]
[]
[]
["2018年部门综合预算一般公共预算基本支出明细表（按经济分类科目分）"]
[]
[]
[{"$nulls":5},"单位：万元"]
["经济科目编码","经济科目名称","合计","人员经费支出","公用经费支出","备注"]
["**","**",1,2,3,"**"]

{"sheet":"09）政府性基金收支总表","index":10,"n_rows":26,"n_cols":6,"rows_kept":26,"flags":["formulas_cached_only"]}
["±í9"]
["2018年部门综合预算政府性基金收支总表"]
[{"$nulls":5},"单位：万元"]
["收            入",null,"支                 出"]
["项目","预算数","支出功能分科目（按大类）","预算数","支出经济科目（按大类）","预算数"]
["一、政府性基金拨款",null,"一、科学技术支出",null,"一、人员经费和公用经费支出"]
[null,null,"二、文化体育与传媒支出",null,"    工资福利支出"]
[null,null,"三、社会保障和就业支出",null,"    商品和服务支出"]
[null,null,"四、节能环保支出",null,"    对个人和家庭的补助"]
[null,null,"五、城乡社区支出",null,"    资本性支出"]
[null,null,"六、农林水支出",null,"二、专项业务经费支出"]
[null,null,"七、交通运输支出",null,"    工资福利支出"]
[null,null,"八、资源勘探信息等支出",null,"    商品和服务支出"]
[null,null,"九、商业服务业等支出",null,"    对个人和家庭的补助"]
[null,null,"十、金融支出",null,"    债务利息及费用支出"]
[null,null,"十一、其他支出",null,"    资本性支出（基本建设）"]
[null,null,"十二、转移性支出",null,"    资本性支出"]
[null,null,"十三、债务还本支出",null,"    对企业补助（基本建设）"]
[null,null,"十四、债务付息支出",null,"    对企业补助"]
[null,null,"十五、债务发行费用支出",null,"    对社会保障基金补助"]
[{"$nulls":4},"    其他支出"]
[{"$nulls":4},"三、上缴上级支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"四、事业单位经营支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"五、对附属单位补助支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":0,"d":"0.00"},"本年支出合计",{"v":0,"d":"0.00"},"本年收入合计",{"v":0,"d":"0.00"}]

{"sheet":"10）政府性基金支出明细表（按功能科目）","index":11,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,7,7,7]],"flags":["formulas_cached_only"]}
["表10"]
[]
[]
["2018年部门综合预算政府性基金支出明细表（按功能科目分）"]
[]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出","业务经费","专项资金"]
["**","**",1,2,3,4,5,"**"]

{"sheet":"11）政府性基金支出明细表（按经济科目）","index":12,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2]],"flags":["formulas_cached_only"]}
["表11"]
[]
[]
["2018年部门综合预算政府性基金支出明细表（按经济分类科目分）"]
[]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"项目支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出","业务经费","专项资金"]
["**","**",1,2,3,4,5,"**"]

{"sheet":"12）“三公”经费及会议、培训费","index":13,"n_rows":11,"n_cols":29,"rows_kept":11,"merged":[[4,0,7,0],[4,1,7,1],[5,2,7,2],[5,9,7,9],[5,10,7,10],[5,11,7,11],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,27,7,27],[5,28,7,28],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,21,7,21],[6,22,7,22],[6,23,7,23]],"flags":["formulas_cached_only"]}
["表12"]
[]
["2018年部门综合预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":28},"单位：万元"]
["单位编码","单位名称","2017年",{"$nulls":8},"2018年",{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,"19=10-1","20=11-2","21=12-3","22=13-4","23=14-5","24=15-6","25=16-7","26=17-8","27=18-9"]
[null,"合计",{"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":9,"d":"9.00"},{"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":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":9,"d":"9.00"},{"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":4,"d":"4.00"},{"v":5,"d":"5.00"}]
["212001","西安市高陵区扶贫开发办公室",{"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":9,"d":"9.00"},{"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":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":9,"d":"9.00"},{"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":4,"d":"4.00"},{"v":5,"d":"5.00"}]

{"sheet":"13）政府采购预算表","index":14,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,11,7,11],[6,12,7,12],[6,13,7,13]],"flags":["formulas_cached_only"]}
["表13"]
[]
["2018年部门综合预算政府采购（资产配置、购买服务）预算表"]
[]
[]
[{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位编码","采购项目","采购目录","购买服务内容","规格型号","数量","经济科目编码",null,"实施采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]

{"sheet":"14）专项资金明细表","index":15,"n_rows":12,"n_cols":4,"rows_kept":12,"flags":["formulas_cached_only"]}
["表14"]
[]
["2018年部门综合预算专项资金明细表"]
[]
[]
[]
[{"$nulls":3},"单位：万元"]
["部门编码","部门名称","项目金额","项目简介"]
["**","**","**","**"]
[null,"合计",{"v":7,"d":"7.00"}]
["212","西安市高陵区扶贫开发办公室",{"v":7,"d":"7.00"}]
["  ","  扶贫民生保险",{"v":7,"d":"7.00"}]