{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["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","一般公共预算支出表4","一般公共预算支出表5","政府性基金预算支出表6","政府性基金预算支出表7","三公经费预算表8","机关运行经费预算表9","政府采购表10","部门预算专项资金表11","2018年部门综合预算财政拨款收支总表12","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","2018年部门综合一般公共预算基本支出明细表（按经济分类科目分"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"目录","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"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年一般公共预算支出表（按功能科目分）","否　"]
["表5","2018年一般公共预算支出表（按经济分类科目分）","否　"]
["表6","2018年政府性基金预算支出表（按功能科目分）","否　"]
["表7","2018年政府性基金预算支出表（按经济分类科目分）","否　"]
["表8","2018年“三公”经费支出预算表","否　"]
["表9","2018年机关运行经费支出预算表","否　"]
["表10","2018年政府采购（资产配置、购买服务）预算表","是","无政府采购"]
["表11","2018年部门预算专项资金明细表","是","无专项资金"]
["表12","2018年部门综合预算财政拨款收支总表","否"]
["表13","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）","否"]
["表14","2018年部门综合一般公共预算基本支出明细表（按经济分类科目分）","否"]

{"sheet":"部门收支预算总表1","index":1,"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":8388902.75,"d":"8,388,902.7500"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":8388902.75,"d":"8,388,902.75"}]
["（一）一般公共预算拨款",{"v":3115851.75,"d":"3,115,851.75"},"二、外交支出",{"v":0,"d":"0.00"},"工资福利支出",{"v":8131542.75,"d":"8,131,542.75"}]
["（二）政府性基金收入",{"v":5273051,"d":"5,273,051.00"},"三、国防支出",{"v":0,"d":"0.00"},"商品和服务支出",{"v":242360,"d":"242,360.00"}]
["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":15000,"d":"15,000.00"}]
["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":8388902.75,"d":"8,388,902.75"},"对企业补助（基本建设）",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水支出",{"v":0,"d":"0.00"},"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":0,"d":"0.00"}]
[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":0,"d":"0.00"}]
[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":0,"d":"0.00"}]
[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":8388902.75,"d":"8,388,902.75"},"本年支出合计",{"v":8388902.75,"d":"8,388,902.75"},"本年支出合计",{"v":8388902.75,"d":"8,388,902.75"}]

{"sheet":"部门预算收入总表2","index":2,"n_rows":8,"n_cols":12,"rows_kept":8,"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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":3115851.75,"d":"3,115,851.75"},{"v":5273051,"d":"5,273,051.00"},{"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"}]
["032001","蓝田县规划建设和住房保障局机关",{"v":6898444.75,"d":"6,898,444.75"},{"v":6898444.75,"d":"6,898,444.75"},{"v":1625393.75,"d":"1,625,393.75"},{"v":5273051,"d":"5,273,051.00"},{"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"}]
["032003","蓝田县质检站",{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"},{"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":"部门预算支出总表3","index":3,"n_rows":8,"n_cols":12,"rows_kept":8,"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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":3115851.75,"d":"3,115,851.75"},{"v":5273051,"d":"5,273,051.00"},{"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"}]
["032001","蓝田县规划建设和住房保障局机关",{"v":6898444.75,"d":"6,898,444.75"},{"v":6898444.75,"d":"6,898,444.75"},{"v":1625393.75,"d":"1,625,393.75"},{"v":5273051,"d":"5,273,051.00"},{"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"}]
["032003","蓝田县质检站",{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"},{"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":"一般公共预算支出表4","index":4,"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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["032","蓝田县规划建设和住房保障局",{"v":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2120101","  行政运行（城乡社区管理事务）",{"v":1625393.75,"d":"1,625,393.75"},{"v":1625393.75,"d":"1,625,393.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2120199","  其他城乡社区管理事务支出",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2120601","  建设市场管理与监督",{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表5","index":5,"n_rows":23,"n_cols":7,"rows_kept":23,"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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["032","蓝田县规划建设和住房保障局",{"v":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":3090918,"d":"3,090,918.00"},{"v":3090918,"d":"3,090,918.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":890234,"d":"890,234.00"},{"v":890234,"d":"890,234.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":5369.75,"d":"5,369.75"},{"v":5369.75,"d":"5,369.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":2813165,"d":"2,813,165.00"},{"v":2813165,"d":"2,813,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":998656,"d":"998,656.00"},{"v":998656,"d":"998,656.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":333200,"d":"333,200.00"},{"v":333200,"d":"333,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30201","  办公费",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30205","  水费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30206","  电费",{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":26800,"d":"26,800.00"},{"v":26800,"d":"26,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":35100,"d":"35,100.00"},{"v":35100,"d":"35,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30214","  租赁费",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30217","  公务接待费",{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30231","  公用车辆运行维护费",{"v":6700,"d":"6,700.00"},{"v":6700,"d":"6,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":84360,"d":"84,360.00"},{"v":84360,"d":"84,360.00"},{"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":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表6","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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]
[null,"合计",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["032","蓝田县规划建设和住房保障局",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2121399","  其他城市基础设施配套费安排的支出",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金预算支出表7","index":7,"n_rows":12,"n_cols":7,"rows_kept":12,"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]
[null,"合计",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["032","蓝田县规划建设和住房保障局",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":1573194,"d":"1,573,194.00"},{"v":1573194,"d":"1,573,194.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":211316,"d":"211,316.00"},{"v":211316,"d":"211,316.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":2234885,"d":"2,234,885.00"},{"v":2234885,"d":"2,234,885.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30112","  其他社会保障缴费",{"v":998656,"d":"998,656.00"},{"v":998656,"d":"998,656.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":255000,"d":"255,000.00"},{"v":255000,"d":"255,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费预算表8","index":8,"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":9900,"d":"9,900.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"},{"v":6700,"d":"6,700.00"},{"v":0,"d":"0.00"},{"v":6700,"d":"6,700.00"}]
["032","蓝田县规划建设和住房保障局",{"v":9900,"d":"9,900.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"},{"v":6700,"d":"6,700.00"},{"v":0,"d":"0.00"},{"v":6700,"d":"6,700.00"}]
["  2120101","  行政运行（城乡社区管理事务）",{"v":6100,"d":"6,100.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1,800.00"},{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"},{"v":4300,"d":"4,300.00"}]
["  2120601","  建设市场管理与监督",{"v":3800,"d":"3,800.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":2400,"d":"2,400.00"}]

{"sheet":"机关运行经费预算表9","index":9,"n_rows":9,"n_cols":3,"rows_kept":9,"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":8373902.75,"d":"8,373,902.75"}]
["032","蓝田县规划建设和住房保障局",{"v":8373902.75,"d":"8,373,902.75"}]
["  2120101","  行政运行（城乡社区管理事务）",{"v":1610393.75,"d":"1,610,393.75"}]
["  2120601","  建设市场管理与监督",{"v":1490458,"d":"1,490,458.00"}]
["  2121399","  其他城市基础设施配套费安排的支出",{"v":5273051,"d":"5,273,051.00"}]

{"sheet":"政府采购表10","index":10,"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11","index":11,"n_rows":3,"n_cols":4,"rows_kept":3,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["2018年部门预算专项资金明细表"]
[{"$nulls":3},"单位：元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]

{"sheet":"2018年部门综合预算财政拨款收支总表12","index":12,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["2018年部门综合预算财政拨款收支总表"]
["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",8388902.75,"一、一般公共服务支出",null,"   工资福利支出",8131542.75]
["非税收入",null,"二、外交支出",null,"   商品和服务支出",242360]
[" 政府基金收入",null,"三、国防支出",null,"   对个人和家庭的补助",15000]
[" 行政事业性收费",null,"四、公共安全支出",null,"   对企事业单位的补贴"]
["    纳入预算管理",null,"五、教育支出",null,"   转移性支出"]
["    纳入专户管理",null,"六、科学技术支出",null,"   债务利息支出"]
[" 罚没收入",null,"七、文化体育与传媒支出",null,"   基本建设支出"]
[" 国有资本经营收入",null,"八、社会保障和就业支出",null,"   其他资本性支出"]
[" 国有资源(资产)有偿使用收入",null,"九、社会保险基金支出",null,"   其他支出"]
["中省专款(预算内)",null,"十、医疗卫生计划生育支出"]
["其他收入",null,"十一、节能环保支出"]
["上年结转",null,"十二、城乡社区支出",8388902.75]
[" 预算结转",null,"十三、农林水支出"]
[" 行政事业性收费结转",null,"十四、交通运输支出"]
[" 罚没收入结转",null,"十五、资源勘探信息等支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、国土海洋气象等支出"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、国有资本经营预算支出"]
[null,null,"二十三、预备费"]
[null,null,"二十四、其他支出"]
[null,null,"二十五、转移性支出"]
[null,null,"二十六、债务还本支出"]
[null,null,"二十七、债务付息支出"]
[null,null,"二十八、债务发行费用支出"]
["本年收入合计",8388902.75,"本年支出合计",8388902.75,"本年支出合计",8388902.75]

{"sheet":"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","index":13,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,6],[1,0,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,3,6]],"flags":["formulas_cached_only"]}
["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）"]
["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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"}]
["032","蓝田县规划建设和住房保障局",{"v":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"}]
["  2120101","  行政运行（城乡社区管理事务）",{"v":1625393.75,"d":"1,625,393.75"},{"v":1625393.75,"d":"1,625,393.75"}]
["  2120199","  其他城乡社区管理事务支出",{"v":5273051,"d":"5,273,051.00"},{"v":5273051,"d":"5,273,051.00"}]
["  2120601","  建设市场管理与监督",{"v":1490458,"d":"1,490,458.00"},{"v":1490458,"d":"1,490,458.00"}]

{"sheet":"2018年部门综合一般公共预算基本支出明细表（按经济分类科目分","index":14,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,6],[1,0,1,6],[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年部门综合一般公共预算基本支出明细表（按经济分类科目分）"]
["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":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"}]
["032","蓝田县规划建设和住房保障局",{"v":8388902.75,"d":"8,388,902.75"},{"v":8388902.75,"d":"8,388,902.75"}]
["  30101","  基本工资",{"v":3090918,"d":"3,090,918.00"},{"v":3090918,"d":"3,090,918.00"}]
["  30102","  津贴补贴",{"v":890234,"d":"890,234.00"},{"v":890234,"d":"890,234.00"}]
["  30103","  奖金",{"v":5369.75,"d":"5,369.75"},{"v":5369.75,"d":"5,369.75"}]
["  30107","  绩效工资",{"v":2813165,"d":"2,813,165.00"},{"v":2813165,"d":"2,813,165.00"}]
["  30112","  其他社会保障缴费",{"v":998656,"d":"998,656.00"},{"v":998656,"d":"998,656.00"}]
["  30199","  其他工资福利支出",{"v":333200,"d":"333,200.00"},{"v":333200,"d":"333,200.00"}]
["  30201","  办公费",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"}]
["  30205","  水费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
["  30206","  电费",{"v":26000,"d":"26,000.00"},{"v":26000,"d":"26,000.00"}]
["  30207","  邮电费",{"v":26800,"d":"26,800.00"},{"v":26800,"d":"26,800.00"}]
["  30211","  差旅费",{"v":35100,"d":"35,100.00"},{"v":35100,"d":"35,100.00"}]
["  30214","  租赁费",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
["  30217","  公务接待费",{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"}]
["  30231","  公用车辆运行维护费",{"v":6700,"d":"6,700.00"},{"v":6700,"d":"6,700.00"}]
["  30239","  其他交通费用",{"v":84360,"d":"84,360.00"},{"v":84360,"d":"84,360.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]