{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["封面","目录","收支总表1","收入总表2","支出总表3","财政拨款收支总表4","一般公共预算支出5（按功能科目分）","一般公共预算支出6（按经济科目分）","部门预算一般公共预算基本支出明细表7（按功能科目分）","部门预一般公共预算基本支出明细表8（按经济分类科目分）","政府性基金支出9（按功能科目分）","政府性基金支出10（按经济科目分）","三公经费表11","政府采购表12","Sheet1"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
["附件2"]
["2018年部门综合预算公开报表"]
[]
["                            部门名称：西安市阎良区关山镇人民政府"]
["                            保密审查情况："]
["                            部门主要负责人审签情况："]

{"sheet":"目录","index":1,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[0,0,0,11],[2,1,2,9],[3,1,3,9],[4,1,4,9],[5,1,5,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[12,1,12,9],[13,1,13,9],[14,1,14,9]],"flags":["formulas_cached_only"]}
["目  录"]
[]
[{"$nulls":10},"是否空表","公开空表理由"]
["表1","2018年部门预算收支总表",{"$nulls":8},"否"]
["表2","2018年部门预算收入总表",{"$nulls":8},"否"]
["表3","2018年部门预算支出总表",{"$nulls":8},"否"]
["表4","2018年部门预算财政拨款收支总表",{"$nulls":8},"否"]
["表5","2018年一般公共预算支出表（按功能科目分）",{"$nulls":8},"否"]
["表6","2018年一般公共预算支出表（按经济科目分）",{"$nulls":8},"否"]
["表7","2018年一般公共预算基本支出明细表（按功能科目分）",{"$nulls":8},"否"]
["表8","2018年一般公共预算基本支出明细表（按经济科目分）",{"$nulls":8},"否"]
["表9","2018年部门预算政府性基金支出表（按功能科目分）",{"$nulls":8},"空表","2018年我单位无政府性基金预算"]
["表10","2018年部门预算政府性基金支出表（按经济科目分）",{"$nulls":8},"空表","2018年我单位无政府性基金预算"]
["表11","2018年“三公”经费、会议费、培训费支出表",{"$nulls":8},"否"]
["表12","2018年政府采购（资产配置、购买服务）预算表",{"$nulls":8},"空表","2018年我单位无政府采购预算"]

{"sheet":"收支总表1","index":2,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算收支总表"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2018年预算","功能分类","2018年预算","经济分类","2018年预算"]
["一、公共预算收入",{"v":13244399.9,"d":"13,244,399.90"},"一、一般公共服务",{"v":11937489.9,"d":"11,937,489.90"},"一、工资福利支出",{"v":5993568.5,"d":"5,993,568.50"}]
["二、社会保险基金收入",null,"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":2597755,"d":"2,597,755.00"}]
["三、非税收入",null,"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":4523076.4,"d":"4,523,076.40"}]
["        政府性基金收入",null,"四、公共安全",{"v":0,"d":"0.00"},"四、对企事业单位的补助",{"v":0,"d":"0.00"}]
["        专项收入",null,"五、教育",{"v":0,"d":"0.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
["        彩票资金收入",null,"六、科学技术",{"v":0,"d":"0.00"},"六、赠与"]
["        行政事业性收费收入",null,"七、文化体育与传媒",{"v":0,"d":"0.00"},"七、债务利息支出",{"v":0,"d":"0.00"}]
["            行政性收费",null,"八、社会保障和就业",{"v":0,"d":"0.00"},"八、债务还本支出",{"v":0,"d":"0.00"}]
["            事业性收费",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"九、其他资本性支出",{"v":0,"d":"0.00"}]
["        罚没收入",null,"十、医疗卫生",{"v":0,"d":"0.00"},"十、基本建设支出",{"v":0,"d":"0.00"}]
["        国有资本经营收入",null,"十一、节能环保",{"v":0,"d":"0.00"},"十一、贷款转贷及产权参股"]
["        国有资源（资产）有偿使用收入",null,"十二、城乡社区事务",{"v":1306910,"d":"1,306,910.00"},"十二、其他支出",{"v":130000,"d":"130,000.00"}]
["        其他收入",null,"十三、农林水事务"]
["四、转移性收入",null,"十四、交通运输"]
["五、贷款转贷回收本金和产权出让收入",null,"十五、资源勘探电力信息等事务"]
["六、债务收入",null,"十六、商业服务业等事务"]
["七、上年结余结转",null,"十七、金融监管等事务支出"]
[null,null,"十八、地震灾后恢复重建支出"]
[null,null,"十九、国土资源气象等事务"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备事务"]
[null,null,"二十二、预备费"]
[null,null,"二十三、国债还本付息支出"]
[null,null,"二十四、其他支出"]
[null,null,"二十五、转移性支出"]
["收        入        总        计",{"v":13244399.9,"d":"13,244,399.90"},"功能分类支出合计",{"v":13244399.9,"d":"13,244,399.90"},"经济分类支出总计",{"v":13244399.9,"d":"13,244,399.90"}]

{"sheet":"收入总表2","index":3,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,3,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,5],[5,6,5,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算收入总表",null,"单位"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","专项收入","国库管理收费","罚没收入"]
["**","**",1,2,3,4,5,6,7,8,9]
["单位显示编码","单位名称","合计","小计","公共预算支出","政府性基金收入","小计2","专项收入","国库管理的收费","罚没收入","其他收入万元"]
["合计",null,{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]
["066","综改办",{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]
["  066006","  关山镇政府",{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]

{"sheet":"支出总表3","index":4,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,3,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,5],[5,6,5,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算支出总表"]
[null,null,"单位"]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","专项收入","国库管理收费","罚没收入"]
["**","**",1,2,3,4,5,6,7,8,9]
["单位显示编码","单位名称","合计","小计","公共预算支出","政府性基金收入","小计2","专项收入","国库管理的收费","罚没收入","其他收入万元"]
["合计",null,{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]
["066","综改办",{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]
["  066006","  关山镇政府",{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"},{"v":13244399.9,"d":"13,244,399.90"}]

{"sheet":"财政拨款收支总表4","index":5,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算财政拨款收支总表"]
[null,"单位"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2018年预算","功能分类","2018年预算","经济分类","2018年预算"]
["一、财政拨款",{"v":13244399.9,"d":"13,244,399.90"},"一、一般公共服务",{"v":11937489.9,"d":"11,937,489.90"},"一、工资福利支出",{"v":5993568.5,"d":"5,993,568.50"}]
["  1、一般公共预算拨款",null,"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":2597755,"d":"2,597,755.00"}]
["     其中：专项资金列入部门预算的项目",null,"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":4523076.4,"d":"4,523,076.40"}]
["  2、政府性基金拨款",null,"四、公共安全",{"v":0,"d":"0.00"},"四、对企事业单位的补助",{"v":0,"d":"0.00"}]
["  3、国有资本经营预算收入",null,"五、教育",{"v":0,"d":"0.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"六、科学技术",{"v":0,"d":"0.00"},"六、赠与"]
[null,null,"七、文化体育与传媒",{"v":0,"d":"0.00"},"七、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"八、社会保障和就业",{"v":0,"d":"0.00"},"八、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"九、其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生",{"v":0,"d":"0.00"},"十、基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保",{"v":0,"d":"0.00"},"十一、贷款转贷及产权参股"]
[null,null,"十二、城乡社区事务",{"v":1306910,"d":"1,306,910.00"},"十二、其他支出",{"v":130000,"d":"130,000.00"}]
[null,null,"十三、农林水事务"]
[null,null,"十四、交通运输"]
[null,null,"十五、资源勘探电力信息等事务"]
[null,null,"十六、商业服务业等事务"]
[null,null,"十七、金融监管等事务支出"]
[null,null,"十八、地震灾后恢复重建支出"]
[null,null,"十九、国土资源气象等事务"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备事务"]
[null,null,"二十二、预备费"]
[null,null,"二十三、国债还本付息支出"]
[null,null,"二十四、其他支出"]
[null,null,"二十五、转移性支出"]
["收        入        总        计",{"v":13244399.9,"d":"13,244,399.90"},"功能分类支出合计",{"v":13244399.9,"d":"13,244,399.90"},"经济分类支出总计",{"v":13244399.9,"d":"13,244,399.90"}]

{"sheet":"一般公共预算支出5（按功能科目分）","index":6,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年一般公共预算支出表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"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","备注"]
["**","**",1,2,3,4]
["项编码","项目名称","合计","基本","项目","备注"]
[null,"合计",{"v":13244399.9,"d":"13,244,399.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":2192910,"d":"2,192,910.00"}]
["066006","关山镇政府",{"v":13244399.9,"d":"13,244,399.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":2192910,"d":"2,192,910.00"}]
["  201","  一般公共服务支出",{"v":11937489.9,"d":"11,937,489.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":886000,"d":"886,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":11937489.9,"d":"11,937,489.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":886000,"d":"886,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":11807489.9,"d":"11,807,489.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":756000,"d":"756,000.00"}]
["        ","        复转军人补助",{"v":756000,"d":"756,000.00"},{"v":0,"d":"0.00"},{"v":756000,"d":"756,000.00"}]
["        ","        统发工资",{"v":5514048.5,"d":"5,514,048.50"},{"v":5514048.5,"d":"5,514,048.50"},{"v":0,"d":"0.00"}]
["        ","        离退休(集中发放)",{"v":83740.4,"d":"83,740.40"},{"v":83740.4,"d":"83,740.40"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助其他",{"v":4439336,"d":"4,439,336.00"},{"v":4439336,"d":"4,439,336.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":900821,"d":"900,821.00"},{"v":900821,"d":"900,821.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":113544,"d":"113,544.00"},{"v":113544,"d":"113,544.00"},{"v":0,"d":"0.00"}]
["      2010302","      一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["        ","        综治维稳经费",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["  212","  城乡社区支出",{"v":1306910,"d":"1,306,910.00"},{"v":0,"d":"0.00"},{"v":1306910,"d":"1,306,910.00"}]
["    21202","    城乡社区规划与管理",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"}]
["      2120201","      城乡社区规划与管理",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"}]
["        ","        镇街专项工作经费",{"v":350000,"d":"350,000.00"},{"v":0,"d":"0.00"},{"v":350000,"d":"350,000.00"}]
["    21205","    城乡社区环境卫生",{"v":956910,"d":"956,910.00"},{"v":0,"d":"0.00"},{"v":956910,"d":"956,910.00"}]
["      2120501","      城乡社区环境卫生",{"v":956910,"d":"956,910.00"},{"v":0,"d":"0.00"},{"v":956910,"d":"956,910.00"}]
["        ","        环卫车辆运行费",{"v":234000,"d":"234,000.00"},{"v":0,"d":"0.00"},{"v":234000,"d":"234,000.00"}]
["        ","        公厕运行费",{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"}]
["        ","        农村环境卫生整治专项",{"v":542910,"d":"542,910.00"},{"v":0,"d":"0.00"},{"v":542910,"d":"542,910.00"}]

{"sheet":"一般公共预算支出6（按经济科目分）","index":7,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年一般公共预算支出表（按经济科目分）",null,"单位"]
[]
[{"$nulls":5},"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","备注"]
["**","**",1,2,3,4]
["经济项编码","经济科目项名称","合计","基本","项目","备注"]
[null,"合计",{"v":13244399.9,"d":"13,244,399.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":2192910,"d":"2,192,910.00"}]
["066006","关山镇政府",{"v":13244399.9,"d":"13,244,399.90"},{"v":11051489.9,"d":"11,051,489.90"},{"v":2192910,"d":"2,192,910.00"}]
["  301","  工资福利支出",{"v":5993568.5,"d":"5,993,568.50"},{"v":5237568.5,"d":"5,237,568.50"},{"v":756000,"d":"756,000.00"}]
["    30101","    基本工资",{"v":2042964,"d":"2,042,964.00"},{"v":2042964,"d":"2,042,964.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1628490,"d":"1,628,490.00"},{"v":1628490,"d":"1,628,490.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":89558.5,"d":"89,558.50"},{"v":89558.5,"d":"89,558.50"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":1453156,"d":"1,453,156.00"},{"v":1453156,"d":"1,453,156.00"},{"v":0,"d":"0.00"}]
["    30117","    其他工资福利支出",{"v":756000,"d":"756,000.00"},{"v":0,"d":"0.00"},{"v":756000,"d":"756,000.00"}]
["    30118","    下乡费",{"v":23400,"d":"23,400.00"},{"v":23400,"d":"23,400.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":2597755,"d":"2,597,755.00"},{"v":1290845,"d":"1,290,845.00"},{"v":1306910,"d":"1,306,910.00"}]
["    30201","    办公费",{"v":458965,"d":"458,965.00"},{"v":108965,"d":"108,965.00"},{"v":350000,"d":"350,000.00"}]
["    30202","    印刷费",{"v":27094,"d":"27,094.00"},{"v":27094,"d":"27,094.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":21793,"d":"21,793.00"},{"v":21793,"d":"21,793.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":26505,"d":"26,505.00"},{"v":26505,"d":"26,505.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":14136,"d":"14,136.00"},{"v":14136,"d":"14,136.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":276480,"d":"276,480.00"},{"v":276480,"d":"276,480.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":110143,"d":"110,143.00"},{"v":110143,"d":"110,143.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":17670,"d":"17,670.00"},{"v":17670,"d":"17,670.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":24515,"d":"24,515.00"},{"v":24515,"d":"24,515.00"},{"v":0,"d":"0.00"}]
["    3023001","    车辆运行费",{"v":57000,"d":"57,000.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.00"}]
["    3023002","    公务接待费",{"v":56544,"d":"56,544.00"},{"v":56544,"d":"56,544.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":1506910,"d":"1,506,910.00"},{"v":550000,"d":"550,000.00"},{"v":956910,"d":"956,910.00"}]
["  303","  对个人和家庭的补助",{"v":4523076.4,"d":"4,523,076.40"},{"v":4523076.4,"d":"4,523,076.40"},{"v":0,"d":"0.00"}]
["    30301","    离休费",{"v":83740.4,"d":"83,740.40"},{"v":83740.4,"d":"83,740.40"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":4432640,"d":"4,432,640.00"},{"v":4432640,"d":"4,432,640.00"},{"v":0,"d":"0.00"}]
["    30306","    救济费",{"v":6696,"d":"6,696.00"},{"v":6696,"d":"6,696.00"},{"v":0,"d":"0.00"}]
["  399","  其他支出（类）",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["    39999","    其他支出",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]

{"sheet":"部门预算一般公共预算基本支出明细表7（按功能科目分）","index":8,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,0,2,4],[1,5,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算一般公共预算基本支出明细表（按功能科目分）"]
[]
["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,"**"]
[null,"合计",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["066006","关山镇政府",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["  201","  一般公共服务支出",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["        ","        行政运行（政府办公厅（室）及相关机构事务）",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]

{"sheet":"部门预一般公共预算基本支出明细表8（按经济分类科目分）","index":9,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算一般公共预算基本支出明细表（按经济分类科目分）"]
[]
["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,"**"]
[null,"合计",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["066006","关山镇政府",{"v":1105.14899,"d":"1,105.15"},{"v":976.06449,"d":"976.06"},{"v":129.0845,"d":"129.08"}]
["  301","  工资福利支出",{"v":523.75685,"d":"523.76"},{"v":523.75685,"d":"523.76"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":204.2964,"d":"204.30"},{"v":204.2964,"d":"204.30"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":162.849,"d":"162.85"},{"v":162.849,"d":"162.85"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":8.95585,"d":"8.96"},{"v":8.95585,"d":"8.96"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":145.3156,"d":"145.32"},{"v":145.3156,"d":"145.32"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",2.34,2.34,{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":129.0845,"d":"129.08"},{"v":0,"d":"0.00"},{"v":129.0845,"d":"129.08"}]
["    30201","    办公费",{"v":10.8965,"d":"10.90"},{"v":0,"d":"0.00"},{"v":10.8965,"d":"10.90"}]
["    30202","    印刷费",{"v":2.7094,"d":"2.71"},{"v":0,"d":"0.00"},{"v":2.7094,"d":"2.71"}]
["    30206","    电费",{"v":2.1793,"d":"2.18"},{"v":0,"d":"0.00"},{"v":2.1793,"d":"2.18"}]
["    30207","    邮电费",{"v":2.6505,"d":"2.65"},{"v":0,"d":"0.00"},{"v":2.6505,"d":"2.65"}]
["    30208","    取暖费",{"v":1.4136,"d":"1.41"},{"v":0,"d":"0.00"},{"v":1.4136,"d":"1.41"}]
["    30210","    交通费",{"v":27.648,"d":"27.65"},{"v":0,"d":"0.00"},{"v":27.648,"d":"27.65"}]
["    30211","    差旅费",{"v":11.0143,"d":"11.01"},{"v":0,"d":"0.00"},{"v":11.0143,"d":"11.01"}]
["    30215","    会议费",{"v":1.767,"d":"1.77"},{"v":0,"d":"0.00"},{"v":1.767,"d":"1.77"}]
["    30228","    工会经费",{"v":2.4515,"d":"2.45"},{"v":0,"d":"0.00"},{"v":2.4515,"d":"2.45"}]
["    3023001","    车辆运行费",{"v":5.7,"d":"5.70"},{"v":0,"d":"0.00"},{"v":5.7,"d":"5.70"}]
["    3023002","    公务接待费",{"v":5.6544,"d":"5.65"},{"v":0,"d":"0.00"},{"v":5.6544,"d":"5.65"}]
["    30299","    其他商品和服务支出",{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":55,"d":"55.00"}]
["  303","  对个人和家庭的补助",{"v":452.30764,"d":"452.31"},{"v":452.30764,"d":"452.31"},{"v":0,"d":"0.00"}]
["    30301","    离休费",{"v":8.37404,"d":"8.37"},{"v":8.37404,"d":"8.37"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":443.264,"d":"443.26"},{"v":443.264,"d":"443.26"},{"v":0,"d":"0.00"}]
["    30306","    救济费",{"v":0.6696,"d":"0.67"},{"v":0.6696,"d":"0.67"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金支出9（按功能科目分）","index":10,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算政府性基金支出表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"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","备注"]
["**","**",1,2,3,4]
["单位编码","项目ID","合计","基本","项目","备注"]

{"sheet":"政府性基金支出10（按经济科目分）","index":11,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[1,0,2,5]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算政府性基金支出表（按经济科目分）",null,"单位"]
[]
[{"$nulls":5},"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","备注"]
["**","**",1,2,3,4]
["项编码","经济科目项名称","合计","基本","项目","备注"]

{"sheet":"三公经费表11","index":12,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算“三公”经费及会议费、培训费支出",{"$nulls":3},"单位"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费",null,null,"会议费","培训费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
["单位显示编码","单位名称","合计1","总计([3023003]出国出境费)","总计([3023002]公务接待费)","合计2","公车购置","总计([3023001]车辆运行费)"]
[null,"合计",{"v":56544,"d":"56,544.00"},{"v":0,"d":"0.00"},{"v":56544,"d":"56,544.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"},{"v":17670,"d":"17,670.00"},0]
["066","综改办",{"v":56544,"d":"56,544.00"},{"v":0,"d":"0.00"},{"v":56544,"d":"56,544.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"},{"v":17670,"d":"17,670.00"},0]
["  066006","  关山镇政府",{"v":56544,"d":"56,544.00"},{"v":0,"d":"0.00"},{"v":56544,"d":"56,544.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"},{"v":17670,"d":"17,670.00"},0]

{"sheet":"政府采购表12","index":13,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,2,9],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"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,"单位编码","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"]
["类","款","项","单位显示编码","单位名称","采购目录","规格要求","数量","计量单位","总计"]

{"sheet":"Sheet1","index":14,"n_rows":8,"n_cols":29,"rows_kept":8,"merged":[[1,0,1,28],[3,0,6,0],[3,1,6,1],[3,2,3,10],[3,11,3,19],[3,20,3,28],[4,2,6,2],[4,3,4,8],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,4,17],[4,18,6,18],[4,19,6,19],[4,20,6,20],[4,21,4,26],[4,27,6,27],[4,28,6,28],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,8],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,5,17],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,5,26]],"flags":["formulas_cached_only"]}
["表12"]
["2018年部门综合预算“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"]