{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["封面","目录","人员信息表","收支总表1","收入总表2","支出总表3","综合预算支出总表4","一般公共预算支出5（功能科目）","一般公共预算支出6（经济科目）","一般公共预算基本支出明细表（功能科目）7","一般公共预算基本支出明细表（经济科目）8","一般公共预算支出（政府性经济科目）8","政府性基金支出9（功能科目）","政府性基金支出10（经济科目）","三公经费表11","政府采购表12"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"flags":["formulas_cached_only"]}
["  2018年部门综合预算公开报表"]
[]
["                          部门名称：西安市阎良区红十字会"]
["                          保密审查情况：可以公开"]
["                          部门主要负责人审签情况：孙楠"]

{"sheet":"目录","index":1,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[0,0,0,11],[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"]
[]
[]
["表1","2018年部门综合预算收支总表",{"$nulls":8},"是否空表","公开空表理由"]
["表2","2018年部门综合预算收入总表",{"$nulls":8},"否"]
["表3","2018年部门综合预算支出总表",{"$nulls":8},"否"]
["表4","2018年部门综合预算财政拨款收支总表",{"$nulls":8},"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）",{"$nulls":8},"否"]
["表6","2018年部门综合预算一般公共预算支出明细表（按经济分类科目分）",{"$nulls":8},"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）",{"$nulls":8},"否"]
["表8","2018年部门综合预算一般公共预算基本支出明细表（按经济分类科目分）",{"$nulls":8},"否"]
["表9","2018年部门综合预算政府性基金收支表",{"$nulls":8},"否"]
["表10","2018年部门综合预算专项业务经费支出表",{"$nulls":8},"否"]
["表11","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",{"$nulls":8},"否"]
["表12","2018年部门综合预算政府采购（资产配置、购买服务）预算表",{"$nulls":9},"无政府采购预算"]

{"sheet":"人员信息表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"flags":["formulas_cached_only"]}
[{"$nulls":4},"阎良阎良区红十字会2018年人员信息表"]
[]
[]
["单位名称",{"$nulls":5},"基本信息"]
[{"$nulls":5},"实有人数",{"$nulls":8},"机动车辆"]
[null,"合计",null,"行政",{"$nulls":4},"事业",null,"离休","退休","六十年代精简","遗属","核定车辆"]
[null,null,"行政小计","公务员","参公人员","行政工勤","事业小计","全额事业","差额事业","事业工勤"]
["**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["合计",3,0,0,0,0,3,3,0,0,0,0,0,0,0]
["阎良区红十字会本级",3,0,0,0,0,3,3,0,0,0,0,0,0,0]

{"sheet":"收支总表1","index":3,"n_rows":30,"n_cols":6,"rows_kept":30,"flags":["formulas_cached_only"]}
["      ",null,"阎良阎良区红十字会2018年部门预算收支总表"]
[{"$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",256421,"一、一般公共服务",0,"一、工资福利支出",208254]
["二、社会保险基金收入",0,"二、外交",0,"二、商品和服务支出",48167]
["三、非税收入",0,"三、国防",0,"三、对个人和家庭的补助",0]
["        政府性基金收入",0,"四、公共安全",0,"四、对企事业单位的补助",0]
["        专项收入",0,"五、教育",0,"五、转移性支出",0]
["        彩票资金收入",0,"六、科学技术",0,"六、赠与"]
["        行政事业性收费收入",0,"七、文化体育与传媒",0,"七、债务利息支出",0]
["            行政性收费",0,"八、社会保障和就业",256421,"八、债务还本支出",0]
["            事业性收费",0,"九、社会保险基金支出",0,"九、其他资本性支出",0]
["        罚没收入",0,"十、医疗卫生",0,"十、基本建设支出",0]
["        国有资本经营收入",0,"十一、节能环保",0,"十一、贷款转贷及产权参股"]
["        国有资源（资产）有偿使用收入",0,"十二、城乡社区事务",0,"十二、其他支出",0]
["        其他收入",0,"十三、农林水事务",0]
["四、转移性收入",0,"十四、交通运输",0]
["五、贷款转贷回收本金和产权出让收入",0,"十五、资源勘探电力信息等事务",0]
["六、债务收入",0,"十六、商业服务业等事务",0]
["七、上年结余结转",0,"十七、金融监管等事务支出",0]
[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",0]
[null,null,"二十、住房保障支出",0]
[null,null,"二十一、粮油物资储备事务",0]
[null,null,"二十二、预备费",0]
[null,null,"二十三、国债还本付息支出",0]
[null,null,"二十四、其他支出",0]
[null,null,"二十五、转移性支出",0]
["收        入        总        计",256421,"功能分类支出合计",256421,"经济分类支出总计",256421]

{"sheet":"收入总表2","index":4,"n_rows":10,"n_cols":11,"rows_kept":10,"flags":["formulas_cached_only"]}
[{"$nulls":4},"阎良阎良区红十字会2018年部门预算收入总表"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计",null,"财政拨款",null,null,"非税收入",null,null,"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]
["合计",null,{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]
["067","阎良区红十字会",{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]
["  067001","  阎良区红十字会本级",{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]

{"sheet":"支出总表3","index":5,"n_rows":10,"n_cols":11,"rows_kept":10,"flags":["formulas_cached_only"]}
[{"$nulls":3},"阎良区红十字会2018年部门预算支出总表"]
[]
[]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计",null,"财政拨款",null,null,"非税收入",null,null,"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]
["合计",null,{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]
["067","阎良区红十字会",{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]
["  067001","  阎良区红十字会本级",{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0]

{"sheet":"综合预算支出总表4","index":6,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[0,0,0,12],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,12],[3,3,4,3],[3,4,3,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["2018年部门综合预算支出总表"]
[{"$nulls":12},"单位：元"]
["单位编码","单位名称","总计","部门预算"]
[{"$nulls":3},"合计","公共预算拨款",null,"政府性基金拨款","事业收入","事业单位经营收入","对附属单位上缴收入","上年实户资金余额","其他收入","上年结转"]
[{"$nulls":4},"小计","其中：专项资金列入部门预算的项目"]
["**","**",1,2,3,4,5,6,7,8,9,10,11]
[67,"西安市阎良区红十字会",{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},{"v":256421,"d":"256,421.00"},0,0,0,0,0,0,0]

{"sheet":"一般公共预算支出5（功能科目）","index":7,"n_rows":15,"n_cols":6,"rows_kept":15,"flags":["formulas_cached_only"]}
[null,"阎良阎良区红十字会2018年一般公共预算支出表（按功能科目）"]
[]
[{"$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]
[null,"合计",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["067001","阎良区红十字会本级",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["  208","  社会保障和就业支出",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["    20816","    红十字事业",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["      2081601","      行政运行（红十字事业）",{"v":226421,"d":"226,421.00"},{"v":226421,"d":"226,421.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":15887,"d":"15,887.00"},{"v":15887,"d":"15,887.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":208254,"d":"208,254.00"},{"v":208254,"d":"208,254.00"},{"v":0,"d":"0.00"}]
["      2081602","      一般行政管理事务（红十字事业）",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["        ","        应急救护（培训）",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":8,"n_rows":21,"n_cols":6,"rows_kept":21,"flags":["formulas_cached_only"]}
[null,"阎良阎良区红十字会2018年一般公共预算支出表（按经济科目）"]
[]
[{"$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]
[null,"合计",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["067001","阎良区红十字会本级",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["  301","  工资福利支出",{"v":208254,"d":"208,254.00"},{"v":208254,"d":"208,254.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":88944,"d":"88,944.00"},{"v":88944,"d":"88,944.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":119310,"d":"119,310.00"},{"v":119310,"d":"119,310.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":48167,"d":"48,167.00"},{"v":18167,"d":"18,167.00"},{"v":30000,"d":"30,000.00"}]
["    30201","    办公费",{"v":33847.5,"d":"33,847.50"},{"v":3847.5,"d":"3,847.50"},{"v":30000,"d":"30,000.00"}]
["    30202","    印刷费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":1054.5,"d":"1,054.50"},{"v":1054.5,"d":"1,054.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":855,"d":"855.00"},{"v":855,"d":"855.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":684,"d":"684.00"},{"v":684,"d":"684.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":4075.5,"d":"4,075.50"},{"v":4075.5,"d":"4,075.50"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":2850,"d":"2,850.00"},{"v":2850,"d":"2,850.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":598.5,"d":"598.50"},{"v":598.5,"d":"598.50"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":1067,"d":"1,067.00"},{"v":1067,"d":"1,067.00"},{"v":0,"d":"0.00"}]
["    3023002","    公务接待费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出明细表（功能科目）7","index":9,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2018年阎良区红十字会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）",{"$nulls":4},"aa"]
[{"$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,"**"]
[null,"合计",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["067001","阎良区红十字会本级",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["  208","  社会保障和就业支出",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["    20816","    红十字事业",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["      2081601","      行政运行（红十字事业）",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["        ","        行政运行（红十字事业）",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]

{"sheet":"一般公共预算基本支出明细表（经济科目）8","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["  2018年阎良区红十字会部门综合预算一般公共预算基本支出明细表（按经济科目分）",{"$nulls":3},"单位名称"]
[{"$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,"**"]
[null,"合计",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["067001","阎良区红十字会本级",{"v":22.6421,"d":"22.64"},{"v":20.8254,"d":"20.83"},{"v":1.8167,"d":"1.82"}]
["  301","  工资福利支出",{"v":20.8254,"d":"20.83"},{"v":20.8254,"d":"20.83"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":8.8944,"d":"8.89"},{"v":8.8944,"d":"8.89"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":11.931,"d":"11.93"},{"v":11.931,"d":"11.93"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1.8167,"d":"1.82"},{"v":0,"d":"0.00"},{"v":1.8167,"d":"1.82"}]
["    30201","    办公费",{"v":0.38475,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0.38475,"d":"0.38"}]
["    30202","    印刷费",{"v":0.0855,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0.0855,"d":"0.09"}]
["    30206","    电费",{"v":0.10545,"d":"0.11"},{"v":0,"d":"0.00"},{"v":0.10545,"d":"0.11"}]
["    30207","    邮电费",{"v":0.0855,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0.0855,"d":"0.09"}]
["    30208","    取暖费",{"v":0.0684,"d":"0.07"},{"v":0,"d":"0.00"},{"v":0.0684,"d":"0.07"}]
["    30211","    差旅费",{"v":0.40755,"d":"0.41"},{"v":0,"d":"0.00"},{"v":0.40755,"d":"0.41"}]
["    30213","    维修(护)费",{"v":0.285,"d":"0.29"},{"v":0,"d":"0.00"},{"v":0.285,"d":"0.29"}]
["    30215","    会议费",{"v":0.05985,"d":"0.06"},{"v":0,"d":"0.00"},{"v":0.05985,"d":"0.06"}]
["    30228","    工会经费",{"v":0.1067,"d":"0.11"},{"v":0,"d":"0.00"},{"v":0.1067,"d":"0.11"}]
["    3023002","    公务接待费",{"v":0.228,"d":"0.23"},{"v":0,"d":"0.00"},{"v":0.228,"d":"0.23"}]

{"sheet":"一般公共预算支出（政府性经济科目）8","index":11,"n_rows":11,"n_cols":6,"rows_kept":11,"flags":["formulas_cached_only"]}
[null,"阎良阎良区红十字会2018年一般公共预算支出表（按经济科目）"]
[]
[{"$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]
[null,"合计",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["067","阎良区红十字会",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["  505","  对事业单位经常性补助",{"v":256421,"d":"256,421.00"},{"v":226421,"d":"226,421.00"},{"v":30000,"d":"30,000.00"}]
["    50501","    工资福利支出",{"v":208254,"d":"208,254.00"},{"v":208254,"d":"208,254.00"},{"v":0,"d":"0.00"}]
["    50502","    商品和服务支出",{"v":45887,"d":"45,887.00"},{"v":15887,"d":"15,887.00"},{"v":30000,"d":"30,000.00"}]
["    50506","    公务接待费(事)",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金支出9（功能科目）","index":12,"n_rows":5,"n_cols":6,"rows_kept":5,"flags":["formulas_cached_only"]}
[null,"阎良阎良区红十字会2018年政府性基金支出表（按功能科目）"]
[]
[{"$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]

{"sheet":"政府性基金支出10（经济科目）","index":13,"n_rows":5,"n_cols":6,"rows_kept":5,"flags":["formulas_cached_only"]}
[null,"西安市阎良阎良区红十字会2018年政府性基金支出表（按经济科目）"]
[]
[{"$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]

{"sheet":"三公经费表11","index":14,"n_rows":8,"n_cols":8,"rows_kept":8,"flags":["formulas_cached_only"]}
["                  阎良区红十字会2018年三公经费表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费",null,"公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":2280,"d":"2,280.00"},null,{"v":2280,"d":"2,280.00"}]
["067","阎良区红十字会",{"v":2280,"d":"2,280.00"},null,{"v":2280,"d":"2,280.00"}]
["  067001","  阎良区红十字会本级",{"v":2280,"d":"2,280.00"},null,{"v":2280,"d":"2,280.00"}]

{"sheet":"政府采购表12","index":15,"n_rows":5,"n_cols":10,"rows_kept":5,"flags":["formulas_cached_only"]}
[{"$nulls":3},"阎良阎良区红十字会2018年政府采购（资产配置、购买服务）预算表"]
[]
[{"$nulls":9},"单位：元"]
[null,"科目编码",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"]