{"text_format":"3","workbook":"xls","n_sheets":14,"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（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7（功能科目）","一般公共预算基本支出8（经济科目）","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"],"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："]
["                            保密审查情况："]
["                            部门主要负责人审签情况："]

{"sheet":"目录","index":1,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[0,0,0,11],[1,1,1,9],[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]],"flags":["formulas_cached_only"]}
["目  录"]
["表格","名称",{"$nulls":8},"是否空表","公开空表理由"]
["表1","2018年部门预算收支总表",{"$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},"是","无政府性基金"]
["表10","2018年部门预算政府性基金支出表（按经济科目分）",{"$nulls":8},"是","无政府性基金"]
["表11","2018年“三公”经费、会议费、培训费支出表",{"$nulls":8},"否"]
["表12","2018年政府采购（资产配置、购买服务）预算表",{"$nulls":8},"是 ","无政府采购"]

{"sheet":"收支总表1","index":2,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区政府办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":9940863.5,"d":"9,940,863.50"},"一、一般公共服务",{"v":9940863.5,"d":"9,940,863.50"},"一、工资福利支出",{"v":5028052.5,"d":"5,028,052.50"}]
["二、社会保险基金收入",{"v":0,"d":"0.00"},"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":2929411,"d":"2,929,411.00"}]
["三、非税收入",{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":23400,"d":"23,400.00"}]
["        政府性基金收入",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},"六、赠与"]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"九、其他资本性支出",{"v":1360000,"d":"1,360,000.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":0,"d":"0.00"},"十二、其他支出",{"v":600000,"d":"600,000.00"}]
["        其他收入",{"v":0,"d":"0.00"},"十三、农林水事务",{"v":0,"d":"0.00"}]
["四、转移性收入",{"v":0,"d":"0.00"},"十四、交通运输",{"v":0,"d":"0.00"}]
["五、贷款转贷回收本金和产权出让收入",{"v":0,"d":"0.00"},"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
["六、债务收入",{"v":0,"d":"0.00"},"十六、商业服务业等事务",{"v":0,"d":"0.00"}]
["七、上年结余结转",{"v":0,"d":"0.00"},"十七、金融监管等事务支出",{"v":0,"d":"0.00"}]
[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",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
["收        入        总        计",{"v":9940863.5,"d":"9,940,863.50"},"功能分类支出合计",{"v":9940863.5,"d":"9,940,863.50"},"经济分类支出总计",{"v":9940863.5,"d":"9,940,863.50"}]

{"sheet":"收入总表2","index":3,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,2,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
["阎良区政府办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]
["合计",null,{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"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"}]
["003","区政府办",{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"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"}]
["  003001","  区政府办本级",{"v":7956035.5,"d":"7,956,035.50"},{"v":7956035.5,"d":"7,956,035.50"},{"v":7956035.5,"d":"7,956,035.50"},{"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"}]
["  003002","  区电子政务信息中心",{"v":1984828,"d":"1,984,828.00"},{"v":1984828,"d":"1,984,828.00"},{"v":1984828,"d":"1,984,828.00"},{"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":"支出总表3","index":4,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[0,0,2,10],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
["阎良区政府办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]
["合计",null,{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"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"}]
["003","区政府办",{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"v":9940863.5,"d":"9,940,863.50"},{"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"}]
["  003001","  区政府办本级",{"v":7956035.5,"d":"7,956,035.50"},{"v":7956035.5,"d":"7,956,035.50"},{"v":7956035.5,"d":"7,956,035.50"},{"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"}]
["  003002","  区电子政务信息中心",{"v":1984828,"d":"1,984,828.00"},{"v":1984828,"d":"1,984,828.00"},{"v":1984828,"d":"1,984,828.00"},{"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":"财政拨款收支总表4","index":5,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区政府办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":9940863.5,"d":"9,940,863.50"},"一、一般公共服务",{"v":9940863.5,"d":"9,940,863.50"},"一、工资福利支出",{"v":5028052.5,"d":"5,028,052.50"}]
["  1、一般公共预算拨款",{"v":9940863.5,"d":"9,940,863.50"},"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":2929411,"d":"2,929,411.00"}]
["     其中：专项资金列入部门预算的项目",{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":23400,"d":"23,400.00"}]
["  2、政府性基金拨款",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},"六、赠与"]
[null,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"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,{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"九、其他资本性支出",{"v":1360000,"d":"1,360,000.00"}]
[null,{"v":0,"d":"0.00"},"十、医疗卫生",{"v":0,"d":"0.00"},"十、基本建设支出",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"十一、节能环保",{"v":0,"d":"0.00"},"十一、贷款转贷及产权参股"]
[null,{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":0,"d":"0.00"},"十二、其他支出",{"v":600000,"d":"600,000.00"}]
[null,{"v":0,"d":"0.00"},"十三、农林水事务",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"十四、交通运输",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"十六、商业服务业等事务",{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},"十七、金融监管等事务支出",{"v":0,"d":"0.00"}]
[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",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
["收        入        总        计",{"v":9940863.5,"d":"9,940,863.50"},"功能分类支出合计",{"v":9940863.5,"d":"9,940,863.50"},"经济分类支出总计",{"v":9940863.5,"d":"9,940,863.50"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区政府办2018年一般公共预算支出表（按功能科目）"]
[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]
[null,"合计",{"v":9940863.5,"d":"9,940,863.50"},{"v":5380863.5,"d":"5,380,863.50"},{"v":4560000,"d":"4,560,000.00"}]
["003001","区政府办本级",{"v":7956035.5,"d":"7,956,035.50"},{"v":4756035.5,"d":"4,756,035.50"},{"v":3200000,"d":"3,200,000.00"}]
["  201","  一般公共服务支出",{"v":7956035.5,"d":"7,956,035.50"},{"v":4756035.5,"d":"4,756,035.50"},{"v":3200000,"d":"3,200,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":7956035.5,"d":"7,956,035.50"},{"v":4756035.5,"d":"4,756,035.50"},{"v":3200000,"d":"3,200,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":4756035.5,"d":"4,756,035.50"},{"v":4756035.5,"d":"4,756,035.50"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":4275460.5,"d":"4,275,460.50"},{"v":4275460.5,"d":"4,275,460.50"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助其他",{"v":23400,"d":"23,400.00"},{"v":23400,"d":"23,400.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":248783,"d":"248,783.00"},{"v":248783,"d":"248,783.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":208392,"d":"208,392.00"},{"v":208392,"d":"208,392.00"},{"v":0,"d":"0.00"}]
["      2010303","      机关服务（政府办公厅（室）及相关机构事务）",{"v":1550000,"d":"1,550,000.00"},{"v":0,"d":"0.00"},{"v":1550000,"d":"1,550,000.00"}]
["        ","        12345市民热线",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["        ","        机关服务中心",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":1650000,"d":"1,650,000.00"},{"v":0,"d":"0.00"},{"v":1650000,"d":"1,650,000.00"}]
["        ","        节能经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        预备役经费",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["        ","        业务费",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["003002","区电子政务信息中心",{"v":1984828,"d":"1,984,828.00"},{"v":624828,"d":"624,828.00"},{"v":1360000,"d":"1,360,000.00"}]
["  201","  一般公共服务支出",{"v":1984828,"d":"1,984,828.00"},{"v":624828,"d":"624,828.00"},{"v":1360000,"d":"1,360,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1984828,"d":"1,984,828.00"},{"v":624828,"d":"624,828.00"},{"v":1360000,"d":"1,360,000.00"}]
["      2010350","      事业运行（政府办公厅（室）及相关机构事务）",{"v":624828,"d":"624,828.00"},{"v":624828,"d":"624,828.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":581152,"d":"581,152.00"},{"v":581152,"d":"581,152.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":6080,"d":"6,080.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":37596,"d":"37,596.00"},{"v":37596,"d":"37,596.00"},{"v":0,"d":"0.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":1360000,"d":"1,360,000.00"},{"v":0,"d":"0.00"},{"v":1360000,"d":"1,360,000.00"}]
["        ","        门户网站",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["        ","        网站及网络维护",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["        ","        电子政务建设四期工程专项资金",{"v":990000,"d":"990,000.00"},{"v":0,"d":"0.00"},{"v":990000,"d":"990,000.00"}]
["        ","        IP地址租赁费",{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":24000,"d":"24,000.00"}]
["        ","        杀毒软件",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["        ","        农业网站维护费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["        ","        专线租赁费",{"v":156000,"d":"156,000.00"},{"v":0,"d":"0.00"},{"v":156000,"d":"156,000.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":51,"n_cols":6,"rows_kept":51,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区政府办2018年一般公共预算支出表（按经济科目）",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]
[null,"合计",{"v":9940863.5,"d":"9,940,863.50"},{"v":5380863.5,"d":"5,380,863.50"},{"v":4560000,"d":"4,560,000.00"}]
["003001","区政府办本级",{"v":7956035.5,"d":"7,956,035.50"},{"v":4756035.5,"d":"4,756,035.50"},{"v":3200000,"d":"3,200,000.00"}]
["  301","  工资福利支出",{"v":4454700.5,"d":"4,454,700.50"},{"v":3954700.5,"d":"3,954,700.50"},{"v":500000,"d":"500,000.00"}]
["    30101","    基本工资",{"v":1562556,"d":"1,562,556.00"},{"v":1562556,"d":"1,562,556.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1830452,"d":"1,830,452.00"},{"v":1830452,"d":"1,830,452.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":105708.5,"d":"105,708.50"},{"v":105708.5,"d":"105,708.50"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":431804,"d":"431,804.00"},{"v":431804,"d":"431,804.00"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":24180,"d":"24,180.00"},{"v":24180,"d":"24,180.00"},{"v":0,"d":"0.00"}]
["    30120","    临时工工资",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["  302","  商品和服务支出",{"v":2877935,"d":"2,877,935.00"},{"v":777935,"d":"777,935.00"},{"v":2100000,"d":"2,100,000.00"}]
["    30201","    办公费",{"v":72057.5,"d":"72,057.50"},{"v":72057.5,"d":"72,057.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":17917,"d":"17,917.00"},{"v":17917,"d":"17,917.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":14411.5,"d":"14,411.50"},{"v":14411.5,"d":"14,411.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":17527.5,"d":"17,527.50"},{"v":17527.5,"d":"17,527.50"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":9348,"d":"9,348.00"},{"v":9348,"d":"9,348.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":320760,"d":"320,760.00"},{"v":320760,"d":"320,760.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":72836.5,"d":"72,836.50"},{"v":72836.5,"d":"72,836.50"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":14250,"d":"14,250.00"},{"v":14250,"d":"14,250.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":11685,"d":"11,685.00"},{"v":11685,"d":"11,685.00"},{"v":0,"d":"0.00"}]
["    30227","    委托业务费",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["    30228","    工会经费",{"v":18750,"d":"18,750.00"},{"v":18750,"d":"18,750.00"},{"v":0,"d":"0.00"}]
["    3023001","    车辆运行费",{"v":171000,"d":"171,000.00"},{"v":171000,"d":"171,000.00"},{"v":0,"d":"0.00"}]
["    3023002","    公务接待费",{"v":37392,"d":"37,392.00"},{"v":37392,"d":"37,392.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["  303","  对个人和家庭的补助",{"v":23400,"d":"23,400.00"},{"v":23400,"d":"23,400.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":23400,"d":"23,400.00"},{"v":23400,"d":"23,400.00"},{"v":0,"d":"0.00"}]
["  399","  其他支出（类）",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["    39999","    其他支出",{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"}]
["003002","区电子政务信息中心",{"v":1984828,"d":"1,984,828.00"},{"v":624828,"d":"624,828.00"},{"v":1360000,"d":"1,360,000.00"}]
["  301","  工资福利支出",{"v":573352,"d":"573,352.00"},{"v":573352,"d":"573,352.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":235512,"d":"235,512.00"},{"v":235512,"d":"235,512.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":337840,"d":"337,840.00"},{"v":337840,"d":"337,840.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":51476,"d":"51,476.00"},{"v":51476,"d":"51,476.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":10260,"d":"10,260.00"},{"v":10260,"d":"10,260.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2812,"d":"2,812.00"},{"v":2812,"d":"2,812.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":1824,"d":"1,824.00"},{"v":1824,"d":"1,824.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":7800,"d":"7,800.00"},{"v":7800,"d":"7,800.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":10868,"d":"10,868.00"},{"v":10868,"d":"10,868.00"},{"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":1596,"d":"1,596.00"},{"v":1596,"d":"1,596.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":2826,"d":"2,826.00"},{"v":2826,"d":"2,826.00"},{"v":0,"d":"0.00"}]
["    3023002","    公务接待费",{"v":6080,"d":"6,080.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"}]
["  310","  其他资本性支出（类）",{"v":1360000,"d":"1,360,000.00"},{"v":0,"d":"0.00"},{"v":1360000,"d":"1,360,000.00"}]
["    31007","    信息网络购建",{"v":1360000,"d":"1,360,000.00"},{"v":0,"d":"0.00"},{"v":1360000,"d":"1,360,000.00"}]

{"sheet":"一般公共预算基本支出7（功能科目）","index":8,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
["表1"]
["2018年区政府办部门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":538.08635,"d":"538.09"},{"v":455.14525,"d":"455.15"},{"v":82.9411,"d":"82.94"}]
["003001","区政府办本级",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["  201","  一般公共服务支出",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["        ","        行政运行（政府办公厅（室）及相关机构事务）",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["003002","区电子政务信息中心",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]
["  201","  一般公共服务支出",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]
["      2010350","      事业运行（政府办公厅（室）及相关机构事务）",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]
["        ","        事业运行（政府办公厅（室）及相关机构事务）",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]

{"sheet":"一般公共预算基本支出8（经济科目）","index":9,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2018年区政府办部门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":538.0863499999998,"d":"538.09"},{"v":455.14525,"d":"455.15"},{"v":82.9411,"d":"82.94"}]
["003001","区政府办本级",{"v":475.60355,"d":"475.60"},{"v":397.81005,"d":"397.81"},{"v":77.7935,"d":"77.79"}]
["  301","  工资福利支出",{"v":395.47005,"d":"395.47"},{"v":395.47005,"d":"395.47"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":156.2556,"d":"156.26"},{"v":156.2556,"d":"156.26"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":183.0452,"d":"183.05"},{"v":183.0452,"d":"183.05"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":10.57085,"d":"10.57"},{"v":10.57085,"d":"10.57"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":43.1804,"d":"43.18"},{"v":43.1804,"d":"43.18"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":2.418,"d":"2.42"},{"v":2.418,"d":"2.42"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":77.7935,"d":"77.79"},{"v":0,"d":"0.00"},{"v":77.7935,"d":"77.79"}]
["    30201","    办公费",{"v":7.20575,"d":"7.21"},{"v":0,"d":"0.00"},{"v":7.20575,"d":"7.21"}]
["    30202","    印刷费",{"v":1.7917,"d":"1.79"},{"v":0,"d":"0.00"},{"v":1.7917,"d":"1.79"}]
["    30206","    电费",{"v":1.44115,"d":"1.44"},{"v":0,"d":"0.00"},{"v":1.44115,"d":"1.44"}]
["    30207","    邮电费",{"v":1.75275,"d":"1.75"},{"v":0,"d":"0.00"},{"v":1.75275,"d":"1.75"}]
["    30208","    取暖费",{"v":0.9348,"d":"0.93"},{"v":0,"d":"0.00"},{"v":0.9348,"d":"0.93"}]
["    30210","    交通费",{"v":32.076,"d":"32.08"},{"v":0,"d":"0.00"},{"v":32.076,"d":"32.08"}]
["    30211","    差旅费",{"v":7.28365,"d":"7.28"},{"v":0,"d":"0.00"},{"v":7.28365,"d":"7.28"}]
["    30213","    维修(护)费",{"v":1.425,"d":"1.43"},{"v":0,"d":"0.00"},{"v":1.425,"d":"1.43"}]
["    30215","    会议费",{"v":1.1685,"d":"1.17"},{"v":0,"d":"0.00"},{"v":1.1685,"d":"1.17"}]
["    30228","    工会经费",{"v":1.875,"d":"1.88"},{"v":0,"d":"0.00"},{"v":1.875,"d":"1.88"}]
["    3023001","    车辆运行费",{"v":17.1,"d":"17.10"},{"v":0,"d":"0.00"},{"v":17.1,"d":"17.10"}]
["    3023002","    公务接待费",{"v":3.7392,"d":"3.74"},{"v":0,"d":"0.00"},{"v":3.7392,"d":"3.74"}]
["  303","  对个人和家庭的补助",2.34,2.34,{"v":0,"d":"0.00"}]
["    30305","    生活补助",2.34,2.34,{"v":0,"d":"0.00"}]
["003002","区电子政务信息中心",{"v":62.4828,"d":"62.48"},{"v":57.3352,"d":"57.34"},{"v":5.1476,"d":"5.15"}]
["  301","  工资福利支出",{"v":57.3352,"d":"57.34"},{"v":57.3352,"d":"57.34"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":23.5512,"d":"23.55"},{"v":23.5512,"d":"23.55"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":33.784,"d":"33.78"},{"v":33.784,"d":"33.78"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":5.1476,"d":"5.15"},{"v":0,"d":"0.00"},{"v":5.1476,"d":"5.15"}]
["    30201","    办公费",{"v":1.026,"d":"1.03"},{"v":0,"d":"0.00"},{"v":1.026,"d":"1.03"}]
["    30202","    印刷费",{"v":0.228,"d":"0.23"},{"v":0,"d":"0.00"},{"v":0.228,"d":"0.23"}]
["    30206","    电费",{"v":0.2812,"d":"0.28"},{"v":0,"d":"0.00"},{"v":0.2812,"d":"0.28"}]
["    30207","    邮电费",{"v":0.228,"d":"0.23"},{"v":0,"d":"0.00"},{"v":0.228,"d":"0.23"}]
["    30208","    取暖费",{"v":0.1824,"d":"0.18"},{"v":0,"d":"0.00"},{"v":0.1824,"d":"0.18"}]
["    30210","    交通费",0.78,{"v":0,"d":"0.00"},0.78]
["    30211","    差旅费",{"v":1.0868,"d":"1.09"},{"v":0,"d":"0.00"},{"v":1.0868,"d":"1.09"}]
["    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":0.1596,"d":"0.16"},{"v":0,"d":"0.00"},{"v":0.1596,"d":"0.16"}]
["    30228","    工会经费",{"v":0.2826,"d":"0.28"},{"v":0,"d":"0.00"},{"v":0.2826,"d":"0.28"}]
["    3023002","    公务接待费",{"v":0.608,"d":"0.61"},{"v":0,"d":"0.00"},{"v":0.608,"d":"0.61"}]

{"sheet":"政府性基金支出9（功能科目）","index":10,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区政府办2018年政府性基金支出表（按功能科目）"]
[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]

{"sheet":"政府性基金支出10（经济科目）","index":11,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良区政府办2018年政府性基金支出表（按经济科目）",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]

{"sheet":"三公经费表11","index":12,"n_rows":9,"n_cols":10,"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],[2,8,3,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["2018年部门综合预算“三公”经费及会议费、培训费支出表",{"$nulls":3},"单位"]
[{"$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","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"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":227753,"d":"227,753.00"},{"v":0,"d":"0.00"},{"v":43472,"d":"43,472.00"},{"v":171000,"d":"171,000.00"},{"v":0,"d":"0.0000"},{"v":171000,"d":"171,000.00"},{"v":13281,"d":"13,281"}]
["003","区政府办",{"v":227753,"d":"227,753.00"},{"v":0,"d":"0.00"},{"v":43472,"d":"43,472.00"},{"v":171000,"d":"171,000.00"},{"v":0,"d":"0.0000"},{"v":171000,"d":"171,000.00"},13281]
["  003001","  区政府办本级",{"v":220077,"d":"220,077.00"},{"v":0,"d":"0.00"},{"v":37392,"d":"37,392.00"},{"v":171000,"d":"171,000.00"},{"v":0,"d":"0.0000"},{"v":171000,"d":"171,000.00"},11685]
["  003002","  区电子政务信息中心",{"v":7676,"d":"7,676.00"},{"v":0,"d":"0.00"},{"v":6080,"d":"6,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},1596]

{"sheet":"政府采购表12","index":13,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,1,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["阎良区政府办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"]