{"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","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）","部门综合预算一般公共预算基本支出明细表6（按功能科目分）","部门综合预算一般公共预算基本支出明细表8（按经济科目分）","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":19,"n_cols":2,"rows_kept":19,"merged":[[1,0,1,1],[4,0,4,12],[16,1,16,12],[18,1,18,11]],"flags":["formulas_cached_only"]}
[]
["附表"]
[]
[]
["2018年部门预算公开报表"]
{"$rows_empty":11}
[null,"    部 门 名 称：中国共产党西安市阎良区纪律检查委员会"]
[null,"    保密审查情况：可以公开"]
[null,"    部门主要负责人审签：卫志强"]

{"sheet":"目录","index":1,"n_rows":15,"n_cols":16,"rows_kept":15,"merged":[[0,0,0,11],[2,1,2,8],[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"]
[]
["序号","公开表格内容",{"$nulls":8},"是否空表","公开空表理由"]
["表1","阎良区纪委2018年部门预算收支总表",{"$nulls":8},"否"]
["表2","阎良区纪委2018年部门预算收入总表",{"$nulls":8},"否"]
["表3","阎良区纪委2018年部门预算支出总表",{"$nulls":8},"否",{"$nulls":4},"ttt j"]
["表4","阎良区纪委2018年部门预算拨款收支总表",{"$nulls":8},"否"]
["表5","阎良区纪委2018年一般公共预算支出表（按功能科目分）",{"$nulls":8},"否"]
["表6","阎良区纪委2018年一般公共预算支出表（按经济科目分）",{"$nulls":8},"否"]
["表7","阎良区纪委2018年一般公共预算基本支出明细表（按功能科目分）",{"$nulls":8},"否"]
["表8","阎良区纪委2018年一般公共预算基本支出明细表（按经济科目分）",{"$nulls":8},"否"]
["表9","阎良区纪委2018年部门预算政府性基金支出表（按功能科目分）",{"$nulls":8},"是","无该项预算支出"]
["表10","阎良区纪委2018年部门预算政府性基金支出表（按经济科目分）",{"$nulls":8},"是","无该项预算支出"]
["表11","阎良区纪委2018年“三公”经费、会议费、培训费支出表",{"$nulls":8},"否"]
["表12","阎良区纪委2018年政府采购（资产配置、购买服务）预算表",{"$nulls":8},"是","无该项预算"]

{"sheet":"收支总表1","index":2,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年部门预算收支总表"]
["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",5982589.5,"一、一般公共服务",5982589.5,"一、工资福利支出",4051444.5]
["二、社会保险基金收入",null,"二、外交",null,"二、商品和服务支出",1926945]
["三、非税收入",null,"三、国防",null,"三、对个人和家庭的补助",4200]
["        政府性基金收入",null,"四、公共安全",null,"四、对企事业单位的补助"]
["        专项收入",null,"五、教育",null,"五、转移性支出"]
["        彩票资金收入",null,"六、科学技术",null,"六、赠与"]
["        行政事业性收费收入",null,"七、文化体育与传媒",null,"七、债务利息支出"]
["            行政性收费",null,"八、社会保障和就业",null,"八、债务还本支出"]
["            事业性收费",null,"九、社会保险基金支出",null,"九、其他资本性支出"]
["        罚没收入",null,"十、医疗卫生",null,"十、基本建设支出"]
["        国有资本经营收入",null,"十一、节能环保",null,"十一、贷款转贷及产权参股"]
["        国有资源（资产）有\n        偿使用收入",null,"十二、城乡社区事务",null,"十二、其他支出"]
["        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\n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",5982589.5,"功能分类支出合计",5982589.5,"经济分类支出总计",5982589.5]

{"sheet":"收入总表2","index":3,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[0,0,0,10],[1,0,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,9]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年部门预算收入总表"]
["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,5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]
["014","区纪检委",5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]
["  014001","  区纪检委本级",5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]

{"sheet":"支出总表3","index":4,"n_rows":8,"n_cols":11,"rows_kept":8,"merged":[[0,0,0,10],[1,0,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年部门预算支出总表"]
["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,5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]
["014","区纪检委",5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]
["  014001","  区纪检委本级",5982589.5,5982589.5,5982589.5,0,0,0,0,0,0]

{"sheet":"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"]}
["阎良区纪委2018年部门预算拨款收支总表"]
[]
[{"$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、财政拨款",5982589.5,"一、一般公共服务",5982589.5,"一、工资福利支出",4051444.5]
["  1、一般公共预算拨款",5982589.5,"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",1926945]
["     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",4200]
["  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,null,"六、科学技术",{"v":0,"d":"0.00"},"六、赠与",{"v":0,"d":"0.00"}]
[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"]
[null,null,"十、医疗卫生",{"v":0,"d":"0.00"},"十、基本建设支出"]
[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":0,"d":"0.00"},"十二、其他支出"]
[null,null,"十三、农林水事务",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等事务",{"v":0,"d":"0.00"}]
[null,null,"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",5982589.5,"功能分类支出合计",5982589.5,"经济分类支出总计",5982589.5]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年一般公共预算支出表（按功能科目）"]
["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",5982589.5,4810589.5,1172000]
["014001","区纪检委本级",5982589.5,4810589.5,1172000]
["  201","  一般公共服务支出",5982589.5,4810589.5,1172000]
["    20111","    纪检监察事务",5982589.5,4810589.5,1172000]
["      2011101","      行政运行（纪检监察事务）",4810589.5,4810589.5,0]
["        ","        日常人均办公经费",253501,253501,0]
["        ","        统发工资",4429084.5,4429084.5,0]
["        ","        三公经费",123804,123804,0]
["        ","        对个人和家庭的补助其他",4200,4200,0]
["      2011102","      一般行政管理事务（纪检监察事务）",722000,0,722000]
["        ","        培训费",100000,0,100000]
["        ","        纪检监察干部补贴",72000,0,72000]
["        ","        业务费",550000,0,550000]
["      2011106","      中央巡视",450000,0,450000]
["        ","        巡察工作经费",450000,0,450000]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[0,0,0,5],[1,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年一般公共预算支出表（按经济科目）"]
["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",5982589.5,4810589.5,1172000]
["014001","区纪检委本级",5982589.5,4810589.5,1172000]
["  301","  工资福利支出",4051444.5,4051444.5,0]
["    30101","    基本工资",1517124,1517124,0]
["    30102","    津贴补贴",2236074,2236074,0]
["    30103","    奖金",119824.5,119824.5,0]
["    30107","    绩效工资",148002,148002,0]
["    30118","    下乡费",30420,30420,0]
["  302","  商品和服务支出",1926945,754945,1172000]
["    30201","    办公费",1073815,73815,1000000]
["    30202","    印刷费",18354,18354,0]
["    30206","    电费",14763,14763,0]
["    30207","    邮电费",17955,17955,0]
["    30208","    取暖费",9576,9576,0]
["    30210","    交通费",377640,377640,0]
["    30211","    差旅费",74613,74613,0]
["    30213","    维修(护)费",14250,14250,0]
["    30215","    会议费",11970,11970,0]
["    30216","    培训费",100000,0,100000]
["    30228","    工会经费",18205,18205,0]
["    3023001","    车辆运行费",85500,85500,0]
["    3023002","    公务接待费",38304,38304,0]
["    30299","    其他商品和服务支出",72000,0,72000]
["  303","  对个人和家庭的补助",4200,4200,0]
["    30305","    生活补助",4200,4200,0]

{"sheet":"部门综合预算一般公共预算基本支出明细表6（按功能科目分）","index":8,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["阎良区纪委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）",{"$nulls":4},"aa"]
[{"$nulls":5},"单位：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":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["014001","区纪检委本级",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["  201","  一般公共服务支出",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["    20111","    纪检监察事务",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["      2011101","      行政运行（纪检监察事务）",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["        ","        行政运行（纪检监察事务）",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]

{"sheet":"部门综合预算一般公共预算基本支出明细表8（按经济科目分）","index":9,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年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：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":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["014001","区纪检委本级",{"v":4810589.5,"d":"4,810,589.50"},{"v":4055644.5,"d":"4,055,644.50"},{"v":754945,"d":"754,945.00"}]
["  301","  工资福利支出",{"v":4051444.5,"d":"4,051,444.50"},{"v":4051444.5,"d":"4,051,444.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":1517124,"d":"1,517,124.00"},{"v":1517124,"d":"1,517,124.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":2236074,"d":"2,236,074.00"},{"v":2236074,"d":"2,236,074.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":119824.5,"d":"119,824.50"},{"v":119824.5,"d":"119,824.50"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":148002,"d":"148,002.00"},{"v":148002,"d":"148,002.00"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":30420,"d":"30,420.00"},{"v":30420,"d":"30,420.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":754945,"d":"754,945.00"},{"v":0,"d":"0.00"},{"v":754945,"d":"754,945.00"}]
["    30201","    办公费",{"v":73815,"d":"73,815.00"},{"v":0,"d":"0.00"},{"v":73815,"d":"73,815.00"}]
["    30202","    印刷费",{"v":18354,"d":"18,354.00"},{"v":0,"d":"0.00"},{"v":18354,"d":"18,354.00"}]
["    30206","    电费",{"v":14763,"d":"14,763.00"},{"v":0,"d":"0.00"},{"v":14763,"d":"14,763.00"}]
["    30207","    邮电费",{"v":17955,"d":"17,955.00"},{"v":0,"d":"0.00"},{"v":17955,"d":"17,955.00"}]
["    30208","    取暖费",{"v":9576,"d":"9,576.00"},{"v":0,"d":"0.00"},{"v":9576,"d":"9,576.00"}]
["    30210","    交通费",{"v":377640,"d":"377,640.00"},{"v":0,"d":"0.00"},{"v":377640,"d":"377,640.00"}]
["    30211","    差旅费",{"v":74613,"d":"74,613.00"},{"v":0,"d":"0.00"},{"v":74613,"d":"74,613.00"}]
["    30213","    维修(护)费",{"v":14250,"d":"14,250.00"},{"v":0,"d":"0.00"},{"v":14250,"d":"14,250.00"}]
["    30215","    会议费",{"v":11970,"d":"11,970.00"},{"v":0,"d":"0.00"},{"v":11970,"d":"11,970.00"}]
["    30228","    工会经费",{"v":18205,"d":"18,205.00"},{"v":0,"d":"0.00"},{"v":18205,"d":"18,205.00"}]
["    3023001","    车辆运行费",{"v":85500,"d":"85,500.00"},{"v":0,"d":"0.00"},{"v":85500,"d":"85,500.00"}]
["    3023002","    公务接待费",{"v":38304,"d":"38,304.00"},{"v":0,"d":"0.00"},{"v":38304,"d":"38,304.00"}]
["  303","  对个人和家庭的补助",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金支出9（功能科目）","index":10,"n_rows":4,"n_cols":6,"rows_kept":4,"merged":[[0,0,0,5],[1,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区纪委2018年政府性基金支出表（按功能科目）"]
["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":4,"n_cols":6,"rows_kept":4,"merged":[[0,0,0,5],[1,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良区纪委2018年政府性基金支出表（按经济科目）"]
["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":8,"n_cols":8,"rows_kept":8,"merged":[[0,0,0,7],[1,0,1,7],[2,5,2,7]],"flags":["formulas_cached_only"]}
["阎良区纪检委2018年三公经费表"]
["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"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",38304,0,38304,85500,0,85500]
["014","区纪检委",38304,0,38304,85500,0,85500]
["  014001","  区纪检委本级",38304,0,38304,85500,0,85500]

{"sheet":"政府采购表12","index":13,"n_rows":4,"n_cols":10,"rows_kept":4,"merged":[[0,0,0,9],[1,0,1,9],[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"]}
["阎良区纪委2018年政府采购（资产配置、购买服务）预算表"]
["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"]