{"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）","政府性基金支出7（功能科目）","政府性基金支出8（经济科目）","三公经费表9","政府采购表10","一般公共预算基本支出明细（功能科目）11","一般公共预算基本支出明细(经济科目）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：阎良区档案局"]
["                            保密审查情况:"]
["                            部门主要负责人审签情况："]

{"sheet":"目录","index":1,"n_rows":16,"n_cols":12,"rows_kept":16,"merged":[[0,0,0,11],[3,1,3,9],[4,1,4,9],[5,1,5,9],[6,1,6,9],[7,1,7,8],[8,1,8,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[12,1,12,9],[13,1,13,9],[14,1,14,5],[15,1,15,5]],"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",{"$nulls":7},"否","否"]
["表5","2018年一般公共预算支出表（按功能科目分）",{"$nulls":8},"否"]
["表6","2018年一般公共预算支出表（按经济科目分）",{"$nulls":8},"否"]
["表7","2018年部门预算政府性基金支出表（按功能科目分）",{"$nulls":8},"是","本部门无政府性基金预算收支"]
["表8","2018年部门预算政府性基金支出表（按经济科目分）",{"$nulls":8},"是","本部门无政府性基金预算收支"]
["表9","2018年“三公”经费表及会议费、培训费支出表",{"$nulls":8},"否"]
["表10","2018年政府采购（资产配置、购买服务）预算表",{"$nulls":8},"是","全年无政府采购预算经费"]
["表11","2018年预算一般公共预算基本支出明细表（按功能科目分）",{"$nulls":8},"否"]
["表12","2018年预算一般公共预算基本支出明细表（按经济科目分）",{"$nulls":8},"否"]

{"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"]}
["阎良区档案局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":1949784.1,"d":"1,949,784.10"},"一、一般公共服务",{"v":1869784.1,"d":"1,869,784.10"},"一、工资福利支出",{"v":1438992.5,"d":"1,438,992.50"}]
["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":408420,"d":"408,420.00"}]
["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":102371.6,"d":"102,371.60"}]
["        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":80000,"d":"80,000.00"},"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":0,"d":"0.00"}]
["        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":0,"d":"0.00"}]
["        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":1949784.1,"d":"1,949,784.10"},"功能分类支出合计",{"v":1949784.1,"d":"1,949,784.10"},"经济分类支出总计",{"v":1949784.1,"d":"1,949,784.10"}]

{"sheet":"收入总表2","index":3,"n_rows":10,"n_cols":11,"rows_kept":10,"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"]}
["阎良区档案局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":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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"}]
["017","区档案局",{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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"}]
["  017001","  区档案局本级",{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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":10,"n_cols":11,"rows_kept":10,"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"]}
["阎良区档案局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":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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"}]
["017","区档案局",{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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"}]
["  017001","  区档案局本级",{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"v":1949784.1,"d":"1,949,784.10"},{"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"]}
["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":1949784.1,"d":"1,949,784.10"},"一、一般公共服务",{"v":1869784.1,"d":"1,869,784.10"},"一、工资福利支出",{"v":1438992.5,"d":"1,438,992.50"}]
["  1、一般公共预算拨款",{"v":0,"d":"0.00"},"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":408420,"d":"408,420.00"}]
["     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":102371.6,"d":"102,371.60"}]
["  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":80000,"d":"80,000.00"},"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":0,"d":"0.00"}]
[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":0,"d":"0.00"}]
[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":1949784.1,"d":"1,949,784.10"},"功能分类支出合计",{"v":1949784.1,"d":"1,949,784.10"},"经济分类支出总计",{"v":1949784.1,"d":"1,949,784.10"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":21,"n_cols":6,"rows_kept":21,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区档案局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":1949784.1,"d":"1,949,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":200000,"d":"200,000.00"}]
["017001","区档案局本级",{"v":1949784.1,"d":"1,949,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":200000,"d":"200,000.00"}]
["  201","  一般公共服务支出",{"v":1869784.1,"d":"1,869,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":120000,"d":"120,000.00"}]
["    20126","    档案事务",{"v":1869784.1,"d":"1,869,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":120000,"d":"120,000.00"}]
["      2012601","      行政运行（档案事务）",{"v":1749784.1,"d":"1,749,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":0,"d":"0.00"}]
["        ","        离退休(集中发放)",{"v":93971.6,"d":"93,971.60"},{"v":93971.6,"d":"93,971.60"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":64740,"d":"64,740.00"},{"v":64740,"d":"64,740.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":9880,"d":"9,880.00"},{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助其他",{"v":8400,"d":"8,400.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":1572792.5,"d":"1,572,792.50"},{"v":1572792.5,"d":"1,572,792.50"},{"v":0,"d":"0.00"}]
["      2012602","      一般行政管理事务（档案事务）",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["        ","        档案业务费",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["  207","  文化体育与传媒支出",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    20701","    文化",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      2070102","      一般行政管理事务（文化）",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["        ","        编纂出版《阎良年鉴》经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]

{"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":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区档案局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":1949784.1,"d":"1,949,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":200000,"d":"200,000.00"}]
["017001","区档案局本级",{"v":1949784.1,"d":"1,949,784.10"},{"v":1749784.1,"d":"1,749,784.10"},{"v":200000,"d":"200,000.00"}]
["  301","  工资福利支出",{"v":1438992.5,"d":"1,438,992.50"},{"v":1438992.5,"d":"1,438,992.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":597528,"d":"597,528.00"},{"v":597528,"d":"597,528.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":781154,"d":"781,154.00"},{"v":781154,"d":"781,154.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":50170.5,"d":"50,170.50"},{"v":50170.5,"d":"50,170.50"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":10140,"d":"10,140.00"},{"v":10140,"d":"10,140.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":408420,"d":"408,420.00"},{"v":208420,"d":"208,420.00"},{"v":200000,"d":"200,000.00"}]
["    30201","    办公费",{"v":16672.5,"d":"16,672.50"},{"v":16672.5,"d":"16,672.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":53705,"d":"53,705.00"},{"v":3705,"d":"3,705.00"},{"v":50000,"d":"50,000.00"}]
["    30206","    电费",{"v":4569.5,"d":"4,569.50"},{"v":4569.5,"d":"4,569.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":3705,"d":"3,705.00"},{"v":3705,"d":"3,705.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":2964,"d":"2,964.00"},{"v":2964,"d":"2,964.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":133800,"d":"133,800.00"},{"v":133800,"d":"133,800.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":17660.5,"d":"17,660.50"},{"v":17660.5,"d":"17,660.50"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":2593.5,"d":"2,593.50"},{"v":2593.5,"d":"2,593.50"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["    30226","    劳务费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30228","    工会经费",{"v":7170,"d":"7,170.00"},{"v":7170,"d":"7,170.00"},{"v":0,"d":"0.00"}]
["    3023002","    公务接待费",{"v":9880,"d":"9,880.00"},{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":102371.6,"d":"102,371.60"},{"v":102371.6,"d":"102,371.60"},{"v":0,"d":"0.00"}]
["    30301","    离休费",{"v":93971.6,"d":"93,971.60"},{"v":93971.6,"d":"93,971.60"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":8400,"d":"8,400.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金支出7（功能科目）","index":8,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区档案局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8（经济科目）","index":9,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良区档案局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9","index":10,"n_rows":8,"n_cols":10,"rows_kept":8,"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"]}
["阎良区档案局2018年“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":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":2593.5,"d":"2,593.50"},{"v":120000,"d":"120,000.00"}]
["017","区档案局",{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":2593.5,"d":"2,593.50"},{"v":120000,"d":"120,000.00"}]
["  017001","  区档案局本级",{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":9880,"d":"9,880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":2593.5,"d":"2,593.50"},{"v":120000,"d":"120,000.00"}]

{"sheet":"政府采购表10","index":11,"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"]}
["阎良区档案局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"]

{"sheet":"一般公共预算基本支出明细（功能科目）11","index":12,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2018年区档案局部门预算一般公共预算基本支出明细表（按功能科目分）"]
[{"$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":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["017001","区档案局本级",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["  201","  一般公共服务支出",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["    20126","    档案事务",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["      2012601","      行政运行（档案事务）",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["        ","        行政运行（档案事务）",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]

{"sheet":"一般公共预算基本支出明细(经济科目）12","index":13,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["2018年区档案局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":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["017001","区档案局本级",{"v":174.97841,"d":"174.98"},{"v":154.13641,"d":"154.14"},{"v":20.842,"d":"20.84"}]
["  301","  工资福利支出",{"v":143.89925,"d":"143.90"},{"v":143.89925,"d":"143.90"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":59.7528,"d":"59.75"},{"v":59.7528,"d":"59.75"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":78.1154,"d":"78.12"},{"v":78.1154,"d":"78.12"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":5.01705,"d":"5.02"},{"v":5.01705,"d":"5.02"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":1.014,"d":"1.01"},{"v":1.014,"d":"1.01"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":20.842,"d":"20.84"},{"v":0,"d":"0.00"},{"v":20.842,"d":"20.84"}]
["    30201","    办公费",{"v":1.66725,"d":"1.67"},{"v":0,"d":"0.00"},{"v":1.66725,"d":"1.67"}]
["    30202","    印刷费",{"v":0.3705,"d":"0.37"},{"v":0,"d":"0.00"},{"v":0.3705,"d":"0.37"}]
["    30206","    电费",{"v":0.45695,"d":"0.46"},{"v":0,"d":"0.00"},{"v":0.45695,"d":"0.46"}]
["    30207","    邮电费",{"v":0.3705,"d":"0.37"},{"v":0,"d":"0.00"},{"v":0.3705,"d":"0.37"}]
["    30208","    取暖费",{"v":0.2964,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.2964,"d":"0.30"}]
["    30210","    交通费",13.38,{"v":0,"d":"0.00"},13.38]
["    30211","    差旅费",{"v":1.76605,"d":"1.77"},{"v":0,"d":"0.00"},{"v":1.76605,"d":"1.77"}]
["    30213","    维修(护)费",0.57,{"v":0,"d":"0.00"},0.57]
["    30215","    会议费",{"v":0.25935,"d":"0.26"},{"v":0,"d":"0.00"},{"v":0.25935,"d":"0.26"}]
["    30228","    工会经费",{"v":0.717,"d":"0.72"},{"v":0,"d":"0.00"},{"v":0.717,"d":"0.72"}]
["    3023002","    公务接待费",{"v":0.988,"d":"0.99"},{"v":0,"d":"0.00"},{"v":0.988,"d":"0.99"}]
["  303","  对个人和家庭的补助",{"v":10.23716,"d":"10.24"},{"v":10.23716,"d":"10.24"},{"v":0,"d":"0.00"}]
["    30301","    离休费",{"v":9.39716,"d":"9.40"},{"v":9.39716,"d":"9.40"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",0.84,0.84,{"v":0,"d":"0.00"}]