{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["收支总表1","支出总表2","支出总表3","三公经费4"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["阎良区政务服务中心收支预算总表"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2016年预算","功能分类","2016年预算","经济分类","2016年预算"]
["一、财政拨款",{"v":911896.5,"d":"911,896.50"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":560026.5,"d":"560,026.50"}]
["    (一)一般公共预算拨款",{"v":911896.5,"d":"911,896.50"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":523926.5,"d":"523,926.50"}]
["    (二)政府性基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":36100,"d":"36,100.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":351870,"d":"351,870.00"}]
["     其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":131670,"d":"131,670.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"    对企事业单位的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"    其他支出",{"v":220200,"d":"220,200.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":911896.5,"d":"911,896.50"}]
["      ",null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[]
["收        入        总        计",{"v":911896.5,"d":"911,896.50"},"功能分类支出合计",{"v":911896.5,"d":"911,896.50"},"经济分类支出总计",{"v":911896.5,"d":"911,896.50"}]

{"sheet":"支出总表2","index":1,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算02表"]
["阎良区政务服务中心部门预算财政拨款支出预算表（按功能科目分）"]
[{"$nulls":5},"单位：元"]
["部门(科目)代码","部门(科目)名称","总计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["061001","区政务服务中心本级",{"v":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["  215","  资源勘探信息等支出",{"v":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["    21508","    资源勘探信息等支出",{"v":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["      2150801","      行政运行（支持中小企业发展和管理支出）",{"v":560026.5,"d":"560,026.50"},{"v":560026.5,"d":"560,026.50"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":30780,"d":"30,780.00"},{"v":30780,"d":"30,780.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":5320,"d":"5,320.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":523926.5,"d":"523,926.50"},{"v":523926.5,"d":"523,926.50"},{"v":0,"d":"0.00"}]
["      2150802","      一般行政管理事务（支持中小企业发展和管理支出）",{"v":351870,"d":"351,870.00"},{"v":0,"d":"0.00"},{"v":351870,"d":"351,870.00"}]
["        ","        物业费",{"v":126670,"d":"126,670.00"},{"v":0,"d":"0.00"},{"v":126670,"d":"126,670.00"}]
["        ","        IS09001质量管理体系年审费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["        ","        大厅专项支出",{"v":214200,"d":"214,200.00"},{"v":0,"d":"0.00"},{"v":214200,"d":"214,200.00"}]
["        ","        监督员费用",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]

{"sheet":"支出总表3","index":2,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算03表"]
["阎良区政务服务中心部门预算财政拨款支出预算表（按经济分类科目分）\t\t\t\t\t"]
[{"$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":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["061001","区政务服务中心本级",{"v":911896.5,"d":"911,896.50"},{"v":560026.5,"d":"560,026.50"},{"v":351870,"d":"351,870.00"}]
["  301","  工资福利支出",{"v":523926.5,"d":"523,926.50"},{"v":523926.5,"d":"523,926.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":182460,"d":"182,460.00"},{"v":182460,"d":"182,460.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":182460,"d":"182,460.00"},{"v":182460,"d":"182,460.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":320618,"d":"320,618.00"},{"v":320618,"d":"320,618.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":320618,"d":"320,618.00"},{"v":320618,"d":"320,618.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":15388.5,"d":"15,388.50"},{"v":15388.5,"d":"15,388.50"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":15388.5,"d":"15,388.50"},{"v":15388.5,"d":"15,388.50"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":5460,"d":"5,460.00"},{"v":5460,"d":"5,460.00"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":5460,"d":"5,460.00"},{"v":5460,"d":"5,460.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":167770,"d":"167,770.00"},{"v":36100,"d":"36,100.00"},{"v":131670,"d":"131,670.00"}]
["    30201","    办公费",{"v":8977.5,"d":"8,977.50"},{"v":8977.5,"d":"8,977.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":8977.5,"d":"8,977.50"},{"v":8977.5,"d":"8,977.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":1995,"d":"1,995.00"},{"v":1995,"d":"1,995.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1995,"d":"1,995.00"},{"v":1995,"d":"1,995.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2460.5,"d":"2,460.50"},{"v":2460.5,"d":"2,460.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":2460.5,"d":"2,460.50"},{"v":2460.5,"d":"2,460.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":1995,"d":"1,995.00"},{"v":1995,"d":"1,995.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1995,"d":"1,995.00"},{"v":1995,"d":"1,995.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":1596,"d":"1,596.00"},{"v":1596,"d":"1,596.00"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1596,"d":"1,596.00"},{"v":1596,"d":"1,596.00"},{"v":0,"d":"0.00"}]
["    30209","    物业管理费",{"v":126670,"d":"126,670.00"},{"v":0,"d":"0.00"},{"v":126670,"d":"126,670.00"}]
["      ","      物业费",{"v":126670,"d":"126,670.00"},{"v":0,"d":"0.00"},{"v":126670,"d":"126,670.00"}]
["    30211","    差旅费",{"v":9509.5,"d":"9,509.50"},{"v":9509.5,"d":"9,509.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":9509.5,"d":"9,509.50"},{"v":9509.5,"d":"9,509.50"},{"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"}]
["      ","      日常人均办公经费",{"v":2850,"d":"2,850.00"},{"v":2850,"d":"2,850.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":1396.5,"d":"1,396.50"},{"v":1396.5,"d":"1,396.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":1396.5,"d":"1,396.50"},{"v":1396.5,"d":"1,396.50"},{"v":0,"d":"0.00"}]
["    30227","    委托业务费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      IS09001质量管理体系年审费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30230","    三公经费",{"v":5320,"d":"5,320.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":5320,"d":"5,320.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"}]
["  399","  其他支出（类）",{"v":220200,"d":"220,200.00"},{"v":0,"d":"0.00"},{"v":220200,"d":"220,200.00"}]
["    39999","    其他支出",{"v":220200,"d":"220,200.00"},{"v":0,"d":"0.00"},{"v":220200,"d":"220,200.00"}]
["      ","      大厅专项支出",{"v":214200,"d":"214,200.00"},{"v":0,"d":"0.00"},{"v":214200,"d":"214,200.00"}]
["      ","      监督员费用",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]

{"sheet":"三公经费4","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算:04表"]
["阎良区政务服务中心财政拨款“三公”经费支出预算表"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称","财政拨款安排的“三公”经费预算"]
[null,null,"合计","因公出国(境)费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
[null,"合计",{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["061","区政务服务中心",{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  061001","  区政务服务中心本级",{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":5320,"d":"5,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]