{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["收支总表1","支出总表2","支出总表3","三公经费4","政府采购表5"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["阎良区安监局部门预算收支总表"]
[{"$nulls":5},"单位：万元"]
["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",129.62,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",113.06]
["    (一)一般公共预算拨款",129.62,"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",104.03]
["    (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",9.03]
["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",16.56]
["     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",16.56]
["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":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",129.62]
["      ",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",129.62,"功能分类支出合计",129.62,"经济分类支出总计",129.62]

{"sheet":"支出总表2","index":1,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["阎良区安监局部门预算财政拨款支出预算表（按功能科目分）"]
[{"$nulls":5},"单位：万元"]
["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":129.61675,"d":"129.62"},{"v":113.06075,"d":"113.06"},{"v":16.556,"d":"16.56"}]
["057001","区安全生产监督管理局本级",{"v":90.49015,"d":"90.49"},{"v":73.93415,"d":"73.93"},{"v":16.556,"d":"16.56"}]
["  215","  资源勘探信息等支出",{"v":90.49015,"d":"90.49"},{"v":73.93415,"d":"73.93"},{"v":16.556,"d":"16.56"}]
["    21506","    资源勘探信息等支出",{"v":90.49015,"d":"90.49"},{"v":73.93415,"d":"73.93"},{"v":16.556,"d":"16.56"}]
["      2150601","      行政运行（安全生产监管）",{"v":73.93415,"d":"73.93"},{"v":73.93415,"d":"73.93"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":67.47415,"d":"67.47"},{"v":67.47415,"d":"67.47"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":3.382,"d":"3.38"},{"v":3.382,"d":"3.38"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":3.078,"d":"3.08"},{"v":3.078,"d":"3.08"},{"v":0,"d":"0.00"}]
["      2150602","      一般行政管理事务（安全生产监管）",{"v":13.056,"d":"13.06"},{"v":0,"d":"0.00"},{"v":13.056,"d":"13.06"}]
["        ","        安全生产专项补贴",{"v":1.056,"d":"1.06"},{"v":0,"d":"0.00"},{"v":1.056,"d":"1.06"}]
["        ","        安全生产专项经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["      2150606","      应急救援支出",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["        ","        应急救援演练",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      2150699","      其他安全生产监管支出",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["        ","        铁路道口管理",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["057002","区安全生产执法监察队",{"v":39.1266,"d":"39.13"},{"v":39.1266,"d":"39.13"},{"v":0,"d":"0.00"}]
["  215","  资源勘探信息等支出",{"v":39.1266,"d":"39.13"},{"v":39.1266,"d":"39.13"},{"v":0,"d":"0.00"}]
["    21506","    资源勘探信息等支出",{"v":39.1266,"d":"39.13"},{"v":39.1266,"d":"39.13"},{"v":0,"d":"0.00"}]
["      2150699","      其他安全生产监管支出",{"v":39.1266,"d":"39.13"},{"v":39.1266,"d":"39.13"},{"v":0,"d":"0.00"}]
["        ","        日常人均办公经费",{"v":2.2002,"d":"2.20"},{"v":2.2002,"d":"2.20"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":0.3648,"d":"0.36"},{"v":0.3648,"d":"0.36"},{"v":0,"d":"0.00"}]
["        ","        统发工资",{"v":36.5616,"d":"36.56"},{"v":36.5616,"d":"36.56"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表3","index":2,"n_rows":64,"n_cols":6,"rows_kept":64,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["阎良区安监局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：万元"]
["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":129.61675,"d":"129.62"},{"v":113.06075,"d":"113.06"},{"v":16.556,"d":"16.56"}]
["057001","区安全生产监督管理局本级",{"v":90.49015,"d":"90.49"},{"v":73.93415,"d":"73.93"},{"v":16.556,"d":"16.56"}]
["  301","  工资福利支出",{"v":67.47415,"d":"67.47"},{"v":67.47415,"d":"67.47"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",26.52,26.52,{"v":0,"d":"0.00"}]
["      ","      统发工资",26.52,26.52,{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":38.1776,"d":"38.18"},{"v":38.1776,"d":"38.18"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":38.1776,"d":"38.18"},{"v":38.1776,"d":"38.18"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":2.23055,"d":"2.23"},{"v":2.23055,"d":"2.23"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":2.23055,"d":"2.23"},{"v":2.23055,"d":"2.23"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":0.546,"d":"0.55"},{"v":0.546,"d":"0.55"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":0.546,"d":"0.55"},{"v":0.546,"d":"0.55"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":23.016,"d":"23.02"},6.46,{"v":16.556,"d":"16.56"}]
["    30201","    办公费",{"v":0.89775,"d":"0.90"},{"v":0.89775,"d":"0.90"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.89775,"d":"0.90"},{"v":0.89775,"d":"0.90"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":0.1995,"d":"0.20"},{"v":0.1995,"d":"0.20"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1995,"d":"0.20"},{"v":0.1995,"d":"0.20"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":0.24605,"d":"0.25"},{"v":0.24605,"d":"0.25"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.24605,"d":"0.25"},{"v":0.24605,"d":"0.25"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":0.1995,"d":"0.20"},{"v":0.1995,"d":"0.20"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1995,"d":"0.20"},{"v":0.1995,"d":"0.20"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":0.1596,"d":"0.16"},{"v":0.1596,"d":"0.16"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1596,"d":"0.16"},{"v":0.1596,"d":"0.16"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":0.95095,"d":"0.95"},{"v":0.95095,"d":"0.95"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.95095,"d":"0.95"},{"v":0.95095,"d":"0.95"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":0.285,"d":"0.29"},{"v":0.285,"d":"0.29"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.285,"d":"0.29"},{"v":0.285,"d":"0.29"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":0.13965,"d":"0.14"},{"v":0.13965,"d":"0.14"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.13965,"d":"0.14"},{"v":0.13965,"d":"0.14"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":3.382,"d":"3.38"},{"v":3.382,"d":"3.38"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":3.382,"d":"3.38"},{"v":3.382,"d":"3.38"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":16.556,"d":"16.56"},{"v":0,"d":"0.00"},{"v":16.556,"d":"16.56"}]
["      ","      铁路道口管理",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["      ","      安全生产专项补贴",{"v":1.056,"d":"1.06"},{"v":0,"d":"0.00"},{"v":1.056,"d":"1.06"}]
["      ","      应急救援演练",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      安全生产专项经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["057002","区安全生产执法监察队",{"v":39.1266,"d":"39.13"},{"v":39.1266,"d":"39.13"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":36.5616,"d":"36.56"},{"v":36.5616,"d":"36.56"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":13.416,"d":"13.42"},{"v":13.416,"d":"13.42"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":13.416,"d":"13.42"},{"v":13.416,"d":"13.42"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":23.1456,"d":"23.15"},{"v":23.1456,"d":"23.15"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":23.1456,"d":"23.15"},{"v":23.1456,"d":"23.15"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":2.565,"d":"2.57"},{"v":2.565,"d":"2.57"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":0.684,"d":"0.68"},{"v":0.684,"d":"0.68"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.684,"d":"0.68"},{"v":0.684,"d":"0.68"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":0.1482,"d":"0.15"},{"v":0.1482,"d":"0.15"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1482,"d":"0.15"},{"v":0.1482,"d":"0.15"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":0.1881,"d":"0.19"},{"v":0.1881,"d":"0.19"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1881,"d":"0.19"},{"v":0.1881,"d":"0.19"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":0.1482,"d":"0.15"},{"v":0.1482,"d":"0.15"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1482,"d":"0.15"},{"v":0.1482,"d":"0.15"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":0.1368,"d":"0.14"},{"v":0.1368,"d":"0.14"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1368,"d":"0.14"},{"v":0.1368,"d":"0.14"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":0.5016,"d":"0.50"},{"v":0.5016,"d":"0.50"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.5016,"d":"0.50"},{"v":0.5016,"d":"0.50"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":0.285,"d":"0.29"},{"v":0.285,"d":"0.29"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.285,"d":"0.29"},{"v":0.285,"d":"0.29"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":0.1083,"d":"0.11"},{"v":0.1083,"d":"0.11"},{"v":0,"d":"0.00"}]
["      ","      日常人均办公经费",{"v":0.1083,"d":"0.11"},{"v":0.1083,"d":"0.11"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":0.3648,"d":"0.36"},{"v":0.3648,"d":"0.36"},{"v":0,"d":"0.00"}]
["      ","      三公经费",{"v":0.3648,"d":"0.36"},{"v":0.3648,"d":"0.36"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费4","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,0,0,7],[2,2,2,7],[3,5,3,7]],"flags":["formulas_cached_only"]}
["阎良区安监局财政拨款“三公”经费支出预算表"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称","财政拨款安排的“三公”经费预算"]
[null,null,"合计","因公出国(境)费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置经费","公务用车运行维护费"]
[null,"合计",3.7468,0,0.8968,2.85,0,2.85]
["057","区安全生产监督管理局",3.7468,0,0.8968,2.85,0,2.85]
["  057002","  区安全生产执法监察队",0.3648,0,0.3648,0,0,0]
["  057001","  区安全生产监督管理局本级",3.382,0,0.532,2.85,0,2.85]

{"sheet":"政府采购表5","index":4,"n_rows":4,"n_cols":11,"rows_kept":4,"merged":[[0,0,0,10],[2,0,2,2]],"flags":["formulas_cached_only"]}
["阎良区安监局部门预算财政拨款安排的政府采购（资产配置/采购时间）预算表"]
[null,null,"",{"$nulls":7},"单位：万元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]