{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支总表1","收入总表2","支出总表3","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","政府性基金支出6（功能科目）","政府性基金支出7（经济科目）","三公经费表8","政府采购表9"],"not_rendered":{"external_links":1,"defined_names":16},"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":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年部门预算收支总表"]
[null,null,"单位"]
[{"$nulls":5},"单位：元"]
["收                              入",null,"支                             出"]
["项           目","2017年预算","功能分类","2017年预算","经济分类","2017年预算"]
["一、公共预算收入",{"v":8047566.5,"d":"8,047,566.50"},"一、一般公共服务",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":4271909.5,"d":"4,271,909.50"}]
["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":35583417,"d":"35,583,417.00"}]
["三、非税收入",{"v":35633000,"d":"35,633,000.00"},"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":25240,"d":"25,240.00"}]
["        政府性基金收入",{"v":34160000,"d":"34,160,000.00"},"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",{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":1473000,"d":"1,473,000.00"},"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":1473000,"d":"1,473,000.00"},"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":3800000,"d":"3,800,000.00"}]
["        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",{"v":0,"d":"0.00"}]
["        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":41210566.5,"d":"41,210,566.50"},"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":2470000,"d":"2,470,000.00"}]
["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",{"v":0,"d":"0.00"}]
[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":43680566.5,"d":"43,680,566.50"},"功能分类支出合计",{"v":43680566.5,"d":"43,680,566.50"},"经济分类支出总计",{"v":43680566.5,"d":"43,680,566.50"}]

{"sheet":"收入总表2","index":1,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[0,0,1,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年部门预算收入总表"]
[{"$nulls":4},"单位"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,8,9]
[null,"合计",{"v":43680566.5,"d":"43,680,566.50"},{"v":43680566.5,"d":"43,680,566.50"},{"v":9520566.5,"d":"9,520,566.50"},{"v":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["051","区建设和住房保障局",{"v":43680566.5,"d":"43,680,566.50"},{"v":43680566.5,"d":"43,680,566.50"},{"v":9520566.5,"d":"9,520,566.50"},{"v":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051001","  区建设和住房保障局本级",{"v":32532432.5,"d":"32,532,432.50"},{"v":32532432.5,"d":"32,532,432.50"},{"v":2942432.5,"d":"2,942,432.50"},{"v":29590000,"d":"29,590,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051001","  区建设和住房保障局本级",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"村镇助理员工资及办公费"]
["  051001","  区建设和住房保障局本级",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"办公费"]
["  051002","  区城建监察队",{"v":1842943,"d":"1,842,943.00"},{"v":1842943,"d":"1,842,943.00"},{"v":1842943,"d":"1,842,943.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051003","  区房产管理所",{"v":5135191,"d":"5,135,191.00"},{"v":5135191,"d":"5,135,191.00"},{"v":4735191,"d":"4,735,191.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051004","  区建筑管理服务中心",{"v":2470000,"d":"2,470,000.00"},{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表3","index":2,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[0,0,2,9],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年部门预算支出总表"]
[{"$nulls":4},"单位"]
[]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","其中：纳入财政专户管理的收费"]
["**","**",1,2,3,4,5,6,8,9]
[null,"合计",{"v":42207566.5,"d":"42,207,566.50"},{"v":42207566.5,"d":"42,207,566.50"},{"v":8047566.5,"d":"8,047,566.50"},{"v":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["051","区建设和住房保障局",{"v":42207566.5,"d":"42,207,566.50"},{"v":42207566.5,"d":"42,207,566.50"},{"v":8047566.5,"d":"8,047,566.50"},{"v":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051001","  区建设和住房保障局本级",{"v":32445432.5,"d":"32,445,432.50"},{"v":32445432.5,"d":"32,445,432.50"},{"v":2855432.5,"d":"2,855,432.50"},{"v":29590000,"d":"29,590,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051001","  区建设和住房保障局本级",{"v":700000,"d":"700,000.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"村镇助理员工资及办公费"]
["  051001","  区建设和住房保障局本级",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"办公费"]
["  051002","  区城建监察队",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051003","  区房产管理所",{"v":3925191,"d":"3,925,191.00"},{"v":3925191,"d":"3,925,191.00"},{"v":3525191,"d":"3,525,191.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  051004","  区建筑管理服务中心",{"v":2470000,"d":"2,470,000.00"},{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出4（功能科目）","index":3,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年一般公共预算支出表（按功能科目）"]
[]
[{"$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":8047566.5,"d":"8,047,566.50"},{"v":4647566.5,"d":"4,647,566.50"},{"v":3400000,"d":"3,400,000.00"}]
["051001","区建设和住房保障局本级",{"v":2855432.5,"d":"2,855,432.50"},{"v":1455432.5,"d":"1,455,432.50"},{"v":1400000,"d":"1,400,000.00"}]
["  212","  城乡社区支出",{"v":2855432.5,"d":"2,855,432.50"},{"v":1455432.5,"d":"1,455,432.50"},{"v":1400000,"d":"1,400,000.00"}]
["    21201","    城乡社区管理事务",{"v":2855432.5,"d":"2,855,432.50"},{"v":1455432.5,"d":"1,455,432.50"},{"v":1400000,"d":"1,400,000.00"}]
["      2120101","      行政运行（城乡社区管理事务）",{"v":1455432.5,"d":"1,455,432.50"},{"v":1455432.5,"d":"1,455,432.50"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["051002","区城建监察队",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"}]
["    21201","    城乡社区管理事务",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"}]
["051003","区房产管理所",{"v":3525191,"d":"3,525,191.00"},{"v":1525191,"d":"1,525,191.00"},{"v":2000000,"d":"2,000,000.00"}]
["  212","  城乡社区支出",{"v":3525191,"d":"3,525,191.00"},{"v":1525191,"d":"1,525,191.00"},{"v":2000000,"d":"2,000,000.00"}]
["    21201","    城乡社区管理事务",{"v":3525191,"d":"3,525,191.00"},{"v":1525191,"d":"1,525,191.00"},{"v":2000000,"d":"2,000,000.00"}]
["      2120107","      市政公用行业市场监管",{"v":3525191,"d":"3,525,191.00"},{"v":1525191,"d":"1,525,191.00"},{"v":2000000,"d":"2,000,000.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":89,"n_cols":6,"rows_kept":89,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017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":8047566.5,"d":"8,047,566.50"},{"v":4647566.5,"d":"4,647,566.50"},{"v":3400000,"d":"3,400,000.00"}]
["051001","区建设和住房保障局本级",{"v":2855432.5,"d":"2,855,432.50"},{"v":1455432.5,"d":"1,455,432.50"},{"v":1400000,"d":"1,400,000.00"}]
["  301","  工资福利支出",{"v":1268777.5,"d":"1,268,777.50"},{"v":1268777.5,"d":"1,268,777.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":513240,"d":"513,240.00"},{"v":513240,"d":"513,240.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":702296,"d":"702,296.00"},{"v":702296,"d":"702,296.00"},{"v":0,"d":"0.00"}]
["      30102","      津贴补贴",{"v":702296,"d":"702,296.00"},{"v":702296,"d":"702,296.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":43101.5,"d":"43,101.50"},{"v":43101.5,"d":"43,101.50"},{"v":0,"d":"0.00"}]
["      30103","      奖金",{"v":43101.5,"d":"43,101.50"},{"v":43101.5,"d":"43,101.50"},{"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"}]
["      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":186655,"d":"186,655.00"},{"v":186655,"d":"186,655.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":16672.5,"d":"16,672.50"},{"v":16672.5,"d":"16,672.50"},{"v":0,"d":"0.00"}]
["      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":3705,"d":"3,705.00"},{"v":3705,"d":"3,705.00"},{"v":0,"d":"0.00"}]
["      30202","      印刷费",{"v":3705,"d":"3,705.00"},{"v":3705,"d":"3,705.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":4569.5,"d":"4,569.50"},{"v":4569.5,"d":"4,569.50"},{"v":0,"d":"0.00"}]
["      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"}]
["      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"}]
["      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":113160,"d":"113,160.00"},{"v":113160,"d":"113,160.00"},{"v":0,"d":"0.00"}]
["      30210","      交通费",{"v":113160,"d":"113,160.00"},{"v":113160,"d":"113,160.00"},{"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"}]
["      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"}]
["      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"}]
["      30215","      会议费",{"v":2593.5,"d":"2,593.50"},{"v":2593.5,"d":"2,593.50"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":6045,"d":"6,045.00"},{"v":6045,"d":"6,045.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":6045,"d":"6,045.00"},{"v":6045,"d":"6,045.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":9880,"d":"9,880.00"},{"v":9880,"d":"9,880.00"},{"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"}]
["  310","  其他资本性支出（类）",{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["    31099","    其他资本性支出",{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["      31099","      其他资本性支出",{"v":1400000,"d":"1,400,000.00"},{"v":0,"d":"0.00"},{"v":1400000,"d":"1,400,000.00"}]
["051002","区城建监察队",{"v":1666943,"d":"1,666,943.00"},{"v":1666943,"d":"1,666,943.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":1512548,"d":"1,512,548.00"},{"v":1512548,"d":"1,512,548.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":626712,"d":"626,712.00"},{"v":626712,"d":"626,712.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":626712,"d":"626,712.00"},{"v":626712,"d":"626,712.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":885836,"d":"885,836.00"},{"v":885836,"d":"885,836.00"},{"v":0,"d":"0.00"}]
["      30107","      绩效工资",{"v":885836,"d":"885,836.00"},{"v":885836,"d":"885,836.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":154395,"d":"154,395.00"},{"v":154395,"d":"154,395.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":25080,"d":"25,080.00"},{"v":25080,"d":"25,080.00"},{"v":0,"d":"0.00"}]
["      30201","      办公费",{"v":25080,"d":"25,080.00"},{"v":25080,"d":"25,080.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":5434,"d":"5,434.00"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"}]
["      30202","      印刷费",{"v":5434,"d":"5,434.00"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":6897,"d":"6,897.00"},{"v":6897,"d":"6,897.00"},{"v":0,"d":"0.00"}]
["      30206","      电费",{"v":6897,"d":"6,897.00"},{"v":6897,"d":"6,897.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":5434,"d":"5,434.00"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"}]
["      30207","      邮电费",{"v":5434,"d":"5,434.00"},{"v":5434,"d":"5,434.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":5016,"d":"5,016.00"},{"v":5016,"d":"5,016.00"},{"v":0,"d":"0.00"}]
["      30208","      取暖费",{"v":5016,"d":"5,016.00"},{"v":5016,"d":"5,016.00"},{"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"}]
["      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":18392,"d":"18,392.00"},{"v":18392,"d":"18,392.00"},{"v":0,"d":"0.00"}]
["      30211","      差旅费",{"v":18392,"d":"18,392.00"},{"v":18392,"d":"18,392.00"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":9500,"d":"9,500.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"}]
["      30213","      维修(护)费",{"v":9500,"d":"9,500.00"},{"v":9500,"d":"9,500.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":3971,"d":"3,971.00"},{"v":3971,"d":"3,971.00"},{"v":0,"d":"0.00"}]
["      30215","      会议费",{"v":3971,"d":"3,971.00"},{"v":3971,"d":"3,971.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":5995,"d":"5,995.00"},{"v":5995,"d":"5,995.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":5995,"d":"5,995.00"},{"v":5995,"d":"5,995.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":60876,"d":"60,876.00"},{"v":60876,"d":"60,876.00"},{"v":0,"d":"0.00"}]
["      3023001","      车辆运行费",{"v":47500,"d":"47,500.00"},{"v":47500,"d":"47,500.00"},{"v":0,"d":"0.00"}]
["      3023002","      公务接待费",{"v":13376,"d":"13,376.00"},{"v":13376,"d":"13,376.00"},{"v":0,"d":"0.00"}]
["051003","区房产管理所",{"v":3525191,"d":"3,525,191.00"},{"v":1525191,"d":"1,525,191.00"},{"v":2000000,"d":"2,000,000.00"}]
["  301","  工资福利支出",{"v":1490584,"d":"1,490,584.00"},{"v":1490584,"d":"1,490,584.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":920568,"d":"920,568.00"},{"v":920568,"d":"920,568.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":920568,"d":"920,568.00"},{"v":920568,"d":"920,568.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":570016,"d":"570,016.00"},{"v":570016,"d":"570,016.00"},{"v":0,"d":"0.00"}]
["      30107","      绩效工资",{"v":570016,"d":"570,016.00"},{"v":570016,"d":"570,016.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":9367,"d":"9,367.00"},{"v":9367,"d":"9,367.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":9367,"d":"9,367.00"},{"v":9367,"d":"9,367.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":9367,"d":"9,367.00"},{"v":9367,"d":"9,367.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":25240,"d":"25,240.00"},{"v":25240,"d":"25,240.00"},{"v":0,"d":"0.00"}]
["    30302","    退休费",{"v":13840,"d":"13,840.00"},{"v":13840,"d":"13,840.00"},{"v":0,"d":"0.00"}]
["      30302","      退休费",{"v":13840,"d":"13,840.00"},{"v":13840,"d":"13,840.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["      30305","      生活补助",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["  310","  其他资本性支出（类）",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
["    31005","    基础设施建设",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]
["      31005","      基础设施建设",{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"}]

{"sheet":"政府性基金支出6（功能科目）","index":5,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年政府性基金支出表（按功能科目）"]
[null,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":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":34160000,"d":"34,160,000.00"}]
["051001","区建设和住房保障局本级",{"v":31290000,"d":"31,290,000.00"},{"v":0,"d":"0.00"},{"v":31290000,"d":"31,290,000.00"}]
["  212","  城乡社区支出",{"v":31290000,"d":"31,290,000.00"},{"v":0,"d":"0.00"},{"v":31290000,"d":"31,290,000.00"}]
["    21213","    城市基础设施配套费安排的支出",{"v":31290000,"d":"31,290,000.00"},{"v":0,"d":"0.00"},{"v":31290000,"d":"31,290,000.00"}]
["      2121399","      其他城市基础设施配套费安排的支出",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},"村镇助理员工资及办公费"]
["      2121399","      其他城市基础设施配套费安排的支出",{"v":29590000,"d":"29,590,000.00"},{"v":0,"d":"0.00"},{"v":29590000,"d":"29,590,000.00"}]
["      2121399","      其他城市基础设施配套费安排的支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"办公费"]
["051003","区房产管理所",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["  212","  城乡社区支出",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["    21213","    城市基础设施配套费安排的支出",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["      2121399","      其他城市基础设施配套费安排的支出",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["051004","区建筑管理服务中心",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["  215","  资源勘探信息等支出",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["    21561","    新型墙体材料专项基金支出",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["      2156199","      其他新型墙体材料专项基金支出",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良区建设和住房保障局2017年政府性基金支出表（按经济科目）"]
[]
[{"$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":34160000,"d":"34,160,000.00"},{"v":0,"d":"0.00"},{"v":34160000,"d":"34,160,000.00"}]
["051001","区建设和住房保障局本级",{"v":31290000,"d":"31,290,000.00"},{"v":0,"d":"0.00"},{"v":31290000,"d":"31,290,000.00"}]
["  302","  商品和服务支出",{"v":31290000,"d":"31,290,000.00"},{"v":0,"d":"0.00"},{"v":31290000,"d":"31,290,000.00"}]
["    30201","    办公费",{"v":8970000,"d":"8,970,000.00"},{"v":0,"d":"0.00"},{"v":8970000,"d":"8,970,000.00"}]
["      30201","      办公费",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},"办公费"]
["      30201","      办公费",{"v":7270000,"d":"7,270,000.00"},{"v":0,"d":"0.00"},{"v":7270000,"d":"7,270,000.00"}]
["      30201","      办公费",{"v":700000,"d":"700,000.00"},{"v":0,"d":"0.00"},{"v":700000,"d":"700,000.00"},"村镇助理员工资及办公费"]
["    30213","    维修(护)费",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["      30213","      维修(护)费",{"v":1050000,"d":"1,050,000.00"},{"v":0,"d":"0.00"},{"v":1050000,"d":"1,050,000.00"}]
["    30299","    其他商品和服务支出",{"v":21270000,"d":"21,270,000.00"},{"v":0,"d":"0.00"},{"v":21270000,"d":"21,270,000.00"}]
["      30299","      其他商品和服务支出",{"v":21270000,"d":"21,270,000.00"},{"v":0,"d":"0.00"},{"v":21270000,"d":"21,270,000.00"}]
["051003","区房产管理所",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["  310","  其他资本性支出（类）",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["    31005","    基础设施建设",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["      31005","      基础设施建设",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["051004","区建筑管理服务中心",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["  302","  商品和服务支出",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["    30233","    成本返还",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]
["      30233","      成本返还",{"v":2470000,"d":"2,470,000.00"},{"v":0,"d":"0.00"},{"v":2470000,"d":"2,470,000.00"}]

{"sheet":"三公经费表8","index":7,"n_rows":11,"n_cols":8,"rows_kept":11,"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]],"flags":["formulas_cached_only"]}
["阎良区建设和住房保障局2017年三公经费表",null,null,"单位"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":130756,"d":"130,756.00"},{"v":0,"d":"0.00"},{"v":23256,"d":"23,256.00"},{"v":107500,"d":"107,500.00"},{"v":0,"d":"0.00"},{"v":113500,"d":"113,500.00"}]
["051","区建设和住房保障局",{"v":130756,"d":"130,756.00"},{"v":0,"d":"0.00"},{"v":23256,"d":"23,256.00"},{"v":107500,"d":"107,500.00"},{"v":0,"d":"0.00"},{"v":113500,"d":"113,500.00"}]
["  051001","  区建设和住房保障局本级",{"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":"0.00"},{"v":0,"d":"0.00"}]
["  051002","区城建监察队",{"v":60876,"d":"60,876.00"},{"v":0,"d":"0.00"},{"v":13376,"d":"13,376.00"},{"v":47500,"d":"47,500.00"},{"v":0,"d":"0.00"},{"v":47500,"d":"47,500.00"}]
["051003","区房产管理所",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},null,{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["051004","区建筑管理服务中心",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},null,{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]

{"sheet":"政府采购表9","index":8,"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"]}
["阎良区建设和住房保障局2017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"]