{"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"]}
["阎良区粮食局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":3134361,"d":"3,134,361.00"},"一、一般公共服务",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":1429101,"d":"1,429,101.00"}]
["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":572460,"d":"572,460.00"}]
["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":22800,"d":"22,800.00"}]
["        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",{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"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":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",{"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":0,"d":"0.00"},"十二、其他支出",{"v":1110000,"d":"1,110,000.00"}]
["        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",{"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":3134361,"d":"3,134,361.00"}]
[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":3134361,"d":"3,134,361.00"},"功能分类支出合计",{"v":3134361,"d":"3,134,361.00"},"经济分类支出总计",{"v":3134361,"d":"3,134,361.00"}]

{"sheet":"收入总表2","index":1,"n_rows":9,"n_cols":10,"rows_kept":9,"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"]}
["阎良区粮食局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":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065","区粮食局",{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065001","区粮食局本级",{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"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":2,"n_rows":10,"n_cols":10,"rows_kept":10,"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"]}
["阎良区粮食局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":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065","区粮食局",{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065001","区粮食局本级",{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":3134361,"d":"3,134,361.00"},{"v":0,"d":"0.00"},{"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":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区粮食局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":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["065","区粮食局",{"v":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["065001","区粮食局本级",{"v":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["222","粮油物资储备支出",{"v":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["22201","粮油事务",{"v":2024361,"d":"2,024,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":490000,"d":"490,000.00"}]
["2220101","行政运行",{"v":1534363,"d":"1,534,363.00"},{"v":1534361,"d":"1,534,361.00"},{"v":0,"d":"0.00"}]
[null,"日常人均办公费",{"v":71060,"d":"71,060.00"},{"v":71060,"d":"71,060.00"},{"v":0,"d":"0.00"}]
[null,"统发工资",{"v":1429101,"d":"1,429,101.00"},{"v":1429101,"d":"1,429,101.00"},{"v":0,"d":"0.00"}]
[null,"三公经费",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
[null,"对个人和家庭的补助",{"v":22800,"d":"22,800.00"},{"v":22800,"d":"22,800.00"},{"v":0,"d":"0.00"}]
["2220106","粮食专项业务活动",{"v":490000,"d":"490,000.00"},{"v":0,"d":"0.00"},{"v":490000,"d":"490,000.00"}]
[null,"储备粮管理费",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
[null,"粮管所经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"放心馒头扶持基金",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
[null,"粮食收购专项经费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["22204","粮油储备",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"}]
["2220403","储备粮油（库）建设",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":53,"n_cols":6,"rows_kept":53,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区粮食局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":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["065","区粮食局",{"v":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["065001","区粮食局本级",{"v":3134361,"d":"3,134,361.00"},{"v":1534361,"d":"1,534,361.00"},{"v":1600000,"d":"1,600,000.00"}]
["301","工资福利支出",{"v":1429101,"d":"1,429,101.00"},{"v":1429101,"d":"1,429,101.00"},{"v":0,"d":"0.00"}]
["30101","基本工资",{"v":558708,"d":"558,708.00"},{"v":558708,"d":"558,708.00"},{"v":0,"d":"0.00"}]
["30102","基本工资",{"v":558708,"d":"558,708.00"},{"v":558708,"d":"558,708.00"},{"v":0,"d":"0.00"}]
["30102","津贴补贴",{"v":417536,"d":"417,536.00"},{"v":417536,"d":"417,536.00"},{"v":0,"d":"0.00"}]
["30103","津贴补贴",{"v":417536,"d":"417,536.00"},{"v":417536,"d":"417,536.00"},{"v":0,"d":"0.00"}]
["30103","奖金",{"v":26577,"d":"26,577.00"},{"v":26577,"d":"26,577.00"},{"v":0,"d":"0.00"}]
["30104","奖金",{"v":26577,"d":"26,577.00"},{"v":26577,"d":"26,577.00"},{"v":0,"d":"0.00"}]
["30107","绩效工资",{"v":331780,"d":"331,780.00"},{"v":331780,"d":"331,780.00"},{"v":0,"d":"0.00"}]
["30108","绩效工资",{"v":331780,"d":"331,780.00"},{"v":331780,"d":"331,780.00"},{"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"}]
["30119","下乡费",{"v":5460,"d":"5,460.00"},{"v":5460,"d":"5,460.00"},{"v":0,"d":"0.00"}]
[null,"交通费",{"v":89040,"d":"89,040.00"},{"v":89040,"d":"89,040.00"},{"v":0,"d":"0.00"}]
[null,"交通费",{"v":89040,"d":"89,040.00"},{"v":89040,"d":"89,040.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":82460,"d":"82,460.00"},{"v":82460,"d":"82,460.00"},{"v":0,"d":"0.00"}]
["30201","办公费",{"v":19238,"d":"19,238.00"},{"v":19238,"d":"19,238.00"},{"v":0,"d":"0.00"}]
["30202","办公费",{"v":19238,"d":"19,238.00"},{"v":19238,"d":"19,238.00"},{"v":0,"d":"0.00"}]
["30202","印刷费",{"v":4275,"d":"4,275.00"},{"v":4275,"d":"4,275.00"},{"v":0,"d":"0.00"}]
["30203","印刷费",{"v":4275,"d":"4,275.00"},{"v":4275,"d":"4,275.00"},{"v":0,"d":"0.00"}]
["30206","电费",{"v":5273,"d":"5,273.00"},{"v":5273,"d":"5,273.00"},{"v":0,"d":"0.00"}]
["30207","电费",{"v":5273,"d":"5,273.00"},{"v":5273,"d":"5,273.00"},{"v":0,"d":"0.00"}]
["30207","邮电费",{"v":4275,"d":"4,275.00"},{"v":4275,"d":"4,275.00"},{"v":0,"d":"0.00"}]
["30208","邮电费",{"v":4275,"d":"4,275.00"},{"v":4275,"d":"4,275.00"},{"v":0,"d":"0.00"}]
["30208","取暖费",{"v":3420,"d":"3,420.00"},{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.00"}]
["30209","取暖费",{"v":3420,"d":"3,420.00"},{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.00"}]
["30211","差旅费",{"v":20378,"d":"20,378.00"},{"v":20378,"d":"20,378.00"},{"v":0,"d":"0.00"}]
["30212","差旅费",{"v":20378,"d":"20,378.00"},{"v":20378,"d":"20,378.00"},{"v":0,"d":"0.00"}]
["30213","维护（修）费",{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":0,"d":"0.00"}]
["30214","维护（修）费",{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":0,"d":"0.00"}]
["30215","会议费",{"v":2991,"d":"2,991.00"},{"v":2991,"d":"2,991.00"},{"v":0,"d":"0.00"}]
["30216","会议费",{"v":2991,"d":"2,991.00"},{"v":2991,"d":"2,991.00"},{"v":0,"d":"0.00"}]
["30217","公务接待费",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["30218","公务接待费",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["30228","工会经费",{"v":5510,"d":"5,510.00"},{"v":5510,"d":"5,510.00"},{"v":0,"d":"0.00"}]
["30229","工会经费",{"v":5510,"d":"5,510.00"},{"v":5510,"d":"5,510.00"},{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",{"v":22800,"d":"22,800.00"},{"v":22800,"d":"22,800.00"},{"v":0,"d":"0.00"}]
["30305","生活补助",{"v":22800,"d":"22,800.00"},{"v":22800,"d":"22,800.00"},{"v":0,"d":"0.00"}]
["30306","生活补助",{"v":22800,"d":"22,800.00"},{"v":22800,"d":"22,800.00"},{"v":0,"d":"0.00"}]
["30299","其他商品和服务支出",{"v":490000,"d":"490,000.00"},{"v":0,"d":"0.00"},{"v":490000,"d":"490,000.00"}]
[null,"储备粮管理费",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
[null,"粮食收购专项经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"粮管所经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"放心馒头扶持基金",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["399","其他支出（类）",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"}]
["39999","其他支出",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"}]
[null,"区级储备",{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1,110,000.00"}]

{"sheet":"政府性基金支出6（功能科目）","index":5,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区粮食局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,null,"无","无","无"]

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良区粮食局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,null,"无","无","无","无"]

{"sheet":"三公经费表8","index":7,"n_rows":8,"n_cols":8,"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]],"flags":["formulas_cached_only"]}
["阎良区粮食局2017年三公经费支出预算表",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":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065","区粮食局",{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["065001","区粮食局本级",{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表9","index":8,"n_rows":6,"n_cols":10,"rows_kept":6,"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"]}
["阎良区粮食局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"]
["类","款","项",null,null,"无","无","无","无","无"]