{"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"]}
["阎良区民政局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":29555809.5,"d":"29,555,809.50"},"一、一般公共服务",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":2514831.5,"d":"2,514,831.50"}]
["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":1665392,"d":"1,665,392.00"}]
["三、非税收入",{"v":300000,"d":"300,000.00"},"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":25162086,"d":"25,162,086.00"}]
["        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":300000,"d":"300,000.00"},"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":300000,"d":"300,000.00"},"八、社会保障和就业",{"v":28855809.5,"d":"28,855,809.50"},"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":513500,"d":"513,500.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"十、医疗卫生",{"v":1000000,"d":"1,000,000.00"},"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":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",{"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":29855809.5,"d":"29,855,809.50"},"功能分类支出合计",{"v":29855809.5,"d":"29,855,809.50"},"经济分类支出总计",{"v":29855809.5,"d":"29,855,809.50"}]

{"sheet":"收入总表2","index":1,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[0,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["阎良区民政局2017年部门预算收入总表"]
[{"$nulls":4},"单位"]
[{"$nulls":8},"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"]
[{"$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]
[null,"合计",{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["043","区民政局",{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":216000,"d":"216,000.00"},{"v":216000,"d":"216,000.00"},{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1781571.5,"d":"1,781,571.50"},{"v":1781571.5,"d":"1,781,571.50"},{"v":1781571.5,"d":"1,781,571.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":145200,"d":"145,200.00"},{"v":145200,"d":"145,200.00"},{"v":145200,"d":"145,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":133500,"d":"133,500.00"},{"v":133500,"d":"133,500.00"},{"v":133500,"d":"133,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":9000000,"d":"9,000,000.00"},{"v":9000000,"d":"9,000,000.00"},{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":78000,"d":"78,000.00"},{"v":78000,"d":"78,000.00"},{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1046500,"d":"1,046,500.00"},{"v":1046500,"d":"1,046,500.00"},{"v":1046500,"d":"1,046,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":484416,"d":"484,416.00"},{"v":484416,"d":"484,416.00"},{"v":484416,"d":"484,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":54096,"d":"54,096.00"},{"v":54096,"d":"54,096.00"},{"v":54096,"d":"54,096.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":85360,"d":"85,360.00"},{"v":85360,"d":"85,360.00"},{"v":85360,"d":"85,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":51750,"d":"51,750.00"},{"v":51750,"d":"51,750.00"},{"v":51750,"d":"51,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1940060,"d":"1,940,060.00"},{"v":1940060,"d":"1,940,060.00"},{"v":1940060,"d":"1,940,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043002","  区救助站",{"v":203964,"d":"203,964.00"},{"v":203964,"d":"203,964.00"},{"v":203964,"d":"203,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043002","  区救助站",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043003","  区殡葬管理所",{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043003","  区殡葬管理所",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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":42,"n_cols":9,"rows_kept":42,"merged":[[0,0,2,8],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["阎良区民政局2017年部门预算支出总表"]
[{"$nulls":4},"单位"]
[]
[{"$nulls":8},"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"]
[{"$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]
[null,"合计",{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["043","区民政局",{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":29855809.5,"d":"29,855,809.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":216000,"d":"216,000.00"},{"v":216000,"d":"216,000.00"},{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1781571.5,"d":"1,781,571.50"},{"v":1781571.5,"d":"1,781,571.50"},{"v":1781571.5,"d":"1,781,571.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":145200,"d":"145,200.00"},{"v":145200,"d":"145,200.00"},{"v":145200,"d":"145,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"v":230400,"d":"230,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":484416,"d":"484,416.00"},{"v":484416,"d":"484,416.00"},{"v":484416,"d":"484,416.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"},{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":133500,"d":"133,500.00"},{"v":133500,"d":"133,500.00"},{"v":133500,"d":"133,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":9000000,"d":"9,000,000.00"},{"v":9000000,"d":"9,000,000.00"},{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":78000,"d":"78,000.00"},{"v":78000,"d":"78,000.00"},{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1046500,"d":"1,046,500.00"},{"v":1046500,"d":"1,046,500.00"},{"v":1046500,"d":"1,046,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":54096,"d":"54,096.00"},{"v":54096,"d":"54,096.00"},{"v":54096,"d":"54,096.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":85360,"d":"85,360.00"},{"v":85360,"d":"85,360.00"},{"v":85360,"d":"85,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":51750,"d":"51,750.00"},{"v":51750,"d":"51,750.00"},{"v":51750,"d":"51,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"},{"v":5500000,"d":"5,500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":1940060,"d":"1,940,060.00"},{"v":1940060,"d":"1,940,060.00"},{"v":1940060,"d":"1,940,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043001","  区民政局本级",{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043002","  区救助站",{"v":203964,"d":"203,964.00"},{"v":203964,"d":"203,964.00"},{"v":203964,"d":"203,964.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043002","  区救助站",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043003","  区殡葬管理所",{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  043003","  区殡葬管理所",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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":62,"n_cols":5,"rows_kept":62,"merged":[[0,0,1,4]],"flags":["formulas_cached_only"]}
["阎良区民政局2017年一般公共预算支出表（按功能科目）"]
[]
[{"$nulls":4},"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"]
["**","**",1,2,3]
[null,"合计",{"v":29855809.5,"d":"29,855,809.50"},{"v":2882527.5,"d":"2,882,527.50"},{"v":26973282,"d":"26,973,282.00"}]
["043001","区民政局本级",{"v":28611353.5,"d":"28,611,353.50"},{"v":1774571.5,"d":"1,774,571.50"},{"v":26836782,"d":"26,836,782.00"}]
["  208","  社会保障和就业支出",{"v":27611353.5,"d":"27,611,353.50"},{"v":1774571.5,"d":"1,774,571.50"},{"v":25836782,"d":"25,836,782.00"}]
["    20802","    民政管理事务",{"v":12513507.5,"d":"12,513,507.50"},{"v":1774571.5,"d":"1,774,571.50"},{"v":10738936,"d":"10,738,936.00"}]
["      2080201","      行政运行（民政管理事务）",{"v":1774571.5,"d":"1,774,571.50"},{"v":1774571.5,"d":"1,774,571.50"},{"v":0,"d":"0.00"}]
["      2080202","      一般行政管理事务（民政管理事务）",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["      2080205","      老龄事务",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["      2080205","      老龄事务",{"v":5500000,"d":"5,500,000.00"},{"v":0,"d":"0.00"},{"v":5500000,"d":"5,500,000.00"}]
["      2080205","      老龄事务",{"v":145200,"d":"145,200.00"},{"v":0,"d":"0.00"},{"v":145200,"d":"145,200.00"}]
["      2080208","      基层政权和社区建设",{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"}]
["      2080208","      基层政权和社区建设",{"v":484416,"d":"484,416.00"},{"v":0,"d":"0.00"},{"v":484416,"d":"484,416.00"}]
["      2080208","      基层政权和社区建设",{"v":1940060,"d":"1,940,060.00"},{"v":0,"d":"0.00"},{"v":1940060,"d":"1,940,060.00"}]
["      2080208","      基层政权和社区建设",{"v":1046500,"d":"1,046,500.00"},{"v":0,"d":"0.00"},{"v":1046500,"d":"1,046,500.00"}]
["      2080208","      基层政权和社区建设",{"v":230400,"d":"230,400.00"},{"v":0,"d":"0.00"},{"v":230400,"d":"230,400.00"}]
["      2080299","      其他民政管理事务支出",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      2080299","      其他民政管理事务支出",{"v":85360,"d":"85,360.00"},{"v":0,"d":"0.00"},{"v":85360,"d":"85,360.00"}]
["      2080299","      其他民政管理事务支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      2080299","      其他民政管理事务支出",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["    20808","    抚恤",{"v":4480000,"d":"4,480,000.00"},{"v":0,"d":"0.00"},{"v":4480000,"d":"4,480,000.00"}]
["      2080805","      义务兵优待",{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"}]
["      2080805","      义务兵优待",{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},{"v":3550000,"d":"3,550,000.00"}]
["      2080805","      义务兵优待",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["    20809","    退役安置",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["      2080904","      退役士兵管理教育",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["    20810","    社会福利",{"v":54096,"d":"54,096.00"},{"v":0,"d":"0.00"},{"v":54096,"d":"54,096.00"}]
["      2081099","      其他社会福利支出",{"v":54096,"d":"54,096.00"},{"v":0,"d":"0.00"},{"v":54096,"d":"54,096.00"}]
["    20815","    自然灾害生活救助",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      2081502","      地方自然灾害生活补助",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    20819","    最低生活保障",{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":9000000,"d":"9,000,000.00"}]
["      2081902","      农村最低生活保障金支出",{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":9000000,"d":"9,000,000.00"}]
["    20821","    特困人员供养",{"v":1086500,"d":"1,086,500.00"},{"v":0,"d":"0.00"},{"v":1086500,"d":"1,086,500.00"}]
["      2082101","      城市特困人员供养支出",{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":78000,"d":"78,000.00"}]
["      2082102","      农村五保供养支出",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["      2082102","      农村五保供养支出",{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"}]
["      2082102","      农村五保供养支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      2082102","      农村五保供养支出",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["    20825","    其他生活救助",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["      2082502","      其他农村生活救助",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["    20899","    其他社会保障和就业支出",{"v":185250,"d":"185,250.00"},{"v":0,"d":"0.00"},{"v":185250,"d":"185,250.00"}]
["      2089901","      其他社会保障和就业支出",{"v":51750,"d":"51,750.00"},{"v":0,"d":"0.00"},{"v":51750,"d":"51,750.00"}]
["      2089901","      其他社会保障和就业支出",{"v":133500,"d":"133,500.00"},{"v":0,"d":"0.00"},{"v":133500,"d":"133,500.00"}]
["  210","  医疗卫生计划生育支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["    21005","    医疗保障",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["      2100509","      城乡医疗救助",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["043002","区救助站",{"v":233964,"d":"233,964.00"},{"v":197464,"d":"197,464.00"},{"v":36500,"d":"36,500.00"}]
["  208","  社会保障和就业支出",{"v":233964,"d":"233,964.00"},{"v":197464,"d":"197,464.00"},{"v":36500,"d":"36,500.00"}]
["    20802","    民政管理事务",{"v":203964,"d":"203,964.00"},{"v":197464,"d":"197,464.00"},{"v":6500,"d":"6,500.00"}]
["      2080202","      一般行政管理事务（民政管理事务）",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["      2080299","      其他民政管理事务支出",{"v":197464,"d":"197,464.00"},{"v":197464,"d":"197,464.00"},{"v":0,"d":"0.00"}]
["    20820","    临时救助",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      2082002","      流浪乞讨人员救助支出",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["043003","区殡葬管理所",{"v":1010492,"d":"1,010,492.00"},{"v":910492,"d":"910,492.00"},{"v":100000,"d":"100,000.00"}]
["  208","  社会保障和就业支出",{"v":1010492,"d":"1,010,492.00"},{"v":910492,"d":"910,492.00"},{"v":100000,"d":"100,000.00"}]
["    20802","    民政管理事务",{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":910492,"d":"910,492.00"},{"v":910492,"d":"910,492.00"},{"v":0,"d":"0.00"}]
["    20810","    社会福利",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      2081004","      殡葬",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":142,"n_cols":5,"rows_kept":142,"merged":[[0,0,1,4]],"flags":["formulas_cached_only"]}
["阎良区民政局2017年一般公共预算支出表（按经济科目）",null,"单位"]
[]
[]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":29855809.5,"d":"29,855,809.50"},{"v":2882527.5,"d":"2,882,527.50"},{"v":26973282,"d":"26,973,282.00"}]
["043001","区民政局本级",{"v":28611353.5,"d":"28,611,353.50"},{"v":1774571.5,"d":"1,774,571.50"},{"v":26836782,"d":"26,836,782.00"}]
["  301","  工资福利支出",{"v":1524261.5,"d":"1,524,261.50"},{"v":1524261.5,"d":"1,524,261.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":625932,"d":"625,932.00"},{"v":625932,"d":"625,932.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":625932,"d":"625,932.00"},{"v":625932,"d":"625,932.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":834042,"d":"834,042.00"},{"v":834042,"d":"834,042.00"},{"v":0,"d":"0.00"}]
["      30102","      津贴补贴",{"v":834042,"d":"834,042.00"},{"v":834042,"d":"834,042.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":52587.5,"d":"52,587.50"},{"v":52587.5,"d":"52,587.50"},{"v":0,"d":"0.00"}]
["      30103","      奖金",{"v":52587.5,"d":"52,587.50"},{"v":52587.5,"d":"52,587.50"},{"v":0,"d":"0.00"}]
["    30118","    下乡费",{"v":11700,"d":"11,700.00"},{"v":11700,"d":"11,700.00"},{"v":0,"d":"0.00"}]
["      30118","      下乡费",{"v":11700,"d":"11,700.00"},{"v":11700,"d":"11,700.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1448006,"d":"1,448,006.00"},{"v":217910,"d":"217,910.00"},{"v":1230096,"d":"1,230,096.00"}]
["    30201","    办公费",{"v":829237.5,"d":"829,237.50"},{"v":19237.5,"d":"19,237.50"},{"v":810000,"d":"810,000.00"}]
["      30201","      办公费",{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"}]
["      30201","      办公费",{"v":19237.5,"d":"19,237.50"},{"v":19237.5,"d":"19,237.50"},{"v":0,"d":"0.00"}]
["      30201","      办公费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["    30202","    印刷费",{"v":4275,"d":"4,275.00"},{"v":4275,"d":"4,275.00"},{"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"}]
["    30206","    电费",{"v":5272.5,"d":"5,272.50"},{"v":5272.5,"d":"5,272.50"},{"v":0,"d":"0.00"}]
["      30206","      电费",{"v":5272.5,"d":"5,272.50"},{"v":5272.5,"d":"5,272.50"},{"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"}]
["      30207","      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"}]
["      30208","      取暖费",{"v":3420,"d":"3,420.00"},{"v":3420,"d":"3,420.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":134520,"d":"134,520.00"},{"v":134520,"d":"134,520.00"},{"v":0,"d":"0.00"}]
["      30210","      交通费",{"v":134520,"d":"134,520.00"},{"v":134520,"d":"134,520.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":20377.5,"d":"20,377.50"},{"v":20377.5,"d":"20,377.50"},{"v":0,"d":"0.00"}]
["      30211","      差旅费",{"v":20377.5,"d":"20,377.50"},{"v":20377.5,"d":"20,377.50"},{"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":2992.5,"d":"2,992.50"},{"v":2992.5,"d":"2,992.50"},{"v":0,"d":"0.00"}]
["      30215","      会议费",{"v":2992.5,"d":"2,992.50"},{"v":2992.5,"d":"2,992.50"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["      30216","      培训费",{"v":66000,"d":"66,000.00"},{"v":0,"d":"0.00"},{"v":66000,"d":"66,000.00"}]
["    30226","    劳务费",{"v":354096,"d":"354,096.00"},{"v":0,"d":"0.00"},{"v":354096,"d":"354,096.00"}]
["      30226","      劳务费",{"v":354096,"d":"354,096.00"},{"v":0,"d":"0.00"},{"v":354096,"d":"354,096.00"}]
["    30228","    工会经费",{"v":6440,"d":"6,440.00"},{"v":6440,"d":"6,440.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":6440,"d":"6,440.00"},{"v":6440,"d":"6,440.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["      3023002","      公务接待费",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":25132086,"d":"25,132,086.00"},{"v":32400,"d":"32,400.00"},{"v":25099686,"d":"25,099,686.00"}]
["    30301","    离休费",{"v":85360,"d":"85,360.00"},{"v":0,"d":"0.00"},{"v":85360,"d":"85,360.00"}]
["      30301","      离休费",{"v":85360,"d":"85,360.00"},{"v":0,"d":"0.00"},{"v":85360,"d":"85,360.00"}]
["    30305","    生活补助",{"v":23622976,"d":"23,622,976.00"},{"v":32400,"d":"32,400.00"},{"v":23590576,"d":"23,590,576.00"}]
["      30305","      生活补助",{"v":9000000,"d":"9,000,000.00"},{"v":0,"d":"0.00"},{"v":9000000,"d":"9,000,000.00"}]
["      30305","      生活补助",{"v":1046500,"d":"1,046,500.00"},{"v":0,"d":"0.00"},{"v":1046500,"d":"1,046,500.00"}]
["      30305","      生活补助",{"v":230400,"d":"230,400.00"},{"v":0,"d":"0.00"},{"v":230400,"d":"230,400.00"}]
["      30305","      生活补助",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["      30305","      生活补助",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      30305","      生活补助",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["      30305","      生活补助",{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"}]
["      30305","      生活补助",{"v":484416,"d":"484,416.00"},{"v":0,"d":"0.00"},{"v":484416,"d":"484,416.00"}]
["      30305","      生活补助",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      30305","      生活补助",{"v":5500000,"d":"5,500,000.00"},{"v":0,"d":"0.00"},{"v":5500000,"d":"5,500,000.00"}]
["      30305","      生活补助",{"v":216000,"d":"216,000.00"},{"v":0,"d":"0.00"},{"v":216000,"d":"216,000.00"}]
["      30305","      生活补助",{"v":32400,"d":"32,400.00"},{"v":32400,"d":"32,400.00"},{"v":0,"d":"0.00"}]
["      30305","      生活补助",{"v":3550000,"d":"3,550,000.00"},{"v":0,"d":"0.00"},{"v":3550000,"d":"3,550,000.00"}]
["      30305","      生活补助",{"v":1940060,"d":"1,940,060.00"},{"v":0,"d":"0.00"},{"v":1940060,"d":"1,940,060.00"}]
["      30305","      生活补助",{"v":145200,"d":"145,200.00"},{"v":0,"d":"0.00"},{"v":145200,"d":"145,200.00"}]
["      30305","      生活补助",{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":78000,"d":"78,000.00"}]
["    30306","    救济费",{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"}]
["      30306","      救济费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      30306","      救济费",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["    30307","    医疗费",{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"}]
["      30307","      医疗费",{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"}]
["    30308","    助学金",{"v":185250,"d":"185,250.00"},{"v":0,"d":"0.00"},{"v":185250,"d":"185,250.00"}]
["      30308","      助学金",{"v":133500,"d":"133,500.00"},{"v":0,"d":"0.00"},{"v":133500,"d":"133,500.00"}]
["      30308","      助学金",{"v":51750,"d":"51,750.00"},{"v":0,"d":"0.00"},{"v":51750,"d":"51,750.00"}]
["    30309","    奖励金",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["      30309","      奖励金",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["  310","  其他资本性支出（类）",{"v":507000,"d":"507,000.00"},{"v":0,"d":"0.00"},{"v":507000,"d":"507,000.00"}]
["    31002","    办公设备购置",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["      31002","      办公设备购置",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["    31005","    基础设施建设",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["      31005","      基础设施建设",{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
["043002","区救助站",{"v":233964,"d":"233,964.00"},{"v":197464,"d":"197,464.00"},{"v":36500,"d":"36,500.00"}]
["  301","  工资福利支出",{"v":138532,"d":"138,532.00"},{"v":138532,"d":"138,532.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":58800,"d":"58,800.00"},{"v":58800,"d":"58,800.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":58800,"d":"58,800.00"},{"v":58800,"d":"58,800.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":79732,"d":"79,732.00"},{"v":79732,"d":"79,732.00"},{"v":0,"d":"0.00"}]
["      30107","      绩效工资",{"v":79732,"d":"79,732.00"},{"v":79732,"d":"79,732.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":58932,"d":"58,932.00"},{"v":58932,"d":"58,932.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["      30201","      办公费",{"v":2280,"d":"2,280.00"},{"v":2280,"d":"2,280.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":494,"d":"494.00"},{"v":494,"d":"494.00"},{"v":0,"d":"0.00"}]
["      30202","      印刷费",{"v":494,"d":"494.00"},{"v":494,"d":"494.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":627,"d":"627.00"},{"v":627,"d":"627.00"},{"v":0,"d":"0.00"}]
["      30206","      电费",{"v":627,"d":"627.00"},{"v":627,"d":"627.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":494,"d":"494.00"},{"v":494,"d":"494.00"},{"v":0,"d":"0.00"}]
["      30207","      邮电费",{"v":494,"d":"494.00"},{"v":494,"d":"494.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":456,"d":"456.00"},{"v":456,"d":"456.00"},{"v":0,"d":"0.00"}]
["      30208","      取暖费",{"v":456,"d":"456.00"},{"v":456,"d":"456.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":1672,"d":"1,672.00"},{"v":1672,"d":"1,672.00"},{"v":0,"d":"0.00"}]
["      30211","      差旅费",{"v":1672,"d":"1,672.00"},{"v":1672,"d":"1,672.00"},{"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"}]
["      30213","      维修(护)费",{"v":2850,"d":"2,850.00"},{"v":2850,"d":"2,850.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":361,"d":"361.00"},{"v":361,"d":"361.00"},{"v":0,"d":"0.00"}]
["      30215","      会议费",{"v":361,"d":"361.00"},{"v":361,"d":"361.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":982,"d":"982.00"},{"v":982,"d":"982.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":982,"d":"982.00"},{"v":982,"d":"982.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":48716,"d":"48,716.00"},{"v":48716,"d":"48,716.00"},{"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":1216,"d":"1,216.00"},{"v":1216,"d":"1,216.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30306","    救济费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      30306","      救济费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  310","  其他资本性支出（类）",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["    31002","    办公设备购置",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["      31002","      办公设备购置",{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"}]
["043003","区殡葬管理所",{"v":1010492,"d":"1,010,492.00"},{"v":910492,"d":"910,492.00"},{"v":100000,"d":"100,000.00"}]
["  301","  工资福利支出",{"v":852038,"d":"852,038.00"},{"v":852038,"d":"852,038.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":353784,"d":"353,784.00"},{"v":353784,"d":"353,784.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":353784,"d":"353,784.00"},{"v":353784,"d":"353,784.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":498254,"d":"498,254.00"},{"v":498254,"d":"498,254.00"},{"v":0,"d":"0.00"}]
["      30107","      绩效工资",{"v":498254,"d":"498,254.00"},{"v":498254,"d":"498,254.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":158454,"d":"158,454.00"},{"v":58454,"d":"58,454.00"},{"v":100000,"d":"100,000.00"}]
["    30201","    办公费",{"v":114820,"d":"114,820.00"},{"v":14820,"d":"14,820.00"},{"v":100000,"d":"100,000.00"}]
["      30201","      办公费",{"v":14820,"d":"14,820.00"},{"v":14820,"d":"14,820.00"},{"v":0,"d":"0.00"}]
["      30201","      办公费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30202","    印刷费",{"v":3211,"d":"3,211.00"},{"v":3211,"d":"3,211.00"},{"v":0,"d":"0.00"}]
["      30202","      印刷费",{"v":3211,"d":"3,211.00"},{"v":3211,"d":"3,211.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":4075.5,"d":"4,075.50"},{"v":4075.5,"d":"4,075.50"},{"v":0,"d":"0.00"}]
["      30206","      电费",{"v":4075.5,"d":"4,075.50"},{"v":4075.5,"d":"4,075.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":3211,"d":"3,211.00"},{"v":3211,"d":"3,211.00"},{"v":0,"d":"0.00"}]
["      30207","      邮电费",{"v":3211,"d":"3,211.00"},{"v":3211,"d":"3,211.00"},{"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"}]
["    30211","    差旅费",{"v":10868,"d":"10,868.00"},{"v":10868,"d":"10,868.00"},{"v":0,"d":"0.00"}]
["      30211","      差旅费",{"v":10868,"d":"10,868.00"},{"v":10868,"d":"10,868.00"},{"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"}]
["      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":2346.5,"d":"2,346.50"},{"v":2346.5,"d":"2,346.50"},{"v":0,"d":"0.00"}]
["      30215","      会议费",{"v":2346.5,"d":"2,346.50"},{"v":2346.5,"d":"2,346.50"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":3354,"d":"3,354.00"},{"v":3354,"d":"3,354.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":3354,"d":"3,354.00"},{"v":3354,"d":"3,354.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":7904,"d":"7,904.00"},{"v":7904,"d":"7,904.00"},{"v":0,"d":"0.00"}]
["      3023002","      公务接待费",{"v":7904,"d":"7,904.00"},{"v":7904,"d":"7,904.00"},{"v":0,"d":"0.00"}]

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

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良区民政局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]

{"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"]}
["阎良区民政局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":243020,"d":"243,020.0000"},{"v":0,"d":"0.00"},{"v":23020,"d":"23,020.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.0000"},{"v":220000,"d":"220,000.00"}]
["043","区民政局",{"v":243020,"d":"243,020.0000"},{"v":0,"d":"0.00"},{"v":23020,"d":"23,020.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.0000"},{"v":220000,"d":"220,000.00"}]
["  043001","  区民政局本级",{"v":11400,"d":"11,400.0000"},{"v":0,"d":"0.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]
["  043002","  区救助站",{"v":131216,"d":"131,216.0000"},{"v":0,"d":"0.00"},{"v":1216,"d":"1,216.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.0000"},{"v":130000,"d":"130,000.00"}]
["  043003","  区殡葬管理所",{"v":7904,"d":"7,904.0000"},{"v":0,"d":"0.00"},{"v":7904,"d":"7,904.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"}]
["  043004","  区军干所",{"v":92500,"d":"92,500.0000"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.0000"},{"v":90000,"d":"90,000.00"}]

{"sheet":"政府采购表9","index":8,"n_rows":11,"n_cols":10,"rows_kept":11,"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"]}
["阎良区民政局2017年政府采购（资产配置、购买服务）预算表"]
[]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位编码","部门/采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]
[{"$nulls":4},"合计",null,null,0,null,{"v":13500,"d":"13,500.00"}]
[{"$nulls":3},"043","区民政局",null,null,0,null,{"v":13500,"d":"13,500.00"}]
[{"$nulls":3},"  043001","  办公设备购置",null,null,0,null,{"v":7000,"d":"7,000.00"}]
["208","02","02","    043001","    区民政局本级",null,null,0,null,{"v":7000,"d":"7,000.00"}]
[{"$nulls":3},"  043002","  办公设备购置",null,null,0,null,{"v":6500,"d":"6,500.00"}]
["208","02","02","    043002","    区救助站",null,null,0,null,{"v":6500,"d":"6,500.00"}]