{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","1","1-1","1-2","2","3","3-1","3-2","3-3","4","4-1","5"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[]
["攀枝花市决策咨询委员会办公室"]
["2017年部门预算"]
[{"v":3.637978807091713e-12,"d":"0"}]
[]
[]
[]
["报送日期：2017年3月2日"]

{"sheet":"1","index":1,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"表1"]
["部门收支总表"]
[{"$nulls":3},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","2017年预算数"]
["一、一般公共预算拨款收入",61.34,"一、一般公共服务支出"]
["二、政府性基金预算拨款收入",null,"二、外交支出"]
["三、国有资本经营预算拨款收入",null,"三、国防支出"]
["四、事业收入",null,"四、公共安全支出"]
["五、事业单位经营收入",null,"五、教育支出"]
["六、其他收入",null,"六、科学技术支出",54.29]
[null,null,"八、社会保障和就业支出",4.09]
[null,null,"二十、住房保障支出",2.96]
["本  年  收  入  合  计",61.34,"本  年  支  出  合  计",61.34]
["七、用事业基金弥补收支差额",null,"二十九、事业单位结余分配 "]
["八、上年结转",null,"    其中：转入事业基金",{"$nulls":3}," "]
[null,null,"三十、结转下年"]
[]
["收      入      总      计",null,"支      出      总      计"]

{"sheet":"1-1","index":2,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[1,0,1,18],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,3,10],[3,11,5,11],[3,17,5,17],[3,18,5,18],[4,3,5,3],[4,9,5,9],[4,10,5,10],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[{"$nulls":18},"表1-1"]
["部门收入总表"]
[{"$nulls":18},"单位：万元"]
["项    目",{"$nulls":3},"合计","上年结转","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算拨款收入","事业收入",null,"事业单位经营收入","转移性收入",{"$nulls":4},"其他收入","用事业基金弥补收支差额"]
["科目编码",null,null,"支出功能分类科目",{"$nulls":5},"金额","其中：教育收费",null,"小计","上级补助收入","附属单位上缴收入","从其他部门取得的收入","从不同级政府取得的收入"]
["类","款","项"]
["206","99","99","其他科学技术支出",54.29,{"v":0,"d":"0.00"},54.29]
["208","05","05","机关事业单位基本养老保险缴费支出",4.09,{"v":0,"d":"0.00"},4.09]
["221","02","01","住房公积金",2.96,{"v":0,"d":"0.00"},2.96]

{"sheet":"1-2","index":3,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[1,0,1,8],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[4,3,5,3]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"表1-2"]
["部门支出总表"]
[{"$nulls":8},"单位：万元"]
["项    目",{"$nulls":3},"合计","基本支出","项目支出","上缴上级支出","对附属单位补助支出"]
["科目编码",null,null,"支出功能分类科目"]
["类","款","项"]
["206","99","99","其他科学技术支出",54.29,36.29,{"v":18,"d":"18.00"}]
["208","05","05","机关事业单位基本养老保险缴费支出",4.09,4.09,{"v":0,"d":"0.00"}]
["221","02","01","住房公积金",2.96,2.96,{"v":0,"d":"0.00"}]

{"sheet":"2","index":4,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表2"]
["财政拨款收支预算总表"]
[{"$nulls":7},"单位：万元"]
["收          入",null,"支             出"]
["项              目","2017年预算数","项              目","合计","一般公共预算","政府性基金预算","国有资本经营预算","上年财政拨款资金结转"]
["一、本年收入",null,"一、本年支出"]
["  一般公共预算拨款收入",61.34,"  一般公共服务支出"]
["  政府性基金预算拨款收入",null,"  外交支出"]
["  国有资本经营预算拨款收入",null,"  国防支出"]
["二、上年结转",null,"  公共安全支出"]
["  一般公共预算拨款收入",null,"  教育支出"]
["  政府性基金预算拨款收入",null,"  科学技术支出",54.29,54.29]
["  国有资本经营预算拨款收入",null,"  文化体育与传媒支出"]
["  上年财政拨款资金结转",null,"  社会保障和就业支出",4.09,4.09]
[null,null,"  住房保障支出",2.96,2.96]
[]
[null,null,"二、结转下年"]
[]
["收      入      总      计",61.34,"支      出      总      计",61.34,61.34]

{"sheet":"3","index":5,"n_rows":12,"n_cols":136,"rows_kept":12,"merged":[[1,0,1,107],[3,4,3,13],[3,14,3,41],[3,42,3,58],[3,59,3,63],[3,64,3,66],[3,67,3,69],[3,70,3,72],[3,73,3,83],[3,84,3,99],[3,100,3,107]],"flags":["formulas_cached_only"]}
[{"$nulls":61},"表3"]
["一般公共预算支出预算表"]
[{"$nulls":107},"单位：万元"]
["项    目",null,null,"合计","工资福利支出",{"$nulls":9},"商品和服务支出",{"$nulls":27},"对个人和家庭的补助",{"$nulls":16},"对企事业单位的补贴",{"$nulls":4},"转移性支出",null,null,"债务利息支出",null,null,"债务还本支出",null,null,"基本建设支出",{"$nulls":10},"其他资本性支出",{"$nulls":15},"其他支出"]
["科目编码",{"$nulls":3},"小计","基本工资","津贴补贴","奖金","其他社会保障缴费","伙食补助费","绩效工资","机关事业单位基本养老保险缴费","职业年金缴费","其他工资福利支出","小计","办公费","印刷费","咨询费","手续费","水费","电费","邮电费","取暖费","物业管理费","差旅费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","被装购置费","专用燃料费","劳务费","委托业务费","工会经费","福利费","公务用车运行维护费","其他交通费用","税金及附加费用","其他商品和服务支出","小计","离休费","退休费","退职(役费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","住房公积金","提租补贴","购房补贴","采暖补贴","物业服务补贴","其他对个人和家庭的补助支出","小计","企业政策性补贴","事业单位补贴","财政贴息","其他对企事业单位的补贴","小计","不同级政府间转移性支出","同级政府间转移性支出","小计","国内债务付息","国外债务付息","小计","国内债务还本","国外债务还本","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","公务用车购置","其他交通工具购置","其他基本建设支出","小计","房屋建筑物购建","办公设备购置","专用设备购置","基础设施建设","大型修缮","信息网络及软件购置更新","物资储备","土地补偿","安置补助","地上附着物和青苗补偿","拆迁补偿","公务用车购置","其他交通工具购置","产权参股","其他资本性支出","小计","预备费","预留","补充全国社会保障基金","对社会保险基金补助","赠与","贷款转贷","其他支出"]
["类","款","项"]
["206","99","99",54.29,26.62,9.42,1.34,{"v":0,"d":"0.00"},1.92,"",13.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},27.43,{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",0.12,{"v":0.3,"d":"0.30"},0.17,"",{"v":0,"d":"0.00"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.25,0.28,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.21,0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"},"","","","",0.24,{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","","","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",{"v":0,"d":"0.00"},"","",0,"","","",0,0,"","","","","","",0,0,"","","",0,0,"","","","","","",0]
["208","05","05",4.09,4.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},4.09,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","","","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",{"v":0,"d":"0.00"},"","",0,"","","",0,0,"","","","","","",0,0,"","","",0,0,"","","","","","",0]
["221","02","01",2.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",2.96,"","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","","","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","",{"v":0,"d":"0.00"},"","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",{"v":0,"d":"0.00"},"","",0,"","","",0,0,"","","","","","",0,0,"","","",0,0,"","","","","","",0]
[{"$nulls":108},"","",0,"","","",0,0,"","","","","","",0,0,"","","",0,0,"","","","","","",0]
[]
[{"$nulls":10},0]

{"sheet":"3-1","index":6,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[3,3,3,5],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"表3-1"]
["一般公共预算基本支出预算表"]
[{"$nulls":5},"单位：万元"]
["经济分类科目",null,null,"基本支出"]
["科目编码",null,"科目名称","合计","人员经费","公用经费"]
["类","款"]
["206","99","其他科学技术支出",36.29,26.86,9.43]
["208","05","行政事业单位离退休",4.09,4.09,{"v":0,"d":"0.00"}]
["221","02","住房改革支出",2.96,2.96,{"v":0,"d":"0.00"}]

{"sheet":"3-2","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"表3-2"]
["一般公共预算项目支出预算表"]
[{"$nulls":4},"单位：万元"]
["科目编码",null,null,"支出功能科目及项目","金额"]
["类","款","项"]
[{"$nulls":3},"其他科学技术支出"]
["206","99","99","  专家咨询委员会专项经费",{"v":18,"d":"18.00"}]

{"sheet":"3-3","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"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],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表3-3"]
["一般公共预算“三公”经费支出预算表"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]
["204005","攀枝花市决策咨询委员会办公室",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0.1,"d":"0.10"}]

{"sheet":"4","index":9,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4"]
["政府性基金支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年政府性基金预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]

{"sheet":"4-1","index":10,"n_rows":6,"n_cols":8,"rows_kept":6,"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],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表4-1"]
["政府性基金预算“三公”经费支出预算表"]
["",{"$nulls":6},"单位：万元"]
["单位编码","单位名称","当年财政拨款预算安排"]
[null,null,"合计","因公出国（境）费用","公务用车购置及运行费",null,null,"公务接待费"]
[{"$nulls":4},"小计","公务用车购置费","公务用车运行费"]

{"sheet":"5","index":11,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,5,3,7],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"表5"]
["国有资本经营预算支出预算表"]
["",{"$nulls":6},"单位：万元"]
["项    目",{"$nulls":4},"本年国有资本经营预算支出"]
["科目编码",null,null,"单位代码","单位名称（科目）","合计","基本支出","项目支出"]
["类","款","项"]