{"text_format":"2","workbook":"xls","n_sheets":7,"sheets":["报表封面","收 支 预 算 总 表","收入预算总表","支出预算总表","公共预算拨款安排支出表","一般公共预算支出明细表（按功能科目分）","一般公共预算拨款“三公”经费及会议费、培训费支出预算表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"报表封面","index":0,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[[10,9,10,9],[5,10,5,10],[6,10,6,10],[10,8,10,8],[0,0,0,8],[9,0,9,0],[3,1,3,1],[7,2,7,2],[3,3,3,3],[9,6,9,6],[9,1,9,1],[9,2,9,2],[7,0,7,0],[4,1,4,1],[3,10,3,10],[4,10,4,10],[9,10,9,10],[12,8,12,10],[6,9,6,9],[11,10,11,10],[3,8,3,8],[6,8,6,8],[8,10,8,10],[7,10,7,10],[3,4,3,4],[7,4,7,4],[4,6,4,6],[3,6,3,6],[4,4,4,4],[6,4,6,4],[5,0,5,9],[3,9,3,9],[4,9,4,9],[3,0,3,0],[2,10,2,10],[2,0,2,9],[10,0,10,0],[11,4,11,4],[11,9,11,9],[10,10,10,10],[6,0,6,0],[10,2,10,2],[9,3,9,3],[9,5,9,5],[12,4,12,6],[3,5,3,5],[7,5,7,5],[9,7,9,7],[11,7,11,7],[12,7,12,7],[6,6,6,6],[10,7,10,7],[4,7,4,7],[10,4,10,4],[12,0,12,2],[7,1,7,1],[11,2,11,2],[6,3,6,3],[10,3,10,3],[12,3,12,3],[11,0,11,0],[10,1,10,1],[11,3,11,3],[11,1,11,1],[3,2,3,2],[7,3,7,3],[6,1,6,1],[4,2,4,2],[6,2,6,2],[4,0,4,0],[4,3,4,3],[10,5,10,5],[11,6,11,6],[9,4,9,4],[6,5,6,5],[8,0,8,9],[7,9,7,9],[10,6,10,6],[9,9,9,9],[3,7,3,7],[9,8,9,8],[11,8,11,8],[4,5,4,5],[11,5,11,5],[4,8,4,8],[7,8,7,8],[7,6,7,6],[6,7,6,7],[7,7,7,7]],"flags":["formulas_cached_only"]}
["2017年部门预算报表"]
[]
["单位名称",{"$nulls":9},""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["(公章)",{"$nulls":9},""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["报送日期:   2017 年  5 月  15 日",{"$nulls":9},""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["单位负责人签章:",null,null,"","财务负责人签章:",null,null,"","制表人签章:"]

{"sheet":"收 支 预 算 总 表","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[33,0,33,0],[34,0,34,0],[35,0,35,0],[6,1,6,1],[7,1,7,1],[8,1,8,1],[10,1,10,1],[11,1,11,1],[29,0,29,0],[24,0,24,0],[30,0,30,0],[31,0,31,0],[32,0,32,0],[25,0,25,0],[26,0,26,0],[27,0,27,0],[28,0,28,0],[20,0,20,0],[21,0,21,0],[22,0,22,0],[23,0,23,0],[29,3,29,3],[30,3,30,3],[31,3,31,3],[13,0,13,0],[14,0,14,0],[15,0,15,0],[16,0,16,0],[17,0,17,0],[18,0,18,0],[19,0,19,0],[25,3,25,3],[26,3,26,3],[27,3,27,3],[28,3,28,3],[21,3,21,3],[22,3,22,3],[23,3,23,3],[24,3,24,3],[17,3,17,3],[18,3,18,3],[19,3,19,3],[20,3,20,3],[13,3,13,3],[14,3,14,3],[15,3,15,3],[16,3,16,3],[9,3,9,3],[10,3,10,3],[11,3,11,3],[12,3,12,3],[4,3,4,3],[6,3,6,3],[7,3,7,3],[8,3,8,3],[32,2,32,2],[33,2,33,2],[34,2,34,2],[35,2,35,2],[28,2,28,2],[29,2,29,2],[30,2,30,2],[31,2,31,2],[24,2,24,2],[25,2,25,2],[26,2,26,2],[27,2,27,2],[20,2,20,2],[21,2,21,2],[22,2,22,2],[23,2,23,2],[16,2,16,2],[17,2,17,2],[18,2,18,2],[19,2,19,2],[12,2,12,2],[13,2,13,2],[14,2,14,2],[15,2,15,2],[34,1,34,1],[35,1,35,1],[4,2,4,2],[5,2,5,5],[6,2,6,2],[7,2,7,2],[8,2,8,2],[9,2,9,2],[10,2,10,2],[11,2,11,2],[30,1,30,1],[31,1,31,1],[32,1,32,1],[33,1,33,1],[26,1,26,1],[27,1,27,1],[28,1,28,1],[29,1,29,1],[11,0,11,0],[12,0,12,0],[18,1,18,1],[17,1,17,1],[13,1,13,1],[14,1,14,1],[15,1,15,1],[16,1,16,1],[34,5,34,5],[35,5,35,5],[3,0,3,5],[4,0,4,1],[5,0,5,1],[6,0,6,0],[7,0,7,0],[8,0,8,0],[9,0,9,0],[10,0,10,0],[30,5,30,5],[31,5,31,5],[32,5,32,5],[33,5,33,5],[26,5,26,5],[27,5,27,5],[28,5,28,5],[29,5,29,5],[22,5,22,5],[23,5,23,5],[24,5,24,5],[25,5,25,5],[18,5,18,5],[19,5,19,5],[20,5,20,5],[21,5,21,5],[13,5,13,5],[14,5,14,5],[16,5,16,5],[17,5,17,5],[34,4,34,4],[35,4,35,4],[4,5,4,5],[6,5,6,5],[8,5,8,5],[10,5,10,5],[11,5,11,5],[12,5,12,5],[30,4,30,4],[31,4,31,4],[32,4,32,4],[33,4,33,4],[26,4,26,4],[27,4,27,4],[28,4,28,4],[29,4,29,4],[22,4,22,4],[23,4,23,4],[24,4,24,4],[25,4,25,4],[18,4,18,4],[19,4,19,4],[20,4,20,4],[21,4,21,4],[14,4,14,4],[15,4,15,4],[16,4,16,4],[17,4,17,4],[35,3,35,3],[4,4,4,4],[6,4,6,4],[7,4,7,4],[8,4,8,4],[9,4,9,4],[10,4,10,4],[11,4,11,4],[12,4,12,4],[13,4,13,4],[32,3,32,3],[33,3,33,3],[34,3,34,3],[19,1,19,1],[20,1,20,1],[21,1,21,1],[22,1,22,1],[23,1,23,1],[24,1,24,1],[25,1,25,1]],"flags":["formulas_cached_only"]}
["收 支 预 算 总 表"]
["榆林市农业机械技术服务中心"]
[""]
["收 支 预 算 总 表"]
["",null,"","","","单位：万元"]
["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、公共预算拨款",1672,"一、一般公共服务",null,"一、工资福利支出",976.15]
["    1、基本支出",1672,"二、外交",null,"二、商品和服务支出",129.67]
["       ⑴、公用经费",129.67,"三、国防",null,"三、对个人和家庭的补助",566.18]
["       ⑵、人员经费",1542.33,"四、公共安全",null,"四、对企事业单位的补助"]
["    2、专项业务费",null,"五、教育",129.35,"五、转移性支出"]
["    3、项目支出",1120,"六、科学技术",null,"六、债务利息支出"]
["二 、事业收入",null,"七、文化体育与传媒",null,"七、债务还本支出"]
["    1、纳入财政专户管理的教育收费",null,"八、社会保障和就业",null,"八、基本建设支出"]
["    2、其他事业收入",null,"九、社会保险基金",null,"九、其他资本性支出",1120]
["三、罚没收入",null,"十、医疗卫生与计划生育",null,"十、其他支出"]
["四、行政性收费",null,"十一、节能环保",null,"十一、商品和服务类项目支出"]
["五、专项收入",null,"十二、城乡社区",null,"",""]
["六、事业单位经营收入",null,"十三、农林水",2662.65,"",""]
["七、政府性基金拨款",null,"十四、交通运输",null,"",""]
["八、其他收入",null,"十五、资源勘探信息等",null,"",""]
["九、上级补助收入",null,"十六、商业服务业等",null,"",""]
["十、所属单位上缴收入",null,"十七、金融支出",null,"",""]
["本年收入合计",2792,"十八、援助其他地区支出",null,"",""]
["","","十九、国土海洋气象等",null,"",""]
["","","二十、住房保障支出",null,"",""]
["十一、用事业收入弥补收支差额",null,"二十一、粮油物资储备管理事务",null,"",""]
["十二、上年结余",null,"二十二、预备费",null,"",""]
["    1、一般预算结余",null,"二十三、其他支出",null,"",""]
["    ⑴、正常经费结余",null,"二十四、转移性支出",null,"",""]
["    ⑵、专项资金结余",null,"二十五、债务还本支出",null,"",""]
["    ⑶、项目资金结余",null,"二十六、债务付息支出",null,"",""]
["    2、基金预算结余",null,"二十七、债务发行费用支出",null,"",""]
["","","","","",""]
["收  入  总  计",2792,"功能分类支出总计",2792,"经济分类支出总计",2792]

{"sheet":"收入预算总表","index":2,"n_rows":13,"n_cols":22,"rows_kept":13,"cut":false,"hidden":false,"merged":[[5,21,6,21],[4,15,6,15],[4,17,4,20],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,16,6,16],[5,18,6,18],[5,19,6,19],[5,20,6,20],[4,11,6,11],[4,12,6,12],[4,13,6,13],[4,14,6,14],[0,0,0,21],[3,4,3,6],[3,16,3,21],[4,0,6,1],[4,2,6,2],[4,3,6,3],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10]],"flags":["formulas_cached_only"]}
["收入预算总表"]
["榆林市农业机械技术服务中心"]
["万元"]
["单位编码","单位名称","总计","公共预算拨款","事业收入",null,null,"行政事业性收费","罚没收入","专项收入","事业单位经营收入","政府性基金拨款","其他收入","上级补助收入","所属单位上缴收入","用事业收入弥补收支差额","上年结余"]
["**",null,"1.0","2.0","合计","纳入财政专户管理的教育收费","其他事业收入","6.0","7.0","8.0","9.0","10.0","11.0","12.0","13.0","14.0","合计","公共预算结余",null,null,null,"基金预算结余"]
[{"$nulls":4},"3.0","4.0","5.0",{"$nulls":9},"15.0","总计：","正常经费结余","专项资金结余","项目资金结余","20.0"]
[{"$nulls":17},"16.0"]
["合计",null,2792,2792]
["191001","榆林市农业机械技术服务中心",1835.18,1835.18]
["191002","榆林市农机安全监理所",334.72,334.72]
["191003","榆林市农业机械化学校",129.35,129.35]
["191004","榆林市机械产品质量监督检测站",125.83,125.83]
["191005","榆林市农业机械化管理推广站",366.92,366.92]

{"sheet":"支出预算总表","index":3,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,14,4,14],[0,0,0,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,3,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["支出预算总表"]
["榆林市农业机械技术服务中心"]
["万元"]
["科目(单位)编码","科目(单位)名称","总计","基 本 支 出",null,null,null,"项目支出",null,null,"事业单位经营支出","对附属单位补助支出","补助下级支出","上缴上级支出","用事业资金弥补收支差额"]
[null,null,null,"合计","工资福利支出","商品和服务支出","对个人和家庭补助支出","合计","商品和服务类项目","基本建设和资本性支出项目"]
["合计",null,2792,1672,976.15,129.67,566.18,1120,null,1120]
["191001","榆林市农业机械技术服务中心",1835.18,785.18,420.52,80.09,284.57,1050,null,1050]
["191002","榆林市农机安全监理所",334.72,264.72,151.63,25.08,88.01,70,null,70]
["191003","榆林市农业机械化学校",129.35,129.35,80.3,6.21,42.84]
["191004","榆林市机械产品质量监督检测站",125.83,125.83,85.11,5.62,35.1]
["191005","榆林市农业机械化管理推广站",366.92,366.92,238.59,12.67,115.66]

{"sheet":"公共预算拨款安排支出表","index":4,"n_rows":20,"n_cols":115,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,55,4,88],[4,89,4,99],[4,100,4,114],[4,5,4,13],[4,14,4,39],[4,40,4,53],[4,54,5,54],[0,0,0,114],[3,0,3,2],[3,3,5,3],[3,4,3,39],[3,40,3,53],[3,54,3,114],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,4,5,4]],"flags":["formulas_cached_only"]}
["公共预算拨款安排支出表"]
["榆林市农业机械技术服务中心"]
["万元"]
["项目",null,null,"合   计","基本支出",{"$nulls":35},"基本支出(续)",{"$nulls":13},"项目支出"]
["科目编码","单位代码","单位名称",null,"小计","工资福利支出",{"$nulls":8},"商品和服务支出",{"$nulls":25},"对个人和家庭的补助支出",{"$nulls":13},"小计","商品和服务类项目支出",{"$nulls":33},"基本建设支出",{"$nulls":10},"其他资本性支出"]
[{"$nulls":5},"小计","基本工资","津贴补贴及绩效工资","奖金","其他保障缴费","伙食补助费","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","邮电费","差旅费","公务接待费","培训费","水电费","取暖费","公务用车运行维护费","其他交通费用","物业管理费","福利费","租赁费","会议费","维修费 ","因公出国（境）费用","专用材料费","专用燃料费","劳务费","委托业务费","福利费","工会经费","其他商品和服务支出","小计","离休费","退休费","退职费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","住房公积金","采暖补贴","物业服务补贴","其他对个人和家庭的补助支出",null,"小计","大型会议、活动、培训","大宗印刷","信息化网络运行维护","宣传展销类","房屋租赁","执法办案","出国（境）类项目","其他商品和服务类项目","办公费","印刷费","咨询费","手续费","水电费","邮电费","取暖费","物业管理费","差旅费","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","事业单位补贴","其他工资福利支出","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","信息网络构建","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","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"]
["合计",null,null,2792,1672,976.15,533.32,349.24,null,93.59,{"$nulls":4},129.67,7.79,2.55,null,null,2.54,10.7,2.5,5.5,3,14,2,37.55,null,null,null,4.4,1.1,null,null,null,0.6,null,null,18.82,16.62,566.18,30.43,266.51,null,17.69,6.84,null,7,null,null,112.96,null,null,92.55]
["205教育支出",null,null,129.35,129.35,80.3,34,36.7,null,9.6,{"$nulls":4},6.21,1,{"$nulls":4},1,null,1,{"$nulls":7},1,{"$nulls":7},1.41,0.8,42.84,null,32,{"$nulls":7},8.49,null,null,2.35]
["  20503职业教育",null,null,129.35,129.35,80.3,34,36.7,null,9.6,{"$nulls":4},6.21,1,{"$nulls":4},1,null,1,{"$nulls":7},1,{"$nulls":7},1.41,0.8,42.84,null,32,{"$nulls":7},8.49,null,null,2.35]
["    2050399其他职业教育支出",null,null,129.35,129.35,80.3,34,36.7,null,9.6,{"$nulls":4},6.21,1,{"$nulls":4},1,null,1,{"$nulls":7},1,{"$nulls":7},1.41,0.8,42.84,null,32,{"$nulls":7},8.49,null,null,2.35]
[null,"191",null,129.35,129.35,80.3,34,36.7,null,9.6,{"$nulls":4},6.21,1,{"$nulls":4},1,null,1,{"$nulls":7},1,{"$nulls":7},1.41,0.8,42.84,null,32,{"$nulls":7},8.49,null,null,2.35]
[null,"  191003","榆林市农业机械化学校",129.35,129.35,80.3,34,36.7,null,9.6,{"$nulls":4},6.21,1,{"$nulls":4},1,null,1,{"$nulls":7},1,{"$nulls":7},1.41,0.8,42.84,null,32,{"$nulls":7},8.49,null,null,2.35]
["213农林水支出",null,null,2662.65,1542.65,895.85,499.32,312.54,null,83.99,{"$nulls":4},123.46,6.79,2.55,null,null,2.54,9.7,2.5,4.5,3,14,2,37.55,null,null,null,3.4,1.1,null,null,null,0.6,null,null,17.41,15.82,523.34,30.43,234.51,null,17.69,6.84,null,7,null,null,104.47,null,null,90.2]
["  21301农业",null,null,2662.65,1542.65,895.85,499.32,312.54,null,83.99,{"$nulls":4},123.46,6.79,2.55,null,null,2.54,9.7,2.5,4.5,3,14,2,37.55,null,null,null,3.4,1.1,null,null,null,0.6,null,null,17.41,15.82,523.34,30.43,234.51,null,17.69,6.84,null,7,null,null,104.47,null,null,90.2]
["    2130104事业运行",null,null,2662.65,1542.65,895.85,499.32,312.54,null,83.99,{"$nulls":4},123.46,6.79,2.55,null,null,2.54,9.7,2.5,4.5,3,14,2,37.55,null,null,null,3.4,1.1,null,null,null,0.6,null,null,17.41,15.82,523.34,30.43,234.51,null,17.69,6.84,null,7,null,null,104.47,null,null,90.2]
[null,"191",null,2662.65,1542.65,895.85,499.32,312.54,null,83.99,{"$nulls":4},123.46,6.79,2.55,null,null,2.54,9.7,2.5,4.5,3,14,2,37.55,null,null,null,3.4,1.1,null,null,null,0.6,null,null,17.41,15.82,523.34,30.43,234.51,null,17.69,6.84,null,7,null,null,104.47,null,null,90.2]
[null,"  191001","榆林市农业机械技术服务中心",1835.18,785.18,420.52,316.46,70.82,null,33.24,{"$nulls":4},80.09,2.59,1,null,null,2,3.4,1.5,3.5,3,14,null,23.87,null,null,null,3,1,null,null,null,0.5,null,null,8.22,12.51,284.57,30.43,150.96,null,null,6.84,null,7,null,null,49.33,null,null,40.01,1050,{"$nulls":59},1050]
[null,"  191002","榆林市农机安全监理所",334.72,264.72,151.63,64.99,69.9,null,16.74,{"$nulls":4},25.08,1.5,0.25,null,null,0.54,2.3,0.5,0.5,null,null,null,13.38,null,null,null,0.4,0.1,null,null,null,0.1,null,null,2.7,2.81,88.01,null,44,null,17.69,{"$nulls":5},16.19,null,null,10.13,70,{"$nulls":59},70]
[null,"  191004","榆林市机械产品质量监督检测站",125.83,125.83,85.11,36.6,39.54,null,8.97,{"$nulls":4},5.62,1,0.3,null,null,null,2,null,0.5,null,null,null,0.3,{"$nulls":11},1.52,null,35.1,null,23.58,{"$nulls":7},9.14,null,null,2.38]
[null,"  191005","榆林市农业机械化管理推广站",366.92,366.92,238.59,81.27,132.28,null,25.04,{"$nulls":4},12.67,1.7,1,null,null,null,2,0.5,null,null,null,2,{"$nulls":12},4.97,0.5,115.66,null,15.97,{"$nulls":7},29.81,null,null,37.68]

{"sheet":"一般公共预算支出明细表（按功能科目分）","index":5,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["2017年部门预算一般公共预算支出明细表（按功能科目分）"]
[{"$nulls":5},"单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出","项目支出","备注"]
["**","**",2792,1672,1120,"**"]
[205,"教育支出",129.35,129.35]
["  20503","   职业教育",129.35,129.35]
["    2050399","      其他职业教育",129.35,129.35]
["213","农林水支出",2662.65,1542.65,1120]
["  21301","  农业",2662.65,1542.65,1120]
["    2130104","    事业运行",2662.65,1542.65,1120]

{"sheet":"一般公共预算拨款“三公”经费及会议费、培训费支出预算表","index":6,"n_rows":12,"n_cols":11,"rows_kept":12,"cut":false,"hidden":false,"merged":[[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8]],"flags":["formulas_cached_only"]}
[]
["2017年部门预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":10},"单位：万元"]
["单位编码","单位名称","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[null,null,null,"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9]
[191001,"榆林市农业机械技术服务中心(系统)",8,1.5,null,1.5,null,null,null,3,3.5]
["191002","榆林市农机安全监理所",1.4,0.5,null,0.5,null,null,null,0.4,0.5]
["191003","榆林市农业机械化学校",2,{"$nulls":6},1,1]
["191004","榆林市机械产品质量监督检测站",0.5,{"$nulls":7},0.5]
["191005","榆林市农业机械化管理推广站",2.5,0.5,null,0.5,null,null,2]