{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["收支总表","收入总表","支出总表","支出预算表（功能分类）","支出预算表（经济分类）","三公经费表","政府采购表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["临潼区骊山街道办事处2017年一般公共预算收支总表"]
[{"$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、财政拨款",{"v":9325479,"d":"9,325,479.00"},"一、一般公共服务支出",{"v":4733781,"d":"4,733,781.00"},"基本支出",{"v":7391135,"d":"7,391,135.00"}]
["    (一)一般公共预算拨款",{"v":9325479,"d":"9,325,479.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":6915107,"d":"6,915,107.00"}]
["    (二)政府性基金收入",null,"三、国防支出",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":462492,"d":"462,492.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":13536,"d":"13,536.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":1934344,"d":"1,934,344.00"}]
["    其中：纳入财政专户管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",{"v":869330,"d":"869,330.00"},"二、商品和服务支出",{"v":1676800,"d":"1,676,800.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":264854,"d":"264,854.00"},"三、对个人和家庭的补助",{"v":157544,"d":"157,544.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":668234,"d":"668,234.00"},"四、对企事业单位的补助",{"v":0,"d":"0.00"}]
[null,null,"十、节能环保支出",{"v":1605500,"d":"1,605,500.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十一、城乡社区支出",{"v":0,"d":"0.00"},"六、债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十二、农林水支出",{"v":1183780,"d":"1,183,780.00"},"七、其他资本性支出",{"v":100000,"d":"100,000.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"八、基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、债务还本支出"]
[null,null,"二十五、债务付息支出",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":9325479,"d":"9,325,479.00"},"功能分类支出合计",{"v":9325479,"d":"9,325,479.00"},"经济分类支出总计",{"v":9325479,"d":"9,325,479.00"}]

{"sheet":"收入总表","index":1,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[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],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["临潼区骊山街道办事处2017年一般公共预算收入总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$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"]
["**","**",1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"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"}]
["074","临潼区骊山街道办事处",{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"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"}]
["  074002","  临潼区骊山街道办事处(政府机关)",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"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"}]
["  074003","  临潼区骊山街道办事处(农业)",{"v":2539924,"d":"2,539,924.00"},{"v":2539924,"d":"2,539,924.00"},{"v":2539924,"d":"2,539,924.00"},{"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"}]
["  074005","  临潼区骊山街道办事处(水利)",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"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"}]
["  074006","  临潼区骊山街道办事处(文化)",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"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"}]
["  074007","  临潼区骊山街道办事处(广播)",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"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"}]
["  074008","  临潼区骊山街道办事处(计划生育)",{"v":668234,"d":"668,234.00"},{"v":668234,"d":"668,234.00"},{"v":668234,"d":"668,234.00"},{"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"}]
["  074009","  临潼区骊山街道办事处(劳动保障)",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"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"}]
["  074010","  临潼区骊山街道办事处(财政)",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"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"}]

{"sheet":"支出总表","index":2,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[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],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["临潼区骊山街道办事处2017年一般公共预算支出总表"]
[{"$nulls":10},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"事业单位经营收入安排","其他收入安排","备注"]
[{"$nulls":3},"小计","一般公共预算安排","政府性基金预算安排","小计","其中：纳入财政专户管理的收费安排"]
["**","**",1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"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"}]
["074","临潼区骊山街道办事处",{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"v":9325479,"d":"9,325,479.00"},{"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"}]
["  074002","  临潼区骊山街道办事处(政府机关)",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"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"}]
["  074003","  临潼区骊山街道办事处(农业)",{"v":2539924,"d":"2,539,924.00"},{"v":2539924,"d":"2,539,924.00"},{"v":2539924,"d":"2,539,924.00"},{"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"}]
["  074005","  临潼区骊山街道办事处(水利)",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"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"}]
["  074006","  临潼区骊山街道办事处(文化)",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"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"}]
["  074007","  临潼区骊山街道办事处(广播)",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"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"}]
["  074008","  临潼区骊山街道办事处(计划生育)",{"v":668234,"d":"668,234.00"},{"v":668234,"d":"668,234.00"},{"v":668234,"d":"668,234.00"},{"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"}]
["  074009","  临潼区骊山街道办事处(劳动保障)",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"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"}]
["  074010","  临潼区骊山街道办事处(财政)",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"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"}]

{"sheet":"支出预算表（功能分类）","index":3,"n_rows":69,"n_cols":6,"rows_kept":69,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区骊山街道办事处2017年一般公共预算支出明细表（按功能科目分）"]
[]
[]
[{"$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"]
[null,"合计",{"v":9325479,"d":"9,325,479.00"},{"v":7391135,"d":"7,391,135.00"},{"v":1934344,"d":"1,934,344.00"}]
["074002","临潼区骊山街道办事处(政府机关)",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":0,"d":"0.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":0,"d":"0.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":13536,"d":"13,536.00"},{"v":13536,"d":"13,536.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":382620,"d":"382,620.00"},{"v":382620,"d":"382,620.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":3566949,"d":"3,566,949.00"},{"v":3566949,"d":"3,566,949.00"},{"v":0,"d":"0.00"}]
["074003","临潼区骊山街道办事处(农业)",{"v":2539924,"d":"2,539,924.00"},{"v":673880,"d":"673,880.00"},{"v":1866044,"d":"1,866,044.00"}]
["  211","  节能环保支出",{"v":1605500,"d":"1,605,500.00"},{"v":0,"d":"0.00"},{"v":1605500,"d":"1,605,500.00"}]
["    21104","    自然生态保护",{"v":1605500,"d":"1,605,500.00"},{"v":0,"d":"0.00"},{"v":1605500,"d":"1,605,500.00"}]
["      2110402","      农村环境保护",{"v":1605500,"d":"1,605,500.00"},{"v":0,"d":"0.00"},{"v":1605500,"d":"1,605,500.00"}]
["        ","        环境卫生治理",{"v":1605500,"d":"1,605,500.00"},{"v":0,"d":"0.00"},{"v":1605500,"d":"1,605,500.00"}]
["  213","  农林水支出",{"v":934424,"d":"934,424.00"},{"v":673880,"d":"673,880.00"},{"v":260544,"d":"260,544.00"}]
["    21301","    农业",{"v":723880,"d":"723,880.00"},{"v":673880,"d":"673,880.00"},{"v":50000,"d":"50,000.00"}]
["      2130104","      事业运行（农业）",{"v":673880,"d":"673,880.00"},{"v":673880,"d":"673,880.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":15360,"d":"15,360.00"},{"v":15360,"d":"15,360.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":658520,"d":"658,520.00"},{"v":658520,"d":"658,520.00"},{"v":0,"d":"0.00"}]
["      2130142","      农村道路建设",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        农村道路维修",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    21307","    农村综合改革",{"v":210544,"d":"210,544.00"},{"v":0,"d":"0.00"},{"v":210544,"d":"210,544.00"}]
["      2130701","      对村级一事一议的补助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        一事一议项目（骊山）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":160544,"d":"160,544.00"},{"v":0,"d":"0.00"},{"v":160544,"d":"160,544.00"}]
["        ","        村级办公经费及村干部补贴（骊山）",{"v":160544,"d":"160,544.00"},{"v":0,"d":"0.00"},{"v":160544,"d":"160,544.00"}]
["074005","临潼区骊山街道办事处(水利)",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":243212,"d":"243,212.00"},{"v":243212,"d":"243,212.00"},{"v":0,"d":"0.00"}]
["074006","临潼区骊山街道办事处(文化)",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":16896,"d":"16,896.00"},{"v":16896,"d":"16,896.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":708250,"d":"708,250.00"},{"v":708250,"d":"708,250.00"},{"v":0,"d":"0.00"}]
["074007","临潼区骊山街道办事处(广播)",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":0,"d":"0.00"}]
["    20704","    新闻出版广播影视",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":0,"d":"0.00"}]
["      2070404","      广播",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":141112,"d":"141,112.00"},{"v":141112,"d":"141,112.00"},{"v":0,"d":"0.00"}]
["074008","临潼区骊山街道办事处(计划生育)",{"v":668234,"d":"668,234.00"},{"v":599934,"d":"599,934.00"},{"v":68300,"d":"68,300.00"}]
["  210","  医疗卫生与计划生育支出",{"v":668234,"d":"668,234.00"},{"v":599934,"d":"599,934.00"},{"v":68300,"d":"68,300.00"}]
["    21007","    计划生育事务",{"v":668234,"d":"668,234.00"},{"v":599934,"d":"599,934.00"},{"v":68300,"d":"68,300.00"}]
["      2100799","      其他计划生育事务支出",{"v":668234,"d":"668,234.00"},{"v":599934,"d":"599,934.00"},{"v":68300,"d":"68,300.00"}]
["        ","        计划生育转移支付",{"v":68300,"d":"68,300.00"},{"v":0,"d":"0.00"},{"v":68300,"d":"68,300.00"}]
["        ","        工资福利支出",{"v":586110,"d":"586,110.00"},{"v":586110,"d":"586,110.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":13824,"d":"13,824.00"},{"v":13824,"d":"13,824.00"},{"v":0,"d":"0.00"}]
["074009","临潼区骊山街道办事处(劳动保障)",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":258710,"d":"258,710.00"},{"v":258710,"d":"258,710.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["074010","临潼区骊山街道办事处(财政)",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":752244,"d":"752,244.00"},{"v":752244,"d":"752,244.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":18432,"d":"18,432.00"},{"v":18432,"d":"18,432.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":174,"n_cols":6,"rows_kept":174,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区骊山街道办事处2017年一般公共预算支出明细表（按经济科目分）"]
[]
[]
[{"$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"]
[null,"合计",{"v":9325479,"d":"9,325,479.00"},{"v":7391135,"d":"7,391,135.00"},{"v":1934344,"d":"1,934,344.00"}]
["074002","临潼区骊山街道办事处(政府机关)",{"v":3963105,"d":"3,963,105.00"},{"v":3963105,"d":"3,963,105.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":3566949,"d":"3,566,949.00"},{"v":3566949,"d":"3,566,949.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":1504908,"d":"1,504,908.00"},{"v":1504908,"d":"1,504,908.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1504908,"d":"1,504,908.00"},{"v":1504908,"d":"1,504,908.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1468632,"d":"1,468,632.00"},{"v":1468632,"d":"1,468,632.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1468632,"d":"1,468,632.00"},{"v":1468632,"d":"1,468,632.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":593409,"d":"593,409.00"},{"v":593409,"d":"593,409.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":593409,"d":"593,409.00"},{"v":593409,"d":"593,409.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":382620,"d":"382,620.00"},{"v":382620,"d":"382,620.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":4300,"d":"4,300.00"},{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4300,"d":"4,300.00"},{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":11200,"d":"11,200.00"},{"v":11200,"d":"11,200.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":324120,"d":"324,120.00"},{"v":324120,"d":"324,120.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":324120,"d":"324,120.00"},{"v":324120,"d":"324,120.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":13536,"d":"13,536.00"},{"v":13536,"d":"13,536.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":13536,"d":"13,536.00"},{"v":13536,"d":"13,536.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":13536,"d":"13,536.00"},{"v":13536,"d":"13,536.00"},{"v":0,"d":"0.00"}]
["074003","临潼区骊山街道办事处(农业)",{"v":2539924,"d":"2,539,924.00"},{"v":673880,"d":"673,880.00"},{"v":1866044,"d":"1,866,044.00"}]
["  301","  工资福利支出",{"v":658520,"d":"658,520.00"},{"v":658520,"d":"658,520.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":317748,"d":"317,748.00"},{"v":317748,"d":"317,748.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":317748,"d":"317,748.00"},{"v":317748,"d":"317,748.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":97232,"d":"97,232.00"},{"v":97232,"d":"97,232.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":97232,"d":"97,232.00"},{"v":97232,"d":"97,232.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":243540,"d":"243,540.00"},{"v":243540,"d":"243,540.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":243540,"d":"243,540.00"},{"v":243540,"d":"243,540.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1664860,"d":"1,664,860.00"},{"v":15360,"d":"15,360.00"},{"v":1649500,"d":"1,649,500.00"}]
["    30201","    办公费",{"v":48000,"d":"48,000.00"},{"v":4000,"d":"4,000.00"},{"v":44000,"d":"44,000.00"}]
["      ","      村级办公经费及村干部补贴（骊山）",{"v":44000,"d":"44,000.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44,000.00"}]
["      ","      商品和服务支出",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":5600,"d":"5,600.00"},{"v":5600,"d":"5,600.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":5600,"d":"5,600.00"},{"v":5600,"d":"5,600.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["      ","      环境卫生治理",{"v":1200000,"d":"1,200,000.00"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"}]
["    30229","    福利费",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":405500,"d":"405,500.00"},{"v":0,"d":"0.00"},{"v":405500,"d":"405,500.00"}]
["      ","      环境卫生治理",{"v":405500,"d":"405,500.00"},{"v":0,"d":"0.00"},{"v":405500,"d":"405,500.00"}]
["  303","  对个人和家庭的补助",{"v":116544,"d":"116,544.00"},{"v":0,"d":"0.00"},{"v":116544,"d":"116,544.00"}]
["    30305","    生活补助",{"v":116544,"d":"116,544.00"},{"v":0,"d":"0.00"},{"v":116544,"d":"116,544.00"}]
["      ","      村级办公经费及村干部补贴（骊山）",{"v":116544,"d":"116,544.00"},{"v":0,"d":"0.00"},{"v":116544,"d":"116,544.00"}]
["  310","  其他资本性支出（类）",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    31005","    基础设施建设",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      一事一议项目（骊山）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    31006","    大型修缮",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      农村道路维修",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["074005","临潼区骊山街道办事处(水利)",{"v":249356,"d":"249,356.00"},{"v":249356,"d":"249,356.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":243212,"d":"243,212.00"},{"v":243212,"d":"243,212.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":109764,"d":"109,764.00"},{"v":109764,"d":"109,764.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":109764,"d":"109,764.00"},{"v":109764,"d":"109,764.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":37208,"d":"37,208.00"},{"v":37208,"d":"37,208.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":37208,"d":"37,208.00"},{"v":37208,"d":"37,208.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":96240,"d":"96,240.00"},{"v":96240,"d":"96,240.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":96240,"d":"96,240.00"},{"v":96240,"d":"96,240.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["074006","临潼区骊山街道办事处(文化)",{"v":725146,"d":"725,146.00"},{"v":725146,"d":"725,146.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":708250,"d":"708,250.00"},{"v":708250,"d":"708,250.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":338532,"d":"338,532.00"},{"v":338532,"d":"338,532.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":338532,"d":"338,532.00"},{"v":338532,"d":"338,532.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":105658,"d":"105,658.00"},{"v":105658,"d":"105,658.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":105658,"d":"105,658.00"},{"v":105658,"d":"105,658.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":264060,"d":"264,060.00"},{"v":264060,"d":"264,060.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":264060,"d":"264,060.00"},{"v":264060,"d":"264,060.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":16896,"d":"16,896.00"},{"v":16896,"d":"16,896.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":6100,"d":"6,100.00"},{"v":6100,"d":"6,100.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":6100,"d":"6,100.00"},{"v":6100,"d":"6,100.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":8400,"d":"8,400.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":8400,"d":"8,400.00"},{"v":8400,"d":"8,400.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":396,"d":"396.00"},{"v":396,"d":"396.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":396,"d":"396.00"},{"v":396,"d":"396.00"},{"v":0,"d":"0.00"}]
["074007","临潼区骊山街道办事处(广播)",{"v":144184,"d":"144,184.00"},{"v":144184,"d":"144,184.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":141112,"d":"141,112.00"},{"v":141112,"d":"141,112.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":70512,"d":"70,512.00"},{"v":70512,"d":"70,512.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":70512,"d":"70,512.00"},{"v":70512,"d":"70,512.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":20200,"d":"20,200.00"},{"v":20200,"d":"20,200.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":20200,"d":"20,200.00"},{"v":20200,"d":"20,200.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":50400,"d":"50,400.00"},{"v":50400,"d":"50,400.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":50400,"d":"50,400.00"},{"v":50400,"d":"50,400.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":0,"d":"0.00"}]
["074008","临潼区骊山街道办事处(计划生育)",{"v":668234,"d":"668,234.00"},{"v":599934,"d":"599,934.00"},{"v":68300,"d":"68,300.00"}]
["  301","  工资福利支出",{"v":586110,"d":"586,110.00"},{"v":586110,"d":"586,110.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":278448,"d":"278,448.00"},{"v":278448,"d":"278,448.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":278448,"d":"278,448.00"},{"v":278448,"d":"278,448.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":87162,"d":"87,162.00"},{"v":87162,"d":"87,162.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":87162,"d":"87,162.00"},{"v":87162,"d":"87,162.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":220500,"d":"220,500.00"},{"v":220500,"d":"220,500.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":220500,"d":"220,500.00"},{"v":220500,"d":"220,500.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":41124,"d":"41,124.00"},{"v":13824,"d":"13,824.00"},{"v":27300,"d":"27,300.00"}]
["    30201","    办公费",{"v":11300,"d":"11,300.00"},{"v":2300,"d":"2,300.00"},{"v":9000,"d":"9,000.00"}]
["      ","      计划生育转移支付",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["      ","      商品和服务支出",{"v":2300,"d":"2,300.00"},{"v":2300,"d":"2,300.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["      ","      计划生育转移支付",{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"}]
["    30205","    水费",{"v":10200,"d":"10,200.00"},{"v":10200,"d":"10,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":10200,"d":"10,200.00"},{"v":10200,"d":"10,200.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":324,"d":"324.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":324,"d":"324.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":9300,"d":"9,300.00"},{"v":0,"d":"0.00"},{"v":9300,"d":"9,300.00"}]
["      ","      计划生育转移支付",{"v":9300,"d":"9,300.00"},{"v":0,"d":"0.00"},{"v":9300,"d":"9,300.00"}]
["  303","  对个人和家庭的补助",{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"}]
["    30309","    奖励金",{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"}]
["      ","      计划生育转移支付",{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"}]
["074009","临潼区骊山街道办事处(劳动保障)",{"v":264854,"d":"264,854.00"},{"v":264854,"d":"264,854.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":258710,"d":"258,710.00"},{"v":258710,"d":"258,710.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":124476,"d":"124,476.00"},{"v":124476,"d":"124,476.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":124476,"d":"124,476.00"},{"v":124476,"d":"124,476.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":38474,"d":"38,474.00"},{"v":38474,"d":"38,474.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":38474,"d":"38,474.00"},{"v":38474,"d":"38,474.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":95760,"d":"95,760.00"},{"v":95760,"d":"95,760.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":95760,"d":"95,760.00"},{"v":95760,"d":"95,760.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["074010","临潼区骊山街道办事处(财政)",{"v":770676,"d":"770,676.00"},{"v":770676,"d":"770,676.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":752244,"d":"752,244.00"},{"v":752244,"d":"752,244.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":356796,"d":"356,796.00"},{"v":356796,"d":"356,796.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":356796,"d":"356,796.00"},{"v":356796,"d":"356,796.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":113328,"d":"113,328.00"},{"v":113328,"d":"113,328.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":113328,"d":"113,328.00"},{"v":113328,"d":"113,328.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":282120,"d":"282,120.00"},{"v":282120,"d":"282,120.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":282120,"d":"282,120.00"},{"v":282120,"d":"282,120.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":18432,"d":"18,432.00"},{"v":18432,"d":"18,432.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2600,"d":"2,600.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":432,"d":"432.00"},{"v":432,"d":"432.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":432,"d":"432.00"},{"v":432,"d":"432.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费表","index":5,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[1,0,1,9],[5,0,7,0],[5,1,7,1],[5,2,5,7],[5,8,7,8],[5,9,7,9],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,6,7]],"flags":["formulas_cached_only"]}
[]
["临潼区骊山街道办事处2017年一般公共预算“三公”经费及会议费、培训费预算表"]
[]
[]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","财政拨款安排的‘三公’经费预算",{"$nulls":5},"会议费","培训费"]
[null,null,"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","公务用车购置经费","公务用车运行维护费"]
[null,"合计",{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["074002","临潼区骊山街道办事处(政府机关)",{"v":38000,"d":"38,000.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["074010","临潼区骊山街道办事处(财政)",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表","index":6,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,3,10],[4,0,4,2],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
[]
[]
["临潼区骊山街道办事处2017年一般公共预算政府采购预算表"]
[{"$nulls":10},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]