{"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"]}
[]
["临潼区油槐街道办事处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":4556490,"d":"4,556,490.00"},"一、一般公共服务支出",{"v":2421830,"d":"2,421,830.00"},"基本支出",{"v":3467658,"d":"3,467,658.00"}]
["    (一)一般公共预算拨款",{"v":4556490,"d":"4,556,490.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":3217170,"d":"3,217,170.00"}]
["    (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":241488,"d":"241,488.00"}]
["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":9000,"d":"9,000.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":1088832,"d":"1,088,832.00"}]
["    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":324676,"d":"324,676.00"},"二、商品和服务支出",{"v":497400,"d":"497,400.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":282754,"d":"282,754.00"},"三、对个人和家庭的补助",{"v":428032,"d":"428,032.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":300362,"d":"300,362.00"},"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":130000,"d":"130,000.00"},"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":1096868,"d":"1,096,868.00"},"七、其他资本性支出",{"v":163400,"d":"163,400.00"}]
[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":4556490,"d":"4,556,490.00"},"功能分类支出合计",{"v":4556490,"d":"4,556,490.00"},"经济分类支出总计",{"v":4556490,"d":"4,556,490.00"}]

{"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"]}
[]
["临潼区油槐街道办事处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":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"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"}]
["092","临潼区油槐街道办事处",{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"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"}]
["  092002","  临潼区油槐街道办事处(政府机关)",{"v":2216180,"d":"2,216,180.00"},{"v":2216180,"d":"2,216,180.00"},{"v":2216180,"d":"2,216,180.00"},{"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"}]
["  092003","  临潼区油槐街道办事处(农业)",{"v":1046046,"d":"1,046,046.00"},{"v":1046046,"d":"1,046,046.00"},{"v":1046046,"d":"1,046,046.00"},{"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"}]
["  092005","  临潼区油槐街道办事处(水利)",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"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"}]
["  092006","  临潼区油槐街道办事处(文化)",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"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"}]
["  092007","  临潼区油槐街道办事处(广播)",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"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"}]
["  092008","  临潼区油槐街道办事处(计划生育)",{"v":300362,"d":"300,362.00"},{"v":300362,"d":"300,362.00"},{"v":300362,"d":"300,362.00"},{"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"}]
["  092009","  临潼区油槐街道办事处(劳动保障)",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"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"}]
["  092010","  临潼区油槐街道办事处(财政)",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"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"]}
[]
["临潼区油槐街道办事处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":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"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"}]
["092","临潼区油槐街道办事处",{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"v":4556490,"d":"4,556,490.00"},{"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"}]
["  092002","  临潼区油槐街道办事处(政府机关)",{"v":2216180,"d":"2,216,180.00"},{"v":2216180,"d":"2,216,180.00"},{"v":2216180,"d":"2,216,180.00"},{"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"}]
["  092003","  临潼区油槐街道办事处(农业)",{"v":1046046,"d":"1,046,046.00"},{"v":1046046,"d":"1,046,046.00"},{"v":1046046,"d":"1,046,046.00"},{"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"}]
["  092005","  临潼区油槐街道办事处(水利)",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"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"}]
["  092006","  临潼区油槐街道办事处(文化)",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"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"}]
["  092007","  临潼区油槐街道办事处(广播)",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"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"}]
["  092008","  临潼区油槐街道办事处(计划生育)",{"v":300362,"d":"300,362.00"},{"v":300362,"d":"300,362.00"},{"v":300362,"d":"300,362.00"},{"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"}]
["  092009","  临潼区油槐街道办事处(劳动保障)",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"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"}]
["  092010","  临潼区油槐街道办事处(财政)",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"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":75,"n_cols":6,"rows_kept":75,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区油槐街道办事处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":4556490,"d":"4,556,490.00"},{"v":3467658,"d":"3,467,658.00"},{"v":1088832,"d":"1,088,832.00"}]
["092002","临潼区油槐街道办事处(政府机关)",{"v":2216180,"d":"2,216,180.00"},{"v":2030180,"d":"2,030,180.00"},{"v":186000,"d":"186,000.00"}]
["  201","  一般公共服务支出",{"v":2216180,"d":"2,216,180.00"},{"v":2030180,"d":"2,030,180.00"},{"v":186000,"d":"186,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":2216180,"d":"2,216,180.00"},{"v":2030180,"d":"2,030,180.00"},{"v":186000,"d":"186,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":2030180,"d":"2,030,180.00"},{"v":2030180,"d":"2,030,180.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":206160,"d":"206,160.00"},{"v":206160,"d":"206,160.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1815020,"d":"1,815,020.00"},{"v":1815020,"d":"1,815,020.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["        ","        信访事务",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"}]
["        ","        农村两委会离任干部困难补助",{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"}]
["092003","临潼区油槐街道办事处(农业)",{"v":1046046,"d":"1,046,046.00"},{"v":270614,"d":"270,614.00"},{"v":775432,"d":"775,432.00"}]
["  211","  节能环保支出",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["    21104","    自然生态保护",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["      2110402","      农村环境保护",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["        ","        农村环境保护",{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"}]
["  213","  农林水支出",{"v":916046,"d":"916,046.00"},{"v":270614,"d":"270,614.00"},{"v":645432,"d":"645,432.00"}]
["    21301","    农业",{"v":444014,"d":"444,014.00"},{"v":270614,"d":"270,614.00"},{"v":173400,"d":"173,400.00"}]
["      2130104","      事业运行（农业）",{"v":270614,"d":"270,614.00"},{"v":270614,"d":"270,614.00"},{"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":264470,"d":"264,470.00"},{"v":264470,"d":"264,470.00"},{"v":0,"d":"0.00"}]
["      2130106","      科技转化与推广服务",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["        ","        秸秆禁烧及综合利用",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      2130142","      农村道路建设",{"v":93400,"d":"93,400.00"},{"v":0,"d":"0.00"},{"v":93400,"d":"93,400.00"}]
["        ","        农村通村公路建设",{"v":93400,"d":"93,400.00"},{"v":0,"d":"0.00"},{"v":93400,"d":"93,400.00"}]
["    21307","    农村综合改革",{"v":472032,"d":"472,032.00"},{"v":0,"d":"0.00"},{"v":472032,"d":"472,032.00"}]
["      2130701","      对村级一事一议的补助",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["        ","        一事一议项目（油槐）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":402032,"d":"402,032.00"},{"v":0,"d":"0.00"},{"v":402032,"d":"402,032.00"}]
["        ","        村级办公经费及村干部补贴（油槐）",{"v":402032,"d":"402,032.00"},{"v":0,"d":"0.00"},{"v":402032,"d":"402,032.00"}]
["092005","临潼区油槐街道办事处(水利)",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":176214,"d":"176,214.00"},{"v":176214,"d":"176,214.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"v":0,"d":"0.00"}]
["092006","临潼区油槐街道办事处(文化)",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":177726,"d":"177,726.00"},{"v":177726,"d":"177,726.00"},{"v":0,"d":"0.00"}]
["092007","临潼区油槐街道办事处(广播)",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":0,"d":"0.00"}]
["    20704","    新闻出版广播影视",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":0,"d":"0.00"}]
["      2070404","      广播",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"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":139270,"d":"139,270.00"},{"v":139270,"d":"139,270.00"},{"v":0,"d":"0.00"}]
["092008","临潼区油槐街道办事处(计划生育)",{"v":300362,"d":"300,362.00"},{"v":172962,"d":"172,962.00"},{"v":127400,"d":"127,400.00"}]
["  210","  医疗卫生与计划生育支出",{"v":300362,"d":"300,362.00"},{"v":172962,"d":"172,962.00"},{"v":127400,"d":"127,400.00"}]
["    21007","    计划生育事务",{"v":300362,"d":"300,362.00"},{"v":172962,"d":"172,962.00"},{"v":127400,"d":"127,400.00"}]
["      2100799","      其他计划生育事务支出",{"v":300362,"d":"300,362.00"},{"v":172962,"d":"172,962.00"},{"v":127400,"d":"127,400.00"}]
["        ","        计生转移支付",{"v":127400,"d":"127,400.00"},{"v":0,"d":"0.00"},{"v":127400,"d":"127,400.00"}]
["        ","        工资福利支出",{"v":168354,"d":"168,354.00"},{"v":168354,"d":"168,354.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"v":0,"d":"0.00"}]
["092009","临潼区油槐街道办事处(劳动保障)",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":275074,"d":"275,074.00"},{"v":275074,"d":"275,074.00"},{"v":0,"d":"0.00"}]
["092010","临潼区油槐街道办事处(财政)",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":201042,"d":"201,042.00"},{"v":201042,"d":"201,042.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":169,"n_cols":6,"rows_kept":169,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区油槐街道办事处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":4556490,"d":"4,556,490.00"},{"v":3467658,"d":"3,467,658.00"},{"v":1088832,"d":"1,088,832.00"}]
["092002","临潼区油槐街道办事处(政府机关)",{"v":2216180,"d":"2,216,180.00"},{"v":2030180,"d":"2,030,180.00"},{"v":186000,"d":"186,000.00"}]
["  301","  工资福利支出",{"v":1815020,"d":"1,815,020.00"},{"v":1815020,"d":"1,815,020.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":700416,"d":"700,416.00"},{"v":700416,"d":"700,416.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":700416,"d":"700,416.00"},{"v":700416,"d":"700,416.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":792236,"d":"792,236.00"},{"v":792236,"d":"792,236.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":792236,"d":"792,236.00"},{"v":792236,"d":"792,236.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":322368,"d":"322,368.00"},{"v":322368,"d":"322,368.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":322368,"d":"322,368.00"},{"v":322368,"d":"322,368.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":256160,"d":"256,160.00"},{"v":206160,"d":"206,160.00"},{"v":50000,"d":"50,000.00"}]
["    30201","    办公费",{"v":43000,"d":"43,000.00"},{"v":8000,"d":"8,000.00"},{"v":35000,"d":"35,000.00"}]
["      ","      商品和服务支出",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["      ","      信访事务",{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"}]
["    30206","    电费",{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":16000,"d":"16,000.00"},{"v":16000,"d":"16,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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"}]
["    30217","    公务接待费",{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["      ","      信访事务",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["    30239","    其他交通费用",{"v":173160,"d":"173,160.00"},{"v":173160,"d":"173,160.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":173160,"d":"173,160.00"},{"v":173160,"d":"173,160.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":145000,"d":"145,000.00"},{"v":9000,"d":"9,000.00"},{"v":136000,"d":"136,000.00"}]
["    30305","    生活补助",{"v":145000,"d":"145,000.00"},{"v":9000,"d":"9,000.00"},{"v":136000,"d":"136,000.00"}]
["      ","      农村两委会离任干部困难补助",{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":36000,"d":"36,000.00"}]
["      ","      信访事务",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      对个人和家庭的补助",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["092003","临潼区油槐街道办事处(农业)",{"v":1046046,"d":"1,046,046.00"},{"v":270614,"d":"270,614.00"},{"v":775432,"d":"775,432.00"}]
["  301","  工资福利支出",{"v":264470,"d":"264,470.00"},{"v":264470,"d":"264,470.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":124248,"d":"124,248.00"},{"v":124248,"d":"124,248.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":124248,"d":"124,248.00"},{"v":124248,"d":"124,248.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":39422,"d":"39,422.00"},{"v":39422,"d":"39,422.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":39422,"d":"39,422.00"},{"v":39422,"d":"39,422.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":100800,"d":"100,800.00"},{"v":100800,"d":"100,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":100800,"d":"100,800.00"},{"v":100800,"d":"100,800.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":326144,"d":"326,144.00"},{"v":6144,"d":"6,144.00"},{"v":320000,"d":"320,000.00"}]
["    30201","    办公费",{"v":111000,"d":"111,000.00"},{"v":1000,"d":"1,000.00"},{"v":110000,"d":"110,000.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      村级办公经费及村干部补贴（油槐）",{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"}]
["    30206","    电费",{"v":58400,"d":"58,400.00"},{"v":3400,"d":"3,400.00"},{"v":55000,"d":"55,000.00"}]
["      ","      商品和服务支出",{"v":3400,"d":"3,400.00"},{"v":3400,"d":"3,400.00"},{"v":0,"d":"0.00"}]
["      ","      农村环境保护",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["    30211","    差旅费",{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":155000,"d":"155,000.00"},{"v":0,"d":"0.00"},{"v":155000,"d":"155,000.00"}]
["      ","      秸秆禁烧及综合利用",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      农村环境保护",{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"}]
["    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"}]
["  303","  对个人和家庭的补助",{"v":292032,"d":"292,032.00"},{"v":0,"d":"0.00"},{"v":292032,"d":"292,032.00"}]
["    30305","    生活补助",{"v":292032,"d":"292,032.00"},{"v":0,"d":"0.00"},{"v":292032,"d":"292,032.00"}]
["      ","      村级办公经费及村干部补贴（油槐）",{"v":292032,"d":"292,032.00"},{"v":0,"d":"0.00"},{"v":292032,"d":"292,032.00"}]
["  310","  其他资本性支出（类）",{"v":163400,"d":"163,400.00"},{"v":0,"d":"0.00"},{"v":163400,"d":"163,400.00"}]
["    31005","    基础设施建设",{"v":163400,"d":"163,400.00"},{"v":0,"d":"0.00"},{"v":163400,"d":"163,400.00"}]
["      ","      农村通村公路建设",{"v":93400,"d":"93,400.00"},{"v":0,"d":"0.00"},{"v":93400,"d":"93,400.00"}]
["      ","      一事一议项目（油槐）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["092005","临潼区油槐街道办事处(水利)",{"v":180822,"d":"180,822.00"},{"v":180822,"d":"180,822.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":176214,"d":"176,214.00"},{"v":176214,"d":"176,214.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":76752,"d":"76,752.00"},{"v":76752,"d":"76,752.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":76752,"d":"76,752.00"},{"v":76752,"d":"76,752.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":27642,"d":"27,642.00"},{"v":27642,"d":"27,642.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":27642,"d":"27,642.00"},{"v":27642,"d":"27,642.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":71820,"d":"71,820.00"},{"v":71820,"d":"71,820.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":71820,"d":"71,820.00"},{"v":71820,"d":"71,820.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"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"}]
["    30206","    电费",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["092006","临潼区油槐街道办事处(文化)",{"v":182334,"d":"182,334.00"},{"v":182334,"d":"182,334.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":177726,"d":"177,726.00"},{"v":177726,"d":"177,726.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":78324,"d":"78,324.00"},{"v":78324,"d":"78,324.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":78324,"d":"78,324.00"},{"v":78324,"d":"78,324.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":27702,"d":"27,702.00"},{"v":27702,"d":"27,702.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":27702,"d":"27,702.00"},{"v":27702,"d":"27,702.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":71700,"d":"71,700.00"},{"v":71700,"d":"71,700.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":71700,"d":"71,700.00"},{"v":71700,"d":"71,700.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"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"}]
["    30206","    电费",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["092007","临潼区油槐街道办事处(广播)",{"v":142342,"d":"142,342.00"},{"v":142342,"d":"142,342.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":139270,"d":"139,270.00"},{"v":139270,"d":"139,270.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":70332,"d":"70,332.00"},{"v":70332,"d":"70,332.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":70332,"d":"70,332.00"},{"v":70332,"d":"70,332.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":19978,"d":"19,978.00"},{"v":19978,"d":"19,978.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":19978,"d":"19,978.00"},{"v":19978,"d":"19,978.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":48960,"d":"48,960.00"},{"v":48960,"d":"48,960.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48960,"d":"48,960.00"},{"v":48960,"d":"48,960.00"},{"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":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"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"}]
["092008","临潼区油槐街道办事处(计划生育)",{"v":300362,"d":"300,362.00"},{"v":172962,"d":"172,962.00"},{"v":127400,"d":"127,400.00"}]
["  301","  工资福利支出",{"v":168354,"d":"168,354.00"},{"v":168354,"d":"168,354.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":71460,"d":"71,460.00"},{"v":71460,"d":"71,460.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":71460,"d":"71,460.00"},{"v":71460,"d":"71,460.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":26994,"d":"26,994.00"},{"v":26994,"d":"26,994.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":26994,"d":"26,994.00"},{"v":26994,"d":"26,994.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":69900,"d":"69,900.00"},{"v":69900,"d":"69,900.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":69900,"d":"69,900.00"},{"v":69900,"d":"69,900.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":132008,"d":"132,008.00"},{"v":4608,"d":"4,608.00"},{"v":127400,"d":"127,400.00"}]
["    30201","    办公费",{"v":113400,"d":"113,400.00"},{"v":1000,"d":"1,000.00"},{"v":112400,"d":"112,400.00"}]
["      ","      计生转移支付",{"v":112400,"d":"112,400.00"},{"v":0,"d":"0.00"},{"v":112400,"d":"112,400.00"}]
["      ","      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":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["      ","      计生转移支付",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["092009","临潼区油槐街道办事处(劳动保障)",{"v":282754,"d":"282,754.00"},{"v":282754,"d":"282,754.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":275074,"d":"275,074.00"},{"v":275074,"d":"275,074.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":116604,"d":"116,604.00"},{"v":116604,"d":"116,604.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":116604,"d":"116,604.00"},{"v":116604,"d":"116,604.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":44290,"d":"44,290.00"},{"v":44290,"d":"44,290.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":44290,"d":"44,290.00"},{"v":44290,"d":"44,290.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":114180,"d":"114,180.00"},{"v":114180,"d":"114,180.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":114180,"d":"114,180.00"},{"v":114180,"d":"114,180.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    30206","    电费",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["092010","临潼区油槐街道办事处(财政)",{"v":205650,"d":"205,650.00"},{"v":205650,"d":"205,650.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":201042,"d":"201,042.00"},{"v":201042,"d":"201,042.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":98496,"d":"98,496.00"},{"v":98496,"d":"98,496.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":98496,"d":"98,496.00"},{"v":98496,"d":"98,496.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":29406,"d":"29,406.00"},{"v":29406,"d":"29,406.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":29406,"d":"29,406.00"},{"v":29406,"d":"29,406.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":73140,"d":"73,140.00"},{"v":73140,"d":"73,140.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":73140,"d":"73,140.00"},{"v":73140,"d":"73,140.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"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"}]
["    30206","    电费",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"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"]}
[]
["临潼区油槐街道办事处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":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"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"}]
["092002","临潼区油槐街道办事处(政府机关)",{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["092008","临潼区油槐街道办事处(计划生育)",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"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"]}
[]
[]
[]
["临潼区油槐街道办事处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"]