{"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"]}
[]
["临潼区西泉街道办事处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":4458278,"d":"4,458,278.00"},"一、一般公共服务支出",{"v":2066546,"d":"2,066,546.00"},"基本支出",{"v":3607442,"d":"3,607,442.00"}]
["    (一)一般公共预算拨款",{"v":4458278,"d":"4,458,278.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":3389402,"d":"3,389,402.00"}]
["    (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":210840,"d":"210,840.00"}]
["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":7200,"d":"7,200.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":850836,"d":"850,836.00"}]
["    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":260564,"d":"260,564.00"},"二、商品和服务支出",{"v":322000,"d":"322,000.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":281866,"d":"281,866.00"},"三、对个人和家庭的补助",{"v":233136,"d":"233,136.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":624310,"d":"624,310.00"},"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":100000,"d":"100,000.00"},"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":1124992,"d":"1,124,992.00"},"七、其他资本性支出",{"v":295700,"d":"295,700.00"}]
[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":4458278,"d":"4,458,278.00"},"功能分类支出合计",{"v":4458278,"d":"4,458,278.00"},"经济分类支出总计",{"v":4458278,"d":"4,458,278.00"}]

{"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"]}
[]
["临潼区西泉街道办事处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"]
[null,null,1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"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"}]
["080","临潼区西泉街道办事处",{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"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"}]
["  080002","  临潼区西泉街道办事处(政府机关)",{"v":1822550,"d":"1,822,550.00"},{"v":1822550,"d":"1,822,550.00"},{"v":1822550,"d":"1,822,550.00"},{"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"}]
["  080003","  临潼区西泉街道办事处(农业)",{"v":944098,"d":"944,098.00"},{"v":944098,"d":"944,098.00"},{"v":944098,"d":"944,098.00"},{"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"}]
["  080005","  临潼区西泉街道办事处(水利)",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"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"}]
["  080006","  临潼区西泉街道办事处(文化)",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"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"}]
["  080007","  临潼区西泉街道办事处(广播)",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"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"}]
["  080008","  临潼区西泉街道办事处(计划生育)",{"v":624310,"d":"624,310.00"},{"v":624310,"d":"624,310.00"},{"v":624310,"d":"624,310.00"},{"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"}]
["  080009","  临潼区西泉街道办事处(劳动保障)",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"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"}]
["  080010","  临潼区西泉街道办事处(财政)",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"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"]}
[]
["临潼区西泉街道办事处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"]
[null,null,1,2,3,4,5,6,7,8,"**"]
[null,"合计",{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"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"}]
["080","临潼区西泉街道办事处",{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"v":4458278,"d":"4,458,278.00"},{"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"}]
["  080002","  临潼区西泉街道办事处(政府机关)",{"v":1822550,"d":"1,822,550.00"},{"v":1822550,"d":"1,822,550.00"},{"v":1822550,"d":"1,822,550.00"},{"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"}]
["  080003","  临潼区西泉街道办事处(农业)",{"v":944098,"d":"944,098.00"},{"v":944098,"d":"944,098.00"},{"v":944098,"d":"944,098.00"},{"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"}]
["  080005","  临潼区西泉街道办事处(水利)",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"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"}]
["  080006","  临潼区西泉街道办事处(文化)",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"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"}]
["  080007","  临潼区西泉街道办事处(广播)",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"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"}]
["  080008","  临潼区西泉街道办事处(计划生育)",{"v":624310,"d":"624,310.00"},{"v":624310,"d":"624,310.00"},{"v":624310,"d":"624,310.00"},{"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"}]
["  080009","  临潼区西泉街道办事处(劳动保障)",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"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"}]
["  080010","  临潼区西泉街道办事处(财政)",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"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"]}
[]
[]
["临潼区西泉街道办事处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":4458278,"d":"4,458,278.00"},{"v":3607442,"d":"3,607,442.00"},{"v":850836,"d":"850,836.00"}]
["080002","临潼区西泉街道办事处(政府机关)",{"v":1822550,"d":"1,822,550.00"},{"v":1685270,"d":"1,685,270.00"},{"v":137280,"d":"137,280.00"}]
["  201","  一般公共服务支出",{"v":1722550,"d":"1,722,550.00"},{"v":1685270,"d":"1,685,270.00"},{"v":37280,"d":"37,280.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1722550,"d":"1,722,550.00"},{"v":1685270,"d":"1,685,270.00"},{"v":37280,"d":"37,280.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":1685270,"d":"1,685,270.00"},{"v":1685270,"d":"1,685,270.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":164760,"d":"164,760.00"},{"v":164760,"d":"164,760.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1513310,"d":"1,513,310.00"},{"v":1513310,"d":"1,513,310.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["        ","        信访事物",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":17280,"d":"17,280.00"},{"v":0,"d":"0.00"},{"v":17280,"d":"17,280.00"}]
["        ","        农村两委会离任干部生活困难补助",{"v":17280,"d":"17,280.00"},{"v":0,"d":"0.00"},{"v":17280,"d":"17,280.00"}]
["  211","  节能环保支出",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    21104","    自然生态保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      2110402","      农村环境保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["        ","        环境卫生整治",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["080003","临潼区西泉街道办事处(农业)",{"v":944098,"d":"944,098.00"},{"v":327442,"d":"327,442.00"},{"v":616656,"d":"616,656.00"}]
["  213","  农林水支出",{"v":944098,"d":"944,098.00"},{"v":327442,"d":"327,442.00"},{"v":616656,"d":"616,656.00"}]
["    21301","    农业",{"v":576242,"d":"576,242.00"},{"v":327442,"d":"327,442.00"},{"v":248800,"d":"248,800.00"}]
["      2130104","      事业运行（农业）",{"v":327442,"d":"327,442.00"},{"v":327442,"d":"327,442.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":319762,"d":"319,762.00"},{"v":319762,"d":"319,762.00"},{"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"}]
["      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工作经费",{"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":168800,"d":"168,800.00"},{"v":0,"d":"0.00"},{"v":168800,"d":"168,800.00"}]
["        ","        乡村道路修建资金",{"v":168800,"d":"168,800.00"},{"v":0,"d":"0.00"},{"v":168800,"d":"168,800.00"}]
["    21307","    农村综合改革",{"v":367856,"d":"367,856.00"},{"v":0,"d":"0.00"},{"v":367856,"d":"367,856.00"}]
["      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（西泉）",{"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":297856,"d":"297,856.00"},{"v":0,"d":"0.00"},{"v":297856,"d":"297,856.00"}]
["        ","        村级办公经费及村干部补贴（西泉）",{"v":297856,"d":"297,856.00"},{"v":0,"d":"0.00"},{"v":297856,"d":"297,856.00"}]
["080005","临潼区西泉街道办事处(水利)",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":176286,"d":"176,286.00"},{"v":176286,"d":"176,286.00"},{"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"}]
["080006","临潼区西泉街道办事处(文化)",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":186726,"d":"186,726.00"},{"v":186726,"d":"186,726.00"},{"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"}]
["080007","临潼区西泉街道办事处(广播)",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":0,"d":"0.00"}]
["    20704","    新闻出版广播影视",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":0,"d":"0.00"}]
["      2070404","      广播",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":67694,"d":"67,694.00"},{"v":67694,"d":"67,694.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":1536,"d":"1,536.00"},{"v":1536,"d":"1,536.00"},{"v":0,"d":"0.00"}]
["080008","临潼区西泉街道办事处(计划生育)",{"v":624310,"d":"624,310.00"},{"v":527410,"d":"527,410.00"},{"v":96900,"d":"96,900.00"}]
["  210","  医疗卫生与计划生育支出",{"v":624310,"d":"624,310.00"},{"v":527410,"d":"527,410.00"},{"v":96900,"d":"96,900.00"}]
["    21007","    计划生育事务",{"v":624310,"d":"624,310.00"},{"v":527410,"d":"527,410.00"},{"v":96900,"d":"96,900.00"}]
["      2100799","      其他计划生育事务支出",{"v":624310,"d":"624,310.00"},{"v":527410,"d":"527,410.00"},{"v":96900,"d":"96,900.00"}]
["        ","        商品和服务支出",{"v":12288,"d":"12,288.00"},{"v":12288,"d":"12,288.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":515122,"d":"515,122.00"},{"v":515122,"d":"515,122.00"},{"v":0,"d":"0.00"}]
["        ","        计划生育转移支付",{"v":96900,"d":"96,900.00"},{"v":0,"d":"0.00"},{"v":96900,"d":"96,900.00"}]
["080009","临潼区西泉街道办事处(劳动保障)",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":274186,"d":"274,186.00"},{"v":274186,"d":"274,186.00"},{"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"}]
["080010","临潼区西泉街道办事处(财政)",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":336316,"d":"336,316.00"},{"v":336316,"d":"336,316.00"},{"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"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":185,"n_cols":6,"rows_kept":185,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区西泉街道办事处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":4458278,"d":"4,458,278.00"},{"v":3607442,"d":"3,607,442.00"},{"v":850836,"d":"850,836.00"}]
["080002","临潼区西泉街道办事处(政府机关)",{"v":1822550,"d":"1,822,550.00"},{"v":1685270,"d":"1,685,270.00"},{"v":137280,"d":"137,280.00"}]
["  301","  工资福利支出",{"v":1513310,"d":"1,513,310.00"},{"v":1513310,"d":"1,513,310.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":643536,"d":"643,536.00"},{"v":643536,"d":"643,536.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":643536,"d":"643,536.00"},{"v":643536,"d":"643,536.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":624146,"d":"624,146.00"},{"v":624146,"d":"624,146.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":624146,"d":"624,146.00"},{"v":624146,"d":"624,146.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":245628,"d":"245,628.00"},{"v":245628,"d":"245,628.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":245628,"d":"245,628.00"},{"v":245628,"d":"245,628.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":284760,"d":"284,760.00"},{"v":164760,"d":"164,760.00"},{"v":120000,"d":"120,000.00"}]
["    30201","    办公费",{"v":19000,"d":"19,000.00"},{"v":4000,"d":"4,000.00"},{"v":15000,"d":"15,000.00"}]
["      ","      商品和服务支出",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"}]
["      ","      信访事物",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"}]
["    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"}]
["    30213","    维修(护)费",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      环境卫生整治",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30226","    劳务费",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["      ","      环境卫生整治",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["    30231","    公务用车运行维护费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      ","      环境卫生整治",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      信访事物",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30239","    其他交通费用",{"v":140760,"d":"140,760.00"},{"v":140760,"d":"140,760.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":140760,"d":"140,760.00"},{"v":140760,"d":"140,760.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"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"}]
["  303","  对个人和家庭的补助",{"v":24480,"d":"24,480.00"},{"v":7200,"d":"7,200.00"},{"v":17280,"d":"17,280.00"}]
["    30305","    生活补助",{"v":24480,"d":"24,480.00"},{"v":7200,"d":"7,200.00"},{"v":17280,"d":"17,280.00"}]
["      ","      农村两委会离任干部生活困难补助",{"v":17280,"d":"17,280.00"},{"v":0,"d":"0.00"},{"v":17280,"d":"17,280.00"}]
["      ","      对个人和家庭的补助",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["080003","临潼区西泉街道办事处(农业)",{"v":944098,"d":"944,098.00"},{"v":327442,"d":"327,442.00"},{"v":616656,"d":"616,656.00"}]
["  301","  工资福利支出",{"v":319762,"d":"319,762.00"},{"v":319762,"d":"319,762.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":150036,"d":"150,036.00"},{"v":150036,"d":"150,036.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":150036,"d":"150,036.00"},{"v":150036,"d":"150,036.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":47986,"d":"47,986.00"},{"v":47986,"d":"47,986.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":47986,"d":"47,986.00"},{"v":47986,"d":"47,986.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":121740,"d":"121,740.00"},{"v":121740,"d":"121,740.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":121740,"d":"121,740.00"},{"v":121740,"d":"121,740.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":169680,"d":"169,680.00"},{"v":7680,"d":"7,680.00"},{"v":162000,"d":"162,000.00"}]
["    30201","    办公费",{"v":108000,"d":"108,000.00"},{"v":1000,"d":"1,000.00"},{"v":107000,"d":"107,000.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["      ","      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（西泉）",{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"}]
["    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":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["    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"}]
["    30231","    公务用车运行维护费",{"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"}]
["  303","  对个人和家庭的补助",{"v":215856,"d":"215,856.00"},{"v":0,"d":"0.00"},{"v":215856,"d":"215,856.00"}]
["    30305","    生活补助",{"v":215856,"d":"215,856.00"},{"v":0,"d":"0.00"},{"v":215856,"d":"215,856.00"}]
["      ","      村级办公经费及村干部补贴（西泉）",{"v":215856,"d":"215,856.00"},{"v":0,"d":"0.00"},{"v":215856,"d":"215,856.00"}]
["  310","  其他资本性支出（类）",{"v":238800,"d":"238,800.00"},{"v":0,"d":"0.00"},{"v":238800,"d":"238,800.00"}]
["    31005","    基础设施建设",{"v":238800,"d":"238,800.00"},{"v":0,"d":"0.00"},{"v":238800,"d":"238,800.00"}]
["      ","      一事一议项目（西泉）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      乡村道路修建资金",{"v":168800,"d":"168,800.00"},{"v":0,"d":"0.00"},{"v":168800,"d":"168,800.00"}]
["080005","临潼区西泉街道办事处(水利)",{"v":180894,"d":"180,894.00"},{"v":180894,"d":"180,894.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":176286,"d":"176,286.00"},{"v":176286,"d":"176,286.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":77580,"d":"77,580.00"},{"v":77580,"d":"77,580.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":77580,"d":"77,580.00"},{"v":77580,"d":"77,580.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":27606,"d":"27,606.00"},{"v":27606,"d":"27,606.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":27606,"d":"27,606.00"},{"v":27606,"d":"27,606.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":71100,"d":"71,100.00"},{"v":71100,"d":"71,100.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":71100,"d":"71,100.00"},{"v":71100,"d":"71,100.00"},{"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"}]
["    30205","    水费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"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":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"}]
["080006","临潼区西泉街道办事处(文化)",{"v":191334,"d":"191,334.00"},{"v":191334,"d":"191,334.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":186726,"d":"186,726.00"},{"v":186726,"d":"186,726.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":85416,"d":"85,416.00"},{"v":85416,"d":"85,416.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":85416,"d":"85,416.00"},{"v":85416,"d":"85,416.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":28530,"d":"28,530.00"},{"v":28530,"d":"28,530.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":28530,"d":"28,530.00"},{"v":28530,"d":"28,530.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":72780,"d":"72,780.00"},{"v":72780,"d":"72,780.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":72780,"d":"72,780.00"},{"v":72780,"d":"72,780.00"},{"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"}]
["    30205","    水费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"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":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"}]
["080007","临潼区西泉街道办事处(广播)",{"v":69230,"d":"69,230.00"},{"v":69230,"d":"69,230.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":67694,"d":"67,694.00"},{"v":67694,"d":"67,694.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":31740,"d":"31,740.00"},{"v":31740,"d":"31,740.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":31740,"d":"31,740.00"},{"v":31740,"d":"31,740.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":9974,"d":"9,974.00"},{"v":9974,"d":"9,974.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":9974,"d":"9,974.00"},{"v":9974,"d":"9,974.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":25980,"d":"25,980.00"},{"v":25980,"d":"25,980.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":25980,"d":"25,980.00"},{"v":25980,"d":"25,980.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1536,"d":"1,536.00"},{"v":1536,"d":"1,536.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    30229","    福利费",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"}]
["080008","临潼区西泉街道办事处(计划生育)",{"v":624310,"d":"624,310.00"},{"v":527410,"d":"527,410.00"},{"v":96900,"d":"96,900.00"}]
["  301","  工资福利支出",{"v":515122,"d":"515,122.00"},{"v":515122,"d":"515,122.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":245100,"d":"245,100.00"},{"v":245100,"d":"245,100.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":245100,"d":"245,100.00"},{"v":245100,"d":"245,100.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":76702,"d":"76,702.00"},{"v":76702,"d":"76,702.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":76702,"d":"76,702.00"},{"v":76702,"d":"76,702.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":193320,"d":"193,320.00"},{"v":193320,"d":"193,320.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":193320,"d":"193,320.00"},{"v":193320,"d":"193,320.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":52288,"d":"52,288.00"},{"v":12288,"d":"12,288.00"},{"v":40000,"d":"40,000.00"}]
["    30201","    办公费",{"v":12000,"d":"12,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      计划生育转移支付",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    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"}]
["    30213","    维修(护)费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      计划生育转移支付",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30217","    公务接待费",{"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":288,"d":"288.00"},{"v":288,"d":"288.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":288,"d":"288.00"},{"v":288,"d":"288.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"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"}]
["  310","  其他资本性支出（类）",{"v":56900,"d":"56,900.00"},{"v":0,"d":"0.00"},{"v":56900,"d":"56,900.00"}]
["    31006","    大型修缮",{"v":56900,"d":"56,900.00"},{"v":0,"d":"0.00"},{"v":56900,"d":"56,900.00"}]
["      ","      计划生育转移支付",{"v":56900,"d":"56,900.00"},{"v":0,"d":"0.00"},{"v":56900,"d":"56,900.00"}]
["080009","临潼区西泉街道办事处(劳动保障)",{"v":281866,"d":"281,866.00"},{"v":281866,"d":"281,866.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":274186,"d":"274,186.00"},{"v":274186,"d":"274,186.00"},{"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":44242,"d":"44,242.00"},{"v":44242,"d":"44,242.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":44242,"d":"44,242.00"},{"v":44242,"d":"44,242.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":113340,"d":"113,340.00"},{"v":113340,"d":"113,340.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":113340,"d":"113,340.00"},{"v":113340,"d":"113,340.00"},{"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":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费",{"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":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"}]
["    30231","    公务用车运行维护费",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"}]
["080010","临潼区西泉街道办事处(财政)",{"v":343996,"d":"343,996.00"},{"v":343996,"d":"343,996.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":336316,"d":"336,316.00"},{"v":336316,"d":"336,316.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":169188,"d":"169,188.00"},{"v":169188,"d":"169,188.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":169188,"d":"169,188.00"},{"v":169188,"d":"169,188.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":48868,"d":"48,868.00"},{"v":48868,"d":"48,868.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48868,"d":"48,868.00"},{"v":48868,"d":"48,868.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":118260,"d":"118,260.00"},{"v":118260,"d":"118,260.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":118260,"d":"118,260.00"},{"v":118260,"d":"118,260.00"},{"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":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"}]
["    30205","    水费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"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":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"}]
["    30231","    公务用车运行维护费",{"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"}]

{"sheet":"三公经费表","index":5,"n_rows":16,"n_cols":10,"rows_kept":16,"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"]}
[]
["临潼区西泉街道办事处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":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"v":11000,"d":"11,000.00"},{"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"}]
["080002","临潼区西泉街道办事处(政府机关)",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"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"}]
["080003","临潼区西泉街道办事处(农业)",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["080005","临潼区西泉街道办事处(水利)",{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["080006","临潼区西泉街道办事处(文化)",{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["080008","临潼区西泉街道办事处(计划生育)",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["080009","临潼区西泉街道办事处(劳动保障)",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["080010","临潼区西泉街道办事处(财政)",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"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"]}
[]
[]
[]
["临潼区西泉街道办事处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"]