{"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"]}
[]
["临潼区铁炉街道办事处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":4287935,"d":"4,287,935.00"},"一、一般公共服务支出",{"v":2079953,"d":"2,079,953.00"},"基本支出",{"v":3582715,"d":"3,582,715.00"}]
["    (一)一般公共预算拨款",{"v":4287935,"d":"4,287,935.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":3349255,"d":"3,349,255.00"}]
["    (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":224376,"d":"224,376.00"}]
["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":9084,"d":"9,084.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":705220,"d":"705,220.00"}]
["    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":302776,"d":"302,776.00"},"二、商品和服务支出",{"v":241000,"d":"241,000.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":342312,"d":"342,312.00"},"三、对个人和家庭的补助",{"v":251520,"d":"251,520.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":449848,"d":"449,848.00"},"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":0,"d":"0.00"},"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":1113046,"d":"1,113,046.00"},"七、其他资本性支出",{"v":212700,"d":"212,700.00"}]
[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":4287935,"d":"4,287,935.00"},"功能分类支出合计",{"v":4287935,"d":"4,287,935.00"},"经济分类支出总计",{"v":4287935,"d":"4,287,935.00"}]

{"sheet":"收入总表","index":1,"n_rows":15,"n_cols":11,"rows_kept":15,"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"]}
[]
["临潼区铁炉街道办事处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":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"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"}]
["084","临潼区铁炉街道办事处",{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"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"}]
["  084002","  临潼区铁炉街道办事处(政府机关)",{"v":1737979,"d":"1,737,979.00"},{"v":1737979,"d":"1,737,979.00"},{"v":1737979,"d":"1,737,979.00"},{"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"}]
["  084003","  临潼区铁炉街道办事处(农业)",{"v":879014,"d":"879,014.00"},{"v":879014,"d":"879,014.00"},{"v":879014,"d":"879,014.00"},{"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"}]
["  084005","  临潼区铁炉街道办事处(水利)",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"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"}]
["  084006","  临潼区铁炉街道办事处(文化)",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"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"}]
["  084008","  临潼区铁炉街道办事处(计划生育)",{"v":449848,"d":"449,848.00"},{"v":449848,"d":"449,848.00"},{"v":449848,"d":"449,848.00"},{"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"}]
["  084009","  临潼区铁炉街道办事处(劳动保障)",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"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"}]
["  084010","  临潼区铁炉街道办事处(财政)",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"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":15,"n_cols":11,"rows_kept":15,"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"]}
[]
["临潼区铁炉街道办事处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":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"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"}]
["084","临潼区铁炉街道办事处",{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"v":4287935,"d":"4,287,935.00"},{"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"}]
["  084002","  临潼区铁炉街道办事处(政府机关)",{"v":1737979,"d":"1,737,979.00"},{"v":1737979,"d":"1,737,979.00"},{"v":1737979,"d":"1,737,979.00"},{"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"}]
["  084003","  临潼区铁炉街道办事处(农业)",{"v":879014,"d":"879,014.00"},{"v":879014,"d":"879,014.00"},{"v":879014,"d":"879,014.00"},{"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"}]
["  084005","  临潼区铁炉街道办事处(水利)",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"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"}]
["  084006","  临潼区铁炉街道办事处(文化)",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"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"}]
["  084008","  临潼区铁炉街道办事处(计划生育)",{"v":449848,"d":"449,848.00"},{"v":449848,"d":"449,848.00"},{"v":449848,"d":"449,848.00"},{"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"}]
["  084009","  临潼区铁炉街道办事处(劳动保障)",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"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"}]
["  084010","  临潼区铁炉街道办事处(财政)",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"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":65,"n_cols":6,"rows_kept":65,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区铁炉街道办事处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":4287935,"d":"4,287,935.00"},{"v":3582715,"d":"3,582,715.00"},{"v":705220,"d":"705,220.00"}]
["084002","临潼区铁炉街道办事处(政府机关)",{"v":1737979,"d":"1,737,979.00"},{"v":1646219,"d":"1,646,219.00"},{"v":91760,"d":"91,760.00"}]
["  201","  一般公共服务支出",{"v":1737979,"d":"1,737,979.00"},{"v":1646219,"d":"1,646,219.00"},{"v":91760,"d":"91,760.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1737979,"d":"1,737,979.00"},{"v":1646219,"d":"1,646,219.00"},{"v":91760,"d":"91,760.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":1646219,"d":"1,646,219.00"},{"v":1646219,"d":"1,646,219.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":176760,"d":"176,760.00"},{"v":176760,"d":"176,760.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":9084,"d":"9,084.00"},{"v":9084,"d":"9,084.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1460375,"d":"1,460,375.00"},{"v":1460375,"d":"1,460,375.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        信访维稳",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":41760,"d":"41,760.00"},{"v":0,"d":"0.00"},{"v":41760,"d":"41,760.00"}]
["        ","        村两委离任老干部生活困难补助",{"v":41760,"d":"41,760.00"},{"v":0,"d":"0.00"},{"v":41760,"d":"41,760.00"}]
["084003","临潼区铁炉街道办事处(农业)",{"v":879014,"d":"879,014.00"},{"v":326554,"d":"326,554.00"},{"v":552460,"d":"552,460.00"}]
["  213","  农林水支出",{"v":879014,"d":"879,014.00"},{"v":326554,"d":"326,554.00"},{"v":552460,"d":"552,460.00"}]
["    21301","    农业",{"v":529254,"d":"529,254.00"},{"v":326554,"d":"326,554.00"},{"v":202700,"d":"202,700.00"}]
["      2130104","      事业运行（农业）",{"v":326554,"d":"326,554.00"},{"v":326554,"d":"326,554.00"},{"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":318874,"d":"318,874.00"},{"v":318874,"d":"318,874.00"},{"v":0,"d":"0.00"}]
["      2130106","      科技转化与推广服务",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        秸秆禁烧及综合利用工作经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2130142","      农村道路建设",{"v":152700,"d":"152,700.00"},{"v":0,"d":"0.00"},{"v":152700,"d":"152,700.00"}]
["        ","        农村道路建设资金",{"v":152700,"d":"152,700.00"},{"v":0,"d":"0.00"},{"v":152700,"d":"152,700.00"}]
["    21307","    农村综合改革",{"v":349760,"d":"349,760.00"},{"v":0,"d":"0.00"},{"v":349760,"d":"349,760.00"}]
["      2130701","      对村级一事一议的补助",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["        ","        一事一议项目（铁炉）",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":289760,"d":"289,760.00"},{"v":0,"d":"0.00"},{"v":289760,"d":"289,760.00"}]
["        ","        村级办公经费及村干部补贴（铁炉）",{"v":289760,"d":"289,760.00"},{"v":0,"d":"0.00"},{"v":289760,"d":"289,760.00"}]
["084005","临潼区铁炉街道办事处(水利)",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":227888,"d":"227,888.00"},{"v":227888,"d":"227,888.00"},{"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"}]
["084006","临潼区铁炉街道办事处(文化)",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":295096,"d":"295,096.00"},{"v":295096,"d":"295,096.00"},{"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"}]
["084008","临潼区铁炉街道办事处(计划生育)",{"v":449848,"d":"449,848.00"},{"v":388848,"d":"388,848.00"},{"v":61000,"d":"61,000.00"}]
["  210","  医疗卫生与计划生育支出",{"v":449848,"d":"449,848.00"},{"v":388848,"d":"388,848.00"},{"v":61000,"d":"61,000.00"}]
["    21007","    计划生育事务",{"v":449848,"d":"449,848.00"},{"v":388848,"d":"388,848.00"},{"v":61000,"d":"61,000.00"}]
["      2100799","      其他计划生育事务支出",{"v":449848,"d":"449,848.00"},{"v":388848,"d":"388,848.00"},{"v":61000,"d":"61,000.00"}]
["        ","        计划生育转移支付",{"v":61000,"d":"61,000.00"},{"v":0,"d":"0.00"},{"v":61000,"d":"61,000.00"}]
["        ","        工资福利支出",{"v":379632,"d":"379,632.00"},{"v":379632,"d":"379,632.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["084009","临潼区铁炉街道办事处(劳动保障)",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":333096,"d":"333,096.00"},{"v":333096,"d":"333,096.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["084010","临潼区铁炉街道办事处(财政)",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":334294,"d":"334,294.00"},{"v":334294,"d":"334,294.00"},{"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":117,"n_cols":6,"rows_kept":117,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区铁炉街道办事处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":4287935,"d":"4,287,935.00"},{"v":3582715,"d":"3,582,715.00"},{"v":705220,"d":"705,220.00"}]
["084002","临潼区铁炉街道办事处(政府机关)",{"v":1737979,"d":"1,737,979.00"},{"v":1646219,"d":"1,646,219.00"},{"v":91760,"d":"91,760.00"}]
["  301","  工资福利支出",{"v":1460375,"d":"1,460,375.00"},{"v":1460375,"d":"1,460,375.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":567060,"d":"567,060.00"},{"v":567060,"d":"567,060.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":567060,"d":"567,060.00"},{"v":567060,"d":"567,060.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":630060,"d":"630,060.00"},{"v":630060,"d":"630,060.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":630060,"d":"630,060.00"},{"v":630060,"d":"630,060.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":263255,"d":"263,255.00"},{"v":263255,"d":"263,255.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":263255,"d":"263,255.00"},{"v":263255,"d":"263,255.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":226760,"d":"226,760.00"},{"v":176760,"d":"176,760.00"},{"v":50000,"d":"50,000.00"}]
["    30201","    办公费",{"v":77000,"d":"77,000.00"},{"v":27000,"d":"27,000.00"},{"v":50000,"d":"50,000.00"}]
["      ","      信访维稳",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      商品和服务支出",{"v":27000,"d":"27,000.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":149760,"d":"149,760.00"},{"v":149760,"d":"149,760.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":149760,"d":"149,760.00"},{"v":149760,"d":"149,760.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":50844,"d":"50,844.00"},{"v":9084,"d":"9,084.00"},{"v":41760,"d":"41,760.00"}]
["    30305","    生活补助",{"v":50844,"d":"50,844.00"},{"v":9084,"d":"9,084.00"},{"v":41760,"d":"41,760.00"}]
["      ","      村两委离任老干部生活困难补助",{"v":41760,"d":"41,760.00"},{"v":0,"d":"0.00"},{"v":41760,"d":"41,760.00"}]
["      ","      对个人和家庭的补助",{"v":9084,"d":"9,084.00"},{"v":9084,"d":"9,084.00"},{"v":0,"d":"0.00"}]
["084003","临潼区铁炉街道办事处(农业)",{"v":879014,"d":"879,014.00"},{"v":326554,"d":"326,554.00"},{"v":552460,"d":"552,460.00"}]
["  301","  工资福利支出",{"v":318874,"d":"318,874.00"},{"v":318874,"d":"318,874.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":153168,"d":"153,168.00"},{"v":153168,"d":"153,168.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":153168,"d":"153,168.00"},{"v":153168,"d":"153,168.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":47686,"d":"47,686.00"},{"v":47686,"d":"47,686.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":47686,"d":"47,686.00"},{"v":47686,"d":"47,686.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":118020,"d":"118,020.00"},{"v":118020,"d":"118,020.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":118020,"d":"118,020.00"},{"v":118020,"d":"118,020.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":137680,"d":"137,680.00"},{"v":7680,"d":"7,680.00"},{"v":130000,"d":"130,000.00"}]
["    30201","    办公费",{"v":137500,"d":"137,500.00"},{"v":7500,"d":"7,500.00"},{"v":130000,"d":"130,000.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      村级办公经费及村干部补贴（铁炉）",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    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"}]
["  303","  对个人和家庭的补助",{"v":209760,"d":"209,760.00"},{"v":0,"d":"0.00"},{"v":209760,"d":"209,760.00"}]
["    30305","    生活补助",{"v":209760,"d":"209,760.00"},{"v":0,"d":"0.00"},{"v":209760,"d":"209,760.00"}]
["      ","      村级办公经费及村干部补贴（铁炉）",{"v":209760,"d":"209,760.00"},{"v":0,"d":"0.00"},{"v":209760,"d":"209,760.00"}]
["  310","  其他资本性支出（类）",{"v":212700,"d":"212,700.00"},{"v":0,"d":"0.00"},{"v":212700,"d":"212,700.00"}]
["    31005","    基础设施建设",{"v":212700,"d":"212,700.00"},{"v":0,"d":"0.00"},{"v":212700,"d":"212,700.00"}]
["      ","      一事一议项目（铁炉）",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      ","      农村道路建设资金",{"v":152700,"d":"152,700.00"},{"v":0,"d":"0.00"},{"v":152700,"d":"152,700.00"}]
["084005","临潼区铁炉街道办事处(水利)",{"v":234032,"d":"234,032.00"},{"v":234032,"d":"234,032.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":227888,"d":"227,888.00"},{"v":227888,"d":"227,888.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":99192,"d":"99,192.00"},{"v":99192,"d":"99,192.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":99192,"d":"99,192.00"},{"v":99192,"d":"99,192.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":36056,"d":"36,056.00"},{"v":36056,"d":"36,056.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":36056,"d":"36,056.00"},{"v":36056,"d":"36,056.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":92640,"d":"92,640.00"},{"v":92640,"d":"92,640.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":92640,"d":"92,640.00"},{"v":92640,"d":"92,640.00"},{"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":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"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"}]
["084006","临潼区铁炉街道办事处(文化)",{"v":302776,"d":"302,776.00"},{"v":302776,"d":"302,776.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":295096,"d":"295,096.00"},{"v":295096,"d":"295,096.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":131556,"d":"131,556.00"},{"v":131556,"d":"131,556.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":131556,"d":"131,556.00"},{"v":131556,"d":"131,556.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":45820,"d":"45,820.00"},{"v":45820,"d":"45,820.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":45820,"d":"45,820.00"},{"v":45820,"d":"45,820.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":117720,"d":"117,720.00"},{"v":117720,"d":"117,720.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":117720,"d":"117,720.00"},{"v":117720,"d":"117,720.00"},{"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":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"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"}]
["084008","临潼区铁炉街道办事处(计划生育)",{"v":449848,"d":"449,848.00"},{"v":388848,"d":"388,848.00"},{"v":61000,"d":"61,000.00"}]
["  301","  工资福利支出",{"v":379632,"d":"379,632.00"},{"v":379632,"d":"379,632.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":177948,"d":"177,948.00"},{"v":177948,"d":"177,948.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":177948,"d":"177,948.00"},{"v":177948,"d":"177,948.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":57204,"d":"57,204.00"},{"v":57204,"d":"57,204.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":57204,"d":"57,204.00"},{"v":57204,"d":"57,204.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":144480,"d":"144,480.00"},{"v":144480,"d":"144,480.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":144480,"d":"144,480.00"},{"v":144480,"d":"144,480.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":70216,"d":"70,216.00"},{"v":9216,"d":"9,216.00"},{"v":61000,"d":"61,000.00"}]
["    30201","    办公费",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"}]
["      ","      计划生育转移支付",{"v":31000,"d":"31,000.00"},{"v":0,"d":"0.00"},{"v":31000,"d":"31,000.00"}]
["    30229","    福利费",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"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"}]
["084009","临潼区铁炉街道办事处(劳动保障)",{"v":342312,"d":"342,312.00"},{"v":342312,"d":"342,312.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":333096,"d":"333,096.00"},{"v":333096,"d":"333,096.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":141888,"d":"141,888.00"},{"v":141888,"d":"141,888.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":141888,"d":"141,888.00"},{"v":141888,"d":"141,888.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":53568,"d":"53,568.00"},{"v":53568,"d":"53,568.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":53568,"d":"53,568.00"},{"v":53568,"d":"53,568.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":137640,"d":"137,640.00"},{"v":137640,"d":"137,640.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":137640,"d":"137,640.00"},{"v":137640,"d":"137,640.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["084010","临潼区铁炉街道办事处(财政)",{"v":341974,"d":"341,974.00"},{"v":341974,"d":"341,974.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":334294,"d":"334,294.00"},{"v":334294,"d":"334,294.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":165372,"d":"165,372.00"},{"v":165372,"d":"165,372.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":165372,"d":"165,372.00"},{"v":165372,"d":"165,372.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":48922,"d":"48,922.00"},{"v":48922,"d":"48,922.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48922,"d":"48,922.00"},{"v":48922,"d":"48,922.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"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":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"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"}]

{"sheet":"三公经费表","index":5,"n_rows":10,"n_cols":10,"rows_kept":10,"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"]}
[]
["临潼区铁炉街道办事处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":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]
["084008","临潼区铁炉街道办事处(计划生育)",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]

{"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"]}
[]
[]
[]
["临潼区铁炉街道办事处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"]