{"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"]}
[]
["临潼区雨金街道办事处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":4052051,"d":"4,052,051.00"},"一、一般公共服务支出",{"v":2399703,"d":"2,399,703.00"},"基本支出",{"v":3167583,"d":"3,167,583.00"}]
["    (一)一般公共预算拨款",{"v":4052051,"d":"4,052,051.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":2918295,"d":"2,918,295.00"}]
["    (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":238488,"d":"238,488.00"}]
["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":10800,"d":"10,800.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":884468,"d":"884,468.00"}]
["    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":340090,"d":"340,090.00"},"二、商品和服务支出",{"v":564100,"d":"564,100.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":61358,"d":"61,358.00"},"三、对个人和家庭的补助",{"v":250368,"d":"250,368.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":277738,"d":"277,738.00"},"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":201800,"d":"201,800.00"},"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":771362,"d":"771,362.00"},"七、其他资本性支出",{"v":70000,"d":"70,000.00"}]
[null,null,"十三、交通运输支出",{"v":0,"d":"0.00"},"八、基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"九、其他支出",{"v":0,"d":"0.00"}]
[null,null,"十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十六、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、债务还本支出"]
[null,null,"二十五、债务付息支出",{"v":0,"d":"0.00"}]
[]
["收  入  总  计",{"v":4052051,"d":"4,052,051.00"},"功能分类支出合计",{"v":4052051,"d":"4,052,051.00"},"经济分类支出总计",{"v":4052051,"d":"4,052,051.00"}]

{"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"]}
[]
["临潼区雨金街道办事处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":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"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"}]
["086","临潼区雨金街道办事处",{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"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"}]
["  086002","  临潼区雨金街道办事处(政府机关)",{"v":2137195,"d":"2,137,195.00"},{"v":2137195,"d":"2,137,195.00"},{"v":2137195,"d":"2,137,195.00"},{"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"}]
["  086003","  临潼区雨金街道办事处(农业)",{"v":785056,"d":"785,056.00"},{"v":785056,"d":"785,056.00"},{"v":785056,"d":"785,056.00"},{"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"}]
["  086005","  临潼区雨金街道办事处(水利)",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"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"}]
["  086006","  临潼区雨金街道办事处(文化)",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"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"}]
["  086008","  临潼区雨金街道办事处(计划生育)",{"v":277738,"d":"277,738.00"},{"v":277738,"d":"277,738.00"},{"v":277738,"d":"277,738.00"},{"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"}]
["  086009","  临潼区雨金街道办事处(劳动保障)",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"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"}]
["  086010","  临潼区雨金街道办事处(财政)",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"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"]}
[]
["临潼区雨金街道办事处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":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"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"}]
["086","临潼区雨金街道办事处",{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"v":4052051,"d":"4,052,051.00"},{"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"}]
["  086002","  临潼区雨金街道办事处(政府机关)",{"v":2137195,"d":"2,137,195.00"},{"v":2137195,"d":"2,137,195.00"},{"v":2137195,"d":"2,137,195.00"},{"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"}]
["  086003","  临潼区雨金街道办事处(农业)",{"v":785056,"d":"785,056.00"},{"v":785056,"d":"785,056.00"},{"v":785056,"d":"785,056.00"},{"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"}]
["  086005","  临潼区雨金街道办事处(水利)",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"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"}]
["  086006","  临潼区雨金街道办事处(文化)",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"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"}]
["  086008","  临潼区雨金街道办事处(计划生育)",{"v":277738,"d":"277,738.00"},{"v":277738,"d":"277,738.00"},{"v":277738,"d":"277,738.00"},{"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"}]
["  086009","  临潼区雨金街道办事处(劳动保障)",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"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"}]
["  086010","  临潼区雨金街道办事处(财政)",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"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":67,"n_cols":6,"rows_kept":67,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区雨金街道办事处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":4052051,"d":"4,052,051.00"},{"v":3167583,"d":"3,167,583.00"},{"v":884468,"d":"884,468.00"}]
["086002","临潼区雨金街道办事处(政府机关)",{"v":2137195,"d":"2,137,195.00"},{"v":2017035,"d":"2,017,035.00"},{"v":120160,"d":"120,160.00"}]
["  201","  一般公共服务支出",{"v":2137195,"d":"2,137,195.00"},{"v":2017035,"d":"2,017,035.00"},{"v":120160,"d":"120,160.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":2137195,"d":"2,137,195.00"},{"v":2017035,"d":"2,017,035.00"},{"v":120160,"d":"120,160.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":2017035,"d":"2,017,035.00"},{"v":2017035,"d":"2,017,035.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":210840,"d":"210,840.00"},{"v":210840,"d":"210,840.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1795395,"d":"1,795,395.00"},{"v":1795395,"d":"1,795,395.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["        ","        信访事务",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":20160,"d":"20,160.00"},{"v":0,"d":"0.00"},{"v":20160,"d":"20,160.00"}]
["        ","        村组离任干部的补助",{"v":20160,"d":"20,160.00"},{"v":0,"d":"0.00"},{"v":20160,"d":"20,160.00"}]
["086003","临潼区雨金街道办事处(农业)",{"v":785056,"d":"785,056.00"},{"v":115048,"d":"115,048.00"},{"v":670008,"d":"670,008.00"}]
["  211","  节能环保支出",{"v":201800,"d":"201,800.00"},{"v":0,"d":"0.00"},{"v":201800,"d":"201,800.00"}]
["    21104","    自然生态保护",{"v":201800,"d":"201,800.00"},{"v":0,"d":"0.00"},{"v":201800,"d":"201,800.00"}]
["      2110402","      农村环境保护",{"v":201800,"d":"201,800.00"},{"v":0,"d":"0.00"},{"v":201800,"d":"201,800.00"}]
["        ","        农村环境保护",{"v":201800,"d":"201,800.00"},{"v":0,"d":"0.00"},{"v":201800,"d":"201,800.00"}]
["  213","  农林水支出",{"v":583256,"d":"583,256.00"},{"v":115048,"d":"115,048.00"},{"v":468208,"d":"468,208.00"}]
["    21301","    农业",{"v":195048,"d":"195,048.00"},{"v":115048,"d":"115,048.00"},{"v":80000,"d":"80,000.00"}]
["      2130104","      事业运行（农业）",{"v":115048,"d":"115,048.00"},{"v":115048,"d":"115,048.00"},{"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":111976,"d":"111,976.00"},{"v":111976,"d":"111,976.00"},{"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"}]
["    21307","    农村综合改革",{"v":388208,"d":"388,208.00"},{"v":0,"d":"0.00"},{"v":388208,"d":"388,208.00"}]
["      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（雨金）",{"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":318208,"d":"318,208.00"},{"v":0,"d":"0.00"},{"v":318208,"d":"318,208.00"}]
["        ","        村级办公经费及村干部补贴（雨金）",{"v":318208,"d":"318,208.00"},{"v":0,"d":"0.00"},{"v":318208,"d":"318,208.00"}]
["086005","临潼区雨金街道办事处(水利)",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":183498,"d":"183,498.00"},{"v":183498,"d":"183,498.00"},{"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"}]
["086006","临潼区雨金街道办事处(文化)",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"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":332410,"d":"332,410.00"},{"v":332410,"d":"332,410.00"},{"v":0,"d":"0.00"}]
["086008","临潼区雨金街道办事处(计划生育)",{"v":277738,"d":"277,738.00"},{"v":183438,"d":"183,438.00"},{"v":94300,"d":"94,300.00"}]
["  210","  医疗卫生与计划生育支出",{"v":277738,"d":"277,738.00"},{"v":183438,"d":"183,438.00"},{"v":94300,"d":"94,300.00"}]
["    21007","    计划生育事务",{"v":277738,"d":"277,738.00"},{"v":183438,"d":"183,438.00"},{"v":94300,"d":"94,300.00"}]
["      2100799","      其他计划生育事务支出",{"v":277738,"d":"277,738.00"},{"v":183438,"d":"183,438.00"},{"v":94300,"d":"94,300.00"}]
["        ","        计划生育转移支付",{"v":94300,"d":"94,300.00"},{"v":0,"d":"0.00"},{"v":94300,"d":"94,300.00"}]
["        ","        工资福利支出",{"v":178830,"d":"178,830.00"},{"v":178830,"d":"178,830.00"},{"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"}]
["086009","临潼区雨金街道办事处(劳动保障)",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":59822,"d":"59,822.00"},{"v":59822,"d":"59,822.00"},{"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"}]
["086010","临潼区雨金街道办事处(财政)",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"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":256364,"d":"256,364.00"},{"v":256364,"d":"256,364.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":133,"n_cols":6,"rows_kept":133,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区雨金街道办事处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":4052051,"d":"4,052,051.00"},{"v":3167583,"d":"3,167,583.00"},{"v":884468,"d":"884,468.00"}]
["086002","临潼区雨金街道办事处(政府机关)",{"v":2137195,"d":"2,137,195.00"},{"v":2017035,"d":"2,017,035.00"},{"v":120160,"d":"120,160.00"}]
["  301","  工资福利支出",{"v":1795395,"d":"1,795,395.00"},{"v":1795395,"d":"1,795,395.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":739428,"d":"739,428.00"},{"v":739428,"d":"739,428.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":739428,"d":"739,428.00"},{"v":739428,"d":"739,428.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":754348,"d":"754,348.00"},{"v":754348,"d":"754,348.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":754348,"d":"754,348.00"},{"v":754348,"d":"754,348.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":301619,"d":"301,619.00"},{"v":301619,"d":"301,619.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":301619,"d":"301,619.00"},{"v":301619,"d":"301,619.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":310840,"d":"310,840.00"},{"v":210840,"d":"210,840.00"},{"v":100000,"d":"100,000.00"}]
["    30201","    办公费",{"v":65000,"d":"65,000.00"},{"v":10000,"d":"10,000.00"},{"v":55000,"d":"55,000.00"}]
["      ","      信访事务",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["      ","      商品和服务支出",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      信访事务",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30239","    其他交通费用",{"v":180840,"d":"180,840.00"},{"v":180840,"d":"180,840.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180840,"d":"180,840.00"},{"v":180840,"d":"180,840.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"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"}]
["  303","  对个人和家庭的补助",{"v":30960,"d":"30,960.00"},{"v":10800,"d":"10,800.00"},{"v":20160,"d":"20,160.00"}]
["    30305","    生活补助",{"v":30960,"d":"30,960.00"},{"v":10800,"d":"10,800.00"},{"v":20160,"d":"20,160.00"}]
["      ","      对个人和家庭的补助",{"v":10800,"d":"10,800.00"},{"v":10800,"d":"10,800.00"},{"v":0,"d":"0.00"}]
["      ","      村组离任干部的补助",{"v":20160,"d":"20,160.00"},{"v":0,"d":"0.00"},{"v":20160,"d":"20,160.00"}]
["086003","临潼区雨金街道办事处(农业)",{"v":785056,"d":"785,056.00"},{"v":115048,"d":"115,048.00"},{"v":670008,"d":"670,008.00"}]
["  301","  工资福利支出",{"v":111976,"d":"111,976.00"},{"v":111976,"d":"111,976.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":46764,"d":"46,764.00"},{"v":46764,"d":"46,764.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":46764,"d":"46,764.00"},{"v":46764,"d":"46,764.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":18052,"d":"18,052.00"},{"v":18052,"d":"18,052.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":18052,"d":"18,052.00"},{"v":18052,"d":"18,052.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":47160,"d":"47,160.00"},{"v":47160,"d":"47,160.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":47160,"d":"47,160.00"},{"v":47160,"d":"47,160.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":372872,"d":"372,872.00"},{"v":3072,"d":"3,072.00"},{"v":369800,"d":"369,800.00"}]
["    30201","    办公费",{"v":91000,"d":"91,000.00"},{"v":3000,"d":"3,000.00"},{"v":88000,"d":"88,000.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      村级办公经费及村干部补贴（雨金）",{"v":88000,"d":"88,000.00"},{"v":0,"d":"0.00"},{"v":88000,"d":"88,000.00"}]
["    30226","    劳务费",{"v":261800,"d":"261,800.00"},{"v":0,"d":"0.00"},{"v":261800,"d":"261,800.00"}]
["      ","      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"}]
["      ","      农村环境保护",{"v":181800,"d":"181,800.00"},{"v":0,"d":"0.00"},{"v":181800,"d":"181,800.00"}]
["    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"}]
["    30231","    公务用车运行维护费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      农村环境保护",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  303","  对个人和家庭的补助",{"v":230208,"d":"230,208.00"},{"v":0,"d":"0.00"},{"v":230208,"d":"230,208.00"}]
["    30305","    生活补助",{"v":230208,"d":"230,208.00"},{"v":0,"d":"0.00"},{"v":230208,"d":"230,208.00"}]
["      ","      村级办公经费及村干部补贴（雨金）",{"v":230208,"d":"230,208.00"},{"v":0,"d":"0.00"},{"v":230208,"d":"230,208.00"}]
["  310","  其他资本性支出（类）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["    31005","    基础设施建设",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      一事一议项目（雨金）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["086005","临潼区雨金街道办事处(水利)",{"v":188106,"d":"188,106.00"},{"v":188106,"d":"188,106.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":183498,"d":"183,498.00"},{"v":183498,"d":"183,498.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":85812,"d":"85,812.00"},{"v":85812,"d":"85,812.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":85812,"d":"85,812.00"},{"v":85812,"d":"85,812.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":27906,"d":"27,906.00"},{"v":27906,"d":"27,906.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":27906,"d":"27,906.00"},{"v":27906,"d":"27,906.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":69780,"d":"69,780.00"},{"v":69780,"d":"69,780.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":69780,"d":"69,780.00"},{"v":69780,"d":"69,780.00"},{"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":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"}]
["    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"}]
["086006","临潼区雨金街道办事处(文化)",{"v":340090,"d":"340,090.00"},{"v":340090,"d":"340,090.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":332410,"d":"332,410.00"},{"v":332410,"d":"332,410.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":163680,"d":"163,680.00"},{"v":163680,"d":"163,680.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":163680,"d":"163,680.00"},{"v":163680,"d":"163,680.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":48670,"d":"48,670.00"},{"v":48670,"d":"48,670.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48670,"d":"48,670.00"},{"v":48670,"d":"48,670.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":120060,"d":"120,060.00"},{"v":120060,"d":"120,060.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":120060,"d":"120,060.00"},{"v":120060,"d":"120,060.00"},{"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":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"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"}]
["    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"}]
["086008","临潼区雨金街道办事处(计划生育)",{"v":277738,"d":"277,738.00"},{"v":183438,"d":"183,438.00"},{"v":94300,"d":"94,300.00"}]
["  301","  工资福利支出",{"v":178830,"d":"178,830.00"},{"v":178830,"d":"178,830.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":79668,"d":"79,668.00"},{"v":79668,"d":"79,668.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":79668,"d":"79,668.00"},{"v":79668,"d":"79,668.00"},{"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":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"}]
["  302","  商品和服务支出",{"v":98908,"d":"98,908.00"},{"v":4608,"d":"4,608.00"},{"v":94300,"d":"94,300.00"}]
["    30201","    办公费",{"v":24500,"d":"24,500.00"},{"v":4500,"d":"4,500.00"},{"v":20000,"d":"20,000.00"}]
["      ","      计划生育转移支付",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      商品和服务支出",{"v":4500,"d":"4,500.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      计划生育转移支付",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30207","    邮电费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      ","      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"}]
["    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":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      ","      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"}]
["    30299","    其他商品和服务支出",{"v":34300,"d":"34,300.00"},{"v":0,"d":"0.00"},{"v":34300,"d":"34,300.00"}]
["      ","      计划生育转移支付",{"v":34300,"d":"34,300.00"},{"v":0,"d":"0.00"},{"v":34300,"d":"34,300.00"}]
["086009","临潼区雨金街道办事处(劳动保障)",{"v":61358,"d":"61,358.00"},{"v":61358,"d":"61,358.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":59822,"d":"59,822.00"},{"v":59822,"d":"59,822.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":26268,"d":"26,268.00"},{"v":26268,"d":"26,268.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":26268,"d":"26,268.00"},{"v":26268,"d":"26,268.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":9374,"d":"9,374.00"},{"v":9374,"d":"9,374.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":9374,"d":"9,374.00"},{"v":9374,"d":"9,374.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":24180,"d":"24,180.00"},{"v":24180,"d":"24,180.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":24180,"d":"24,180.00"},{"v":24180,"d":"24,180.00"},{"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"}]
["086010","临潼区雨金街道办事处(财政)",{"v":262508,"d":"262,508.00"},{"v":262508,"d":"262,508.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":256364,"d":"256,364.00"},{"v":256364,"d":"256,364.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":117660,"d":"117,660.00"},{"v":117660,"d":"117,660.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":117660,"d":"117,660.00"},{"v":117660,"d":"117,660.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":38384,"d":"38,384.00"},{"v":38384,"d":"38,384.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":38384,"d":"38,384.00"},{"v":38384,"d":"38,384.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":100320,"d":"100,320.00"},{"v":100320,"d":"100,320.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":100320,"d":"100,320.00"},{"v":100320,"d":"100,320.00"},{"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"}]
["    30206","    电费",{"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"}]

{"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"]}
[]
["临潼区雨金街道办事处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"}]
["086003","临潼区雨金街道办事处(农业)",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["086008","临潼区雨金街道办事处(计划生育)",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表","index":6,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[3,0,3,10],[4,0,4,2],[5,0,5,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[]
[]
[]
["临潼区雨金街道办事处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"]