{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支总表1","收入总表2","支出总表3","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","政府性基金支出6（功能科目）","政府性基金支出7（经济科目）","三公经费表8","政府采购表9"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表1","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年部门预算收支总表"]
[null,null,"单位"]
[{"$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、公共预算收入",{"v":8114315,"d":"8,114,315.00"},"一、一般公共服务",{"v":9044315,"d":"9,044,315.00"},"一、工资福利支出",{"v":6418846,"d":"6,418,846.00"}]
["二、社会保险基金收入",{"v":0,"d":"0.00"},"二、外交",{"v":0,"d":"0.00"},"二、商品和服务支出",{"v":2151018,"d":"2,151,018.00"}]
["三、非税收入",{"v":1180000,"d":"1,180,000.00"},"三、国防",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":524451,"d":"524,451.00"}]
["        政府性基金收入",{"v":0,"d":"0.00"},"四、公共安全",{"v":0,"d":"0.00"},"四、对企事业单位的补助",{"v":0,"d":"0.00"}]
["        专项收入",{"v":0,"d":"0.00"},"五、教育",{"v":0,"d":"0.00"},"五、转移性支出",{"v":0,"d":"0.00"}]
["        彩票资金收入",{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},"六、赠与",{"v":0,"d":"0.00"}]
["        行政事业性收费收入",{"v":1180000,"d":"1,180,000.00"},"七、文化体育与传媒",{"v":0,"d":"0.00"},"七、债务利息支出",{"v":0,"d":"0.00"}]
["            行政性收费",{"v":1180000,"d":"1,180,000.00"},"八、社会保障和就业",{"v":0,"d":"0.00"},"八、债务还本支出",{"v":0,"d":"0.00"}]
["            事业性收费",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"九、其他资本性支出",{"v":0,"d":"0.00"}]
["        罚没收入",{"v":0,"d":"0.00"},"十、医疗卫生",{"v":0,"d":"0.00"},"十、基本建设支出",{"v":0,"d":"0.00"}]
["        国有资本经营收入",{"v":0,"d":"0.00"},"十一、节能环保",{"v":0,"d":"0.00"},"十一、贷款转贷及产权参股",{"v":0,"d":"0.00"}]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"十二、城乡社区事务",{"v":200000,"d":"200,000.00"},"十二、其他支出",{"v":200000,"d":"200,000.00"}]
["        其他收入",{"v":0,"d":"0.00"},"十三、农林水事务",{"v":50000,"d":"50,000.00"}]
["四、转移性收入",{"v":0,"d":"0.00"},"十四、交通运输",{"v":0,"d":"0.00"}]
["五、贷款转贷回收本金和产权出让收入",{"v":0,"d":"0.00"},"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"}]
["六、债务收入",{"v":0,"d":"0.00"},"十六、商业服务业等事务",{"v":0,"d":"0.00"}]
["七、上年结余结转",{"v":0,"d":"0.00"},"十七、金融监管等事务支出",{"v":0,"d":"0.00"}]
[null,null,"十八、地震灾后恢复重建支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土资源气象等事务",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备事务",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
["收        入        总        计",{"v":9294315,"d":"9,294,315.00"},"功能分类支出合计",{"v":9294315,"d":"9,294,315.00"},"经济分类支出总计",{"v":9294315,"d":"9,294,315.00"}]

{"sheet":"收入总表2","index":1,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[0,0,1,9],[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]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年部门预算收入总表"]
[{"$nulls":4},"单位"]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"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"]
["**","**",1,2,3,4,5,6,8,9]
[null,"合计",{"v":9294315,"d":"9,294,315.00"},{"v":9294315,"d":"9,294,315.00"},{"v":9294315,"d":"9,294,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":9294315,"d":"9,294,315.00"},{"v":9294315,"d":"9,294,315.00"},{"v":9294315,"d":"9,294,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  066002","  新华路街道办事处",{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  066002","  新华路街道办事处",{"v":1180000,"d":"1,180,000.00"},{"v":1180000,"d":"1,180,000.00"},{"v":1180000,"d":"1,180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"市场设施费及城市垃圾处理费"]

{"sheet":"支出总表3","index":2,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[0,0,2,9],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年部门预算支出总表"]
[{"$nulls":4},"单位"]
[]
[{"$nulls":9},"单位：元"]
["单位编码","单位名称","合计","财政拨款",null,null,"事业收入",null,"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"]
["**","**",1,2,3,4,5,6,8,9]
[null,"合计",{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  066002","  新华路街道办事处",{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":8114315,"d":"8,114,315.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出4（功能科目）","index":3,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年一般公共预算支出表（按功能科目）"]
[]
[{"$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"]
["**","**",1,2,3,4]
[null,"合计",{"v":8114315,"d":"8,114,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1660000,"d":"1,660,000.00"}]
["066002","新华路街道办事处",{"v":8114315,"d":"8,114,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1660000,"d":"1,660,000.00"}]
["  201","  一般公共服务支出",{"v":7864315,"d":"7,864,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1410000,"d":"1,410,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":7864315,"d":"7,864,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1410000,"d":"1,410,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":7714315,"d":"7,714,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1260000,"d":"1,260,000.00"}]
["      2010302","      一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"}]
["  212","  城乡社区支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["    21202","    城乡社区规划与管理",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      2120201","      城乡社区规划与管理",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  213","  农林水支出",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    21307","    农村综合改革",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2130701","      对村级一事一议的补助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":50,"n_cols":6,"rows_kept":50,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年一般公共预算支出表（按经济科目）",null,"单位"]
[]
[{"$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"]
["**","**",1,2,3,4]
[null,"合计",{"v":8114315,"d":"8,114,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1660000,"d":"1,660,000.00"}]
["066002","新华路街道办事处",{"v":8114315,"d":"8,114,315.00"},{"v":6454315,"d":"6,454,315.00"},{"v":1660000,"d":"1,660,000.00"}]
["  301","  工资福利支出",{"v":6418846,"d":"6,418,846.00"},{"v":5158846,"d":"5,158,846.00"},{"v":1260000,"d":"1,260,000.00"}]
["    30101","    基本工资",{"v":2106828,"d":"2,106,828.00"},{"v":2106828,"d":"2,106,828.00"},{"v":0,"d":"0.00"}]
["      30101","      基本工资",{"v":2106828,"d":"2,106,828.00"},{"v":2106828,"d":"2,106,828.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1120582,"d":"1,120,582.00"},{"v":1120582,"d":"1,120,582.00"},{"v":0,"d":"0.00"}]
["      30102","      津贴补贴",{"v":1120582,"d":"1,120,582.00"},{"v":1120582,"d":"1,120,582.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":69046,"d":"69,046.00"},{"v":69046,"d":"69,046.00"},{"v":0,"d":"0.00"}]
["      30103","      奖金",{"v":69046,"d":"69,046.00"},{"v":69046,"d":"69,046.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":1846790,"d":"1,846,790.00"},{"v":1846790,"d":"1,846,790.00"},{"v":0,"d":"0.00"}]
["      30107","      绩效工资",{"v":1846790,"d":"1,846,790.00"},{"v":1846790,"d":"1,846,790.00"},{"v":0,"d":"0.00"}]
["    30117","    其他工资福利支出",{"v":1260000,"d":"1,260,000.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1,260,000.00"}]
["      30117","      其他工资福利支出",{"v":1260000,"d":"1,260,000.00"},{"v":0,"d":"0.00"},{"v":1260000,"d":"1,260,000.00"}]
["    30118","    下乡费",{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":0,"d":"0.00"}]
["      30118","      下乡费",{"v":15600,"d":"15,600.00"},{"v":15600,"d":"15,600.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":971018,"d":"971,018.00"},{"v":771018,"d":"771,018.00"},{"v":200000,"d":"200,000.00"}]
["    30201","    办公费",{"v":110722.5,"d":"110,722.50"},{"v":110722.5,"d":"110,722.50"},{"v":0,"d":"0.00"}]
["      30201","      办公费",{"v":110722.5,"d":"110,722.50"},{"v":110722.5,"d":"110,722.50"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":27531,"d":"27,531.00"},{"v":27531,"d":"27,531.00"},{"v":0,"d":"0.00"}]
["      30202","      印刷费",{"v":27531,"d":"27,531.00"},{"v":27531,"d":"27,531.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":22144.5,"d":"22,144.50"},{"v":22144.5,"d":"22,144.50"},{"v":0,"d":"0.00"}]
["      30206","      电费",{"v":22144.5,"d":"22,144.50"},{"v":22144.5,"d":"22,144.50"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":26932.5,"d":"26,932.50"},{"v":26932.5,"d":"26,932.50"},{"v":0,"d":"0.00"}]
["      30207","      邮电费",{"v":26932.5,"d":"26,932.50"},{"v":26932.5,"d":"26,932.50"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":14364,"d":"14,364.00"},{"v":14364,"d":"14,364.00"},{"v":0,"d":"0.00"}]
["      30208","      取暖费",{"v":14364,"d":"14,364.00"},{"v":14364,"d":"14,364.00"},{"v":0,"d":"0.00"}]
["    30210","    交通费",{"v":243360,"d":"243,360.00"},{"v":243360,"d":"243,360.00"},{"v":0,"d":"0.00"}]
["      30210","      交通费",{"v":243360,"d":"243,360.00"},{"v":243360,"d":"243,360.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":111919.5,"d":"111,919.50"},{"v":111919.5,"d":"111,919.50"},{"v":0,"d":"0.00"}]
["      30211","      差旅费",{"v":111919.5,"d":"111,919.50"},{"v":111919.5,"d":"111,919.50"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":17955,"d":"17,955.00"},{"v":17955,"d":"17,955.00"},{"v":0,"d":"0.00"}]
["      30215","      会议费",{"v":17955,"d":"17,955.00"},{"v":17955,"d":"17,955.00"},{"v":0,"d":"0.00"}]
["    30228","    工会经费",{"v":21633,"d":"21,633.00"},{"v":21633,"d":"21,633.00"},{"v":0,"d":"0.00"}]
["      30228","      工会经费",{"v":21633,"d":"21,633.00"},{"v":21633,"d":"21,633.00"},{"v":0,"d":"0.00"}]
["    30230","    三公经费",{"v":114456,"d":"114,456.00"},{"v":114456,"d":"114,456.00"},{"v":0,"d":"0.00"}]
["      3023001","      车辆运行费",{"v":57000,"d":"57,000.00"},{"v":57000,"d":"57,000.00"},{"v":0,"d":"0.00"}]
["      3023002","      公务接待费",{"v":57456,"d":"57,456.00"},{"v":57456,"d":"57,456.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":260000,"d":"260,000.00"},{"v":60000,"d":"60,000.00"},{"v":200000,"d":"200,000.00"}]
["      30299","      其他商品和服务支出",{"v":260000,"d":"260,000.00"},{"v":60000,"d":"60,000.00"},{"v":200000,"d":"200,000.00"}]
["  303","  对个人和家庭的补助",{"v":524451,"d":"524,451.00"},{"v":524451,"d":"524,451.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":524451,"d":"524,451.00"},{"v":524451,"d":"524,451.00"},{"v":0,"d":"0.00"}]
["      30305","      生活补助",{"v":524451,"d":"524,451.00"},{"v":524451,"d":"524,451.00"},{"v":0,"d":"0.00"}]
["  399","  其他支出（类）",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["    39999","    其他支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      39999","      其他支出",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]

{"sheet":"政府性基金支出6（功能科目）","index":5,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年政府性基金支出表（按功能科目）"]
[null,null,"单位"]
[{"$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"]
["**","**",1,2,3,4]

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["西安市阎良新华路街道办事处2017年政府性基金支出表（按经济科目）"]
[]
[{"$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"]
["**","**",1,2,3,4]

{"sheet":"三公经费表8","index":7,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年三公经费表",null,null,"单位"]
[{"$nulls":7},"单位：元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":114456,"d":"114,456.0000"},{"v":0,"d":"0.00"},{"v":57456,"d":"57,456.00"},{"v":57000,"d":"57,000.0000"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"}]
[null,null,{"v":114456,"d":"114,456.0000"},{"v":0,"d":"0.00"},{"v":57456,"d":"57,456.00"},{"v":57000,"d":"57,000.0000"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"}]
["  066002","  新华路街道办事处",{"v":114456,"d":"114,456.0000"},{"v":0,"d":"0.00"},{"v":57456,"d":"57,456.00"},{"v":57000,"d":"57,000.0000"},{"v":0,"d":"0.0000"},{"v":57000,"d":"57,000.00"}]

{"sheet":"政府采购表9","index":8,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,1,9],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["阎良新华路街道办事处2017年政府采购（资产配置、购买服务）预算表"]
[]
[{"$nulls":9},"单位：元"]
["科目编码",null,null,"单位编码","部门/采购项目名称","采购目录","规格型号","数量","计量单位","预算金额"]
["类","款","项"]