{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封面","收支总表","收支总表（财政拨款）","部门预算收入总表","部门预算支出总表","支出预算表（功能）","支出预算表（经济）","三公经费表","政府采购表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["2017年部门预算报表"]
["西安市长安区财政局"]
["（公章）"]
["报送日期：   年   月   日"]
["单位负责人签章：       财务负责人签章：        制表人签章："]

{"sheet":"收支总表","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
["表 1"]
["西安市长安区财政局2017年部门预算收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["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",null,"一、一般公共服务",{"v":3371.89,"d":"3,371.89"},"一、基本支出",{"v":1006.49,"d":"1,006.49"}]
["   （一）公共预算拨款",{"v":3391.89,"d":"3,391.89"},"二、外交",{"v":0,"d":"0.00"},"    工资福利支出",885.33]
["   （二）政府性基金拨款",{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},"    商品和服务支出",92.39]
["二、上级补助收入",{"v":1260,"d":"1,260.00"},"四、公共安全",{"v":0,"d":"0.00"},"    对个人和家庭的补助",28.77]
["三、事业收入",null,"五、教育",{"v":0,"d":"0.00"},"二、项目支出",{"v":3645.4,"d":"3,645.40"}]
["    其中：纳入财政专项管理的收费",{"v":0,"d":"0.00"},"六、科学技术",{"v":0,"d":"0.00"},"    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",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":3645.4,"d":"3,645.40"}]
["五、下级单位上缴收入",null,"八、社会保障和就业",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补助",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保",{"v":0,"d":"0.00"},"    赠与",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区事务",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水事务",{"v":1280,"d":"1,280.00"},"    债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等事务",{"v":0,"d":"0.00"},"    贷款转贷及产权参股",{"v":0,"d":"0.00"}]
[null,null,"十七、金融监管等事务支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"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、国有资本经营支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
["收        入        总        计",4651.889999999999,"功能分类支出合计",4651.889999999999,"经济分类支出总计",4651.89]

{"sheet":"收支总表（财政拨款）","index":2,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
["表 2"]
["西安市长安区财政局2017年部门预算收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["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",null,"一、一般公共服务",{"v":3341.89,"d":"3,341.89"},"一、基本支出",{"v":1006.49,"d":"1,006.49"}]
["   （一）公共预算拨款",{"v":3391.89,"d":"3,391.89"},"二、外交",{"v":0,"d":"0.00"},"    工资福利支出",885.33]
["   （二）政府性基金拨款",{"v":0,"d":"0.00"},"三、国防",{"v":0,"d":"0.00"},"    商品和服务支出",92.39]
[null,null,"四、公共安全",{"v":0,"d":"0.00"},"    对个人和家庭的补助",28.77]
[null,null,"五、教育",{"v":0,"d":"0.00"},"二、项目支出",{"v":2385.4,"d":"2,385.40"}]
[null,null,"六、科学技术",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
[null,null,"七、文化体育与传媒",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":2385.4,"d":"2,385.40"}]
[null,null,"八、社会保障和就业",{"v":0,"d":"0.00"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
[null,null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"    对企事业单位的补助",{"v":0,"d":"0.00"}]
[null,null,"十、医疗卫生",{"v":0,"d":"0.00"},"    转移性支出",{"v":0,"d":"0.00"}]
[null,null,"十一、节能环保",{"v":0,"d":"0.00"},"    赠与",{"v":0,"d":"0.00"}]
[null,null,"十二、城乡社区事务",{"v":0,"d":"0.00"},"    债务利息支出",{"v":0,"d":"0.00"}]
[null,null,"十三、农林水事务",{"v":50,"d":"50.00"},"    债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"十四、交通运输",{"v":0,"d":"0.00"},"    其他资本性支出",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探电力信息等事务",{"v":0,"d":"0.00"},"    基本建设支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等事务",{"v":0,"d":"0.00"},"    贷款转贷及产权参股",{"v":0,"d":"0.00"}]
[null,null,"十七、金融监管等事务支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"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、国有资本经营支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务发行费用支出",{"v":0,"d":"0.00"}]
["收        入        总        计",3391.89,"功能分类支出合计",{"v":3391.89,"d":"3,391.89"},"经济分类支出总计",3391.8900000000003]

{"sheet":"部门预算收入总表","index":3,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[2,0,3,10],[4,9,4,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,5],[5,6,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
["表 3"]
[]
["西安市长安区财政局2017年部门预算收入总表"]
[{"$nulls":3},"单位"]
[{"$nulls":9},"单位：万元"]
["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,"合计",{"v":3391.89,"d":"3,391.89"},{"v":3391.89,"d":"3,391.89"},{"v":3391.89,"d":"3,391.89"},{"v":0,"d":"0.00"}]
["034001","西安市长安区财政局",659.16,659.16,659.16,{"v":0,"d":"0.00"}]
["034002","西安市长安区企业财务管理所",82.57,82.57,82.57,{"v":0,"d":"0.00"}]
["034003","西安市长安区园区财政所",45.77,45.77,45.77,{"v":0,"d":"0.00"}]
["034004","西安市长安区收费管理中心",160.07,160.07,160.07,{"v":0,"d":"0.00"}]
["034005","西安市长安区街道财政管理所",99.12,99.12,99.12,{"v":0,"d":"0.00"}]
["034006","西安市长安区政府采购中心",213.94,213.94,213.94,{"v":0,"d":"0.00"}]
["034007","西安中华会计函授学校长安区分校",43.97,43.97,43.97,{"v":0,"d":"0.00"}]
["034008","西安市长安区会计管理中心",208.61,208.61,208.61,{"v":0,"d":"0.00"}]
["034009","西安市长安区财政投资评审中心",675.55,675.55,675.55,{"v":0,"d":"0.00"}]
["034010","西安市长安区电子数据管理中心",207.97,207.97,207.97,{"v":0,"d":"0.00"}]
["034011","西安市长安区农村综合改革工作办公室",724.35,724.35,724.35,{"v":0,"d":"0.00"}]
["034012","西安市长安区国库集中支付中心",270.81,270.81,270.81,{"v":0,"d":"0.00"}]

{"sheet":"部门预算支出总表","index":4,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[2,0,3,10],[4,9,4,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,5],[5,6,5,7],[5,8,6,8],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
["表 4"]
[]
["西安市长安区财政局2017年部门预算支出总表"]
[{"$nulls":3},"单位"]
[{"$nulls":9},"单位：万元"]
["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,"合计",{"v":3391.89,"d":"3,391.89"},{"v":3391.89,"d":"3,391.89"},{"v":3391.89,"d":"3,391.89"},{"v":0,"d":"0.00"}]
["034001","西安市长安区财政局",659.16,659.16,659.16,{"v":0,"d":"0.00"}]
["034002","西安市长安区企业财务管理所",82.57,82.57,82.57,{"v":0,"d":"0.00"}]
["034003","西安市长安区园区财政所",45.77,45.77,45.77,{"v":0,"d":"0.00"}]
["034004","西安市长安区收费管理中心",160.07,160.07,160.07,{"v":0,"d":"0.00"}]
["034005","西安市长安区街道财政管理所",99.12,99.12,99.12,{"v":0,"d":"0.00"}]
["034006","西安市长安区政府采购中心",213.94,213.94,213.94,{"v":0,"d":"0.00"}]
["034007","西安中华会计函授学校长安区分校",43.97,43.97,43.97,{"v":0,"d":"0.00"}]
["034008","西安市长安区会计管理中心",208.61,208.61,208.61,{"v":0,"d":"0.00"}]
["034009","西安市长安区财政投资评审中心",675.55,675.55,675.55,{"v":0,"d":"0.00"}]
["034010","西安市长安区电子数据管理中心",207.97,207.97,207.97,{"v":0,"d":"0.00"}]
["034011","西安市长安区农村综合改革工作办公室",724.35,724.35,724.35,{"v":0,"d":"0.00"}]
["034012","西安市长安区国库集中支付中心",270.81,270.81,270.81,{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（功能）","index":5,"n_rows":148,"n_cols":6,"rows_kept":148,"merged":[[1,0,2,5],[3,5,4,5],[6,0,6,1]],"flags":["formulas_cached_only"]}
["表 5"]
["部门预算支出预算表（按功能科目分）"]
[]
[{"$nulls":5},"单位：万元"]
[]
["科目编码","部门\\科目\\项目","合计","基本支出","项目支出","备注"]
["西安市长安区财政局"]
[null,"合计",{"v":4651.89,"d":"4,651.89"},{"v":1006.49,"d":"1,006.49"},{"v":3645.4,"d":"3,645.40"}]
["201","一般公共服务支出",{"v":3371.89,"d":"3,371.89"},{"v":1006.49,"d":"1,006.49"},{"v":2365.4,"d":"2,365.40"}]
["  06","  财政事务",{"v":3341.89,"d":"3,341.89"},{"v":1006.49,"d":"1,006.49"},{"v":2335.4,"d":"2,335.40"}]
["    01","    行政运行（财政事务）",453.53,453.53,{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",23.58,23.58,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",65.38,65.38,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",1.33,1.33,{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",22.94,22.94,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.35,0.35,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":5.4,"d":"5.40"},{"v":5.4,"d":"5.40"},{"v":0,"d":"0.00"}]
["      ","      工会经费 ",2.43,2.43,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.69,0.69,{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",171.94,171.94,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.33,0.33,{"v":0,"d":"0.00"}]
["      ","      工会经费",1.04,1.04,{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",71.92,71.92,{"v":0,"d":"0.00"}]
["      ","      财政统发（行政）",48.95,48.95,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",0.71,0.71,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",1.76,1.76,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",6.04,6.04,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.93,0.93,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",3.15,3.15,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",2.11,2.11,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",13.75,13.75,{"v":0,"d":"0.00"}]
["    02","    一般行政管理事务（财政事务）",{"v":252.6,"d":"252.60"},{"v":0,"d":"0.00"},{"v":252.6,"d":"252.60"}]
["      ","      税法宣传费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      政府采购执行情况检查",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      公车拍卖评估费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      公车办经费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      车辆维修清洗费用",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      购置设备",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      ","      三区协调费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      税源专项普查费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      ","      产品质量检测费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      全区各单位非税收入征管稽查费",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["      ","      全区执法收费单位业务培训费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      日常巡查费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      培训费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      财政调研工作经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["      ","      非税收入政策宣传",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["      ","      办公设备购置及维修",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      公车停车费",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
["      ","      政府采购专家评审费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      法律咨询服务费用",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["      ","      购置办公用品费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["      ","      非税征收费用",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"}]
["    03","    机关服务（财政事务）",{"v":136,"d":"136.00"},{"v":0,"d":"0.00"},{"v":136,"d":"136.00"}]
["      ","      购置维修办公设备",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["      ","      比邻区县政府非税收入调研经费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["      ","      办公楼运行维护费用",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
["      ","      文印帐表、支付凭证费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    04","    预算改革业务",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["      ","      预算绩效评价及预算改革费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    05","    财政国库业务",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["      ","      国库集中支付改革费用",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    06","    财政监察",{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":33,"d":"33.00"}]
["      ","      检查费用",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      监督稽查业务费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    07","    信息化建设（财政事务）",{"v":203,"d":"203.00"},{"v":0,"d":"0.00"},{"v":203,"d":"203.00"}]
["      ","      金财网络运维费用",{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"}]
["      ","      设备新增与更新",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      金财工程",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["      ","      业务培训",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["    08","    财政委托业务支出",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
["      ","      评审工作经费",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
["    50","    事业运行（财政事务）",552.96,552.96,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",5.85,5.85,{"v":0,"d":"0.00"}]
["      ","      交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["      ","      工会经费",1.97,1.97,{"v":0,"d":"0.00"}]
["      ","      财政统发（事业）",75.75,75.75,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"}]
["      ","      日常公用经费",0.45,0.45,{"v":0,"d":"0.00"}]
["      ","      其他商品和服务支出",0.06,0.06,{"v":0,"d":"0.00"}]
["      ","      财政统发（事业）",129.92,129.92,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",11.25,11.25,{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":6.3,"d":"6.30"},{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"}]
["      ","      财政统发（事业运行财政）",4.28,4.28,{"v":0,"d":"0.00"}]
["      ","      财政统发（事业运行财政）",{"v":196.3,"d":"196.30"},{"v":196.3,"d":"196.30"},{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":16.2,"d":"16.20"},{"v":16.2,"d":"16.20"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",4.47,4.47,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",6.34,6.34,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",2.45,2.45,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.16,0.16,{"v":0,"d":"0.00"}]
["      ","      交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",0.37,0.37,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",0.18,0.18,{"v":0,"d":"0.00"}]
["      ","      财政统发（事业）",63.83,63.83,{"v":0,"d":"0.00"}]
["      ","      交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["      ","      工会经费",2.97,2.97,{"v":0,"d":"0.00"}]
["      ","      工会经费",1.14,1.14,{"v":0,"d":"0.00"}]
["      ","      工会经费",0.97,0.97,{"v":0,"d":"0.00"}]
["      ","      财政统发（事业）",10.54,10.54,{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",2.31,2.31,{"v":0,"d":"0.00"}]
["      ","      交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    99","    其他财政事务支出",{"v":1065.8,"d":"1,065.80"},{"v":0,"d":"0.00"},{"v":1065.8,"d":"1,065.80"}]
["      ","      珠算协会经费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["      ","      街道税收工作宣传",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["      ","      街道财政体制运行调研",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      预算管理改革工作经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      对村级一事一议的补助经费",{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"}]
["      ","      票据成本",{"v":25.5,"d":"25.50"},{"v":0,"d":"0.00"},{"v":25.5,"d":"25.50"}]
["      ","      会计管理费用",{"v":47,"d":"47.00"},{"v":0,"d":"0.00"},{"v":47,"d":"47.00"}]
["      ","      金融办融资、政府债务管理等费用",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      工资统发业务培训费印刷费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["      ","      财政支农项目验收专项资金评价费用",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["      ","      核算、支付、工资档案整理费",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"}]
["      ","      办公设备维护更新",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["      ","      乡财县管系统升级业务培训",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      会计学会活动经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      一事一议项目预决算评审费用",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
["      ","      业务知识培训费用",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["      ","      直接、授权支付业务培训资料印刷",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["      ","      财政业务宣传普查等费用",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      农村财务服务中心专项检查费用",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["      ","      购置办公用品经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      制度建设及会计监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      ","      财政学会活动经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      财政干部业务及综合素质培训",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      ","      综合治税工作经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["      ","      办公设备更新维护费",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["      ","      财政工作及业务培训调研经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      ","      国有资产清查费用",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},"95"]
["      ","      街道预决算工作经费",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"}]
["      ","      公车拍卖佣金",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      设备更新",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      一事一议项目经费",{"v":52.8,"d":"52.80"},{"v":0,"d":"0.00"},{"v":52.8,"d":"52.80"}]
["      ","      财政文化建设",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  99","  其他一般公共服务支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    99","    其他一般公共服务支出",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["      ","      综改办工作经费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["213","农林水支出",{"v":1280,"d":"1,280.00"},{"v":0,"d":"0.00"},{"v":1280,"d":"1,280.00"}]
["  02","  林业",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["    99","    其他林业支出",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["      ","      日元贷款植树造林本息还款",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["  07","  农村综合改革",{"v":1230,"d":"1,230.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1,230.00"}]
["    01","    对村级一事一议的补助",{"v":1230,"d":"1,230.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1,230.00"}]
["      ","      一事一议美丽乡村",{"v":1230,"d":"1,230.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1,230.00"}]

{"sheet":"支出预算表（经济）","index":6,"n_rows":291,"n_cols":6,"rows_kept":291,"merged":[[1,0,2,5],[4,5,5,5],[7,0,7,1]],"flags":["formulas_cached_only"]}
["表 6"]
["部门预算支出预算表（按经济科目分）"]
[]
[]
[{"$nulls":5},"单位：万元"]
[]
["科目编码","部门\\科目\\项目","合计","基本支出","项目支出","备注"]
["西安市长安区财政局"]
[null,"合计",{"v":4651.89,"d":"4,651.89"},{"v":1006.49,"d":"1,006.49"},{"v":3645.4,"d":"3,645.40"}]
["301","工资福利支出",885.33,885.33,{"v":0,"d":"0.00"}]
["  30101","  基本工资",393.02,393.02,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",27.05,27.05,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",{"v":38.2,"d":"38.20"},{"v":38.2,"d":"38.20"},{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",9.92,9.92,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",8.92,8.92,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业运行财政）",91.83,91.83,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",75.21,75.21,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",4.86,4.86,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",58.47,58.47,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业运行财政）",1.72,1.72,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",26.65,26.65,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",29.03,29.03,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",21.16,21.16,{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",220.26,220.26,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",41.42,41.42,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",13.24,13.24,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",13.66,13.66,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",36.04,36.04,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",90.11,90.11,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",25.79,25.79,{"v":0,"d":"0.00"}]
["  30103","  津补贴",272.05,272.05,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",5.68,5.68,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",37.18,37.18,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",0.78,0.78,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",71.45,71.45,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",6.62,6.62,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业）",37.55,37.55,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",2.29,2.29,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业运行财政）",2.56,2.56,{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    财政统发（行政）",1.47,1.47,{"v":0,"d":"0.00"}]
["    ","    财政统发（事业运行财政）",104.47,104.47,{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":3737.79,"d":"3,737.79"},92.39,{"v":3645.4,"d":"3,645.40"}]
["  30201","  办公费",12.49,12.49,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.56,0.56,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",2.88,2.88,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",2.25,2.25,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.96,0.96,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.12,1.12,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.04,1.04,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["  30202","  印刷费",4.59,4.59,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.08,1.08,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.06,0.06,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.75,0.75,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.39,0.39,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.12,0.12,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.75,0.75,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.42,0.42,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.12,0.12,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.03,0.03,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.21,0.21,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.36,0.36,{"v":0,"d":"0.00"}]
["  30205","  水电费",9.43,9.43,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.24,0.24,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",2.16,2.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.75,1.75,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.42,0.42,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.06,0.06,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.24,0.24,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.72,0.72,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.12,0.12,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.84,0.84,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.78,0.78,{"v":0,"d":"0.00"}]
["  30207","  邮电费",6.62,6.62,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.44,1.44,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.56,0.56,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.48,0.48,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.04,0.04,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.52,0.52,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.28,0.28,{"v":0,"d":"0.00"}]
["  30208","  取暖费",{"v":7.9,"d":"7.90"},{"v":7.9,"d":"7.90"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.25,1.25,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.35,0.35,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.65,0.65,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.05,0.05,{"v":0,"d":"0.00"}]
["  30210","  交通费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}]
["    ","    交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    交通费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["  30211","  差旅费",{"v":6.870000000000002,"d":"6.87"},{"v":6.870000000000002,"d":"6.87"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.52,0.52,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.04,0.04,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.56,0.56,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.44,1.44,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.75,1.75,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.48,0.48,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.28,0.28,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  30215","  会议、培训费",7.65,7.65,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.7,"d":"0.70"},{"v":0.7,"d":"0.70"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.05,0.05,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":1.8,"d":"1.80"},{"v":1.8,"d":"1.80"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.35,0.35,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.25,1.25,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.25,1.25,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.65,0.65,{"v":0,"d":"0.00"}]
["  30217","  招待费",3.31,3.31,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.72,0.72,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.24,0.24,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.04,0.04,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.75,0.75,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.26,0.26,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.28,0.28,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.02,0.02,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.14,0.14,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  30228","  工会经费",13.04,13.04,{"v":0,"d":"0.00"}]
["    ","    工会经费 ",2.43,2.43,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.93,0.93,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.97,0.97,{"v":0,"d":"0.00"}]
["    ","    其他商品和服务支出",0.06,0.06,{"v":0,"d":"0.00"}]
["    ","    工会经费",1.14,1.14,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.35,0.35,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.69,0.69,{"v":0,"d":"0.00"}]
["    ","    工会经费",2.97,2.97,{"v":0,"d":"0.00"}]
["    ","    工会经费",0.33,0.33,{"v":0,"d":"0.00"}]
["    ","    工会经费",1.97,1.97,{"v":0,"d":"0.00"}]
["    ","    工会经费",1.04,1.04,{"v":0,"d":"0.00"}]
["  30299","  其他商品和服务支出",{"v":3657.89,"d":"3,657.89"},12.49,{"v":3645.4,"d":"3,645.40"}]
["    ","    非税征收费用",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"}]
["    ","    金财工程",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["    ","    财政业务宣传普查等费用",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    财政调研工作经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    ","    文印帐表、支付凭证费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    ","    购置办公用品费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["    ","    街道财政体制运行调研",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    制度建设及会计监督",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    ","    一事一议项目预决算评审费用",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
["    ","    农村财务服务中心专项检查费用",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["    ","    日常公用经费",2.25,2.25,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    ","    工资统发业务培训费印刷费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    日常巡查费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    比邻区县政府非税收入调研经费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["    ","    全区各单位非税收入征管稽查费",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["    ","    公车拍卖评估费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    产品质量检测费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    会计学会活动经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    财政干部业务及综合素质培训",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    ","    日常公用经费",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    金财网络运维费用",{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"}]
["    ","    日常公用经费",1.04,1.04,{"v":0,"d":"0.00"}]
["    ","    监督稽查业务费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    ","    日元贷款植树造林本息还款",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["    ","    检查费用",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    国库集中支付改革费用",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    ","    公车停车费",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
["    ","    购置办公用品经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    财政文化建设",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    ","    日常公用经费",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"}]
["    ","    日常公用经费",1.12,1.12,{"v":0,"d":"0.00"}]
["    ","    设备新增与更新",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    日常公用经费",2.88,2.88,{"v":0,"d":"0.00"}]
["    ","    日常公用经费",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    国有资产清查费用",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},"95"]
["    ","    购置维修办公设备",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    ","    办公设备更新维护费",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["    ","    综合治税工作经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    ","    购置设备",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    ","    办公楼运行维护费用",{"v":90,"d":"90.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"}]
["    ","    办公设备购置及维修",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    三区协调费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    办公设备维护更新",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["    ","    公车拍卖佣金",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    珠算协会经费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["    ","    会计管理费用",{"v":47,"d":"47.00"},{"v":0,"d":"0.00"},{"v":47,"d":"47.00"}]
["    ","    一事一议美丽乡村",{"v":1230,"d":"1,230.00"},{"v":0,"d":"0.00"},{"v":1230,"d":"1,230.00"}]
["    ","    街道预决算工作经费",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"}]
["    ","    非税收入政策宣传",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["    ","    财政工作及业务培训调研经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    街道税收工作宣传",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    ","    日常公用经费",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    培训费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    财政支农项目验收专项资金评价费用",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    ","    业务培训",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["    ","    乡财县管系统升级业务培训",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    预算绩效评价及预算改革费用",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["    ","    税源专项普查费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    ","    日常公用经费",0.96,0.96,{"v":0,"d":"0.00"}]
["    ","    公车办经费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    政府采购专家评审费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    对村级一事一议的补助经费",{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":550,"d":"550.00"}]
["    ","    综改办工作经费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    评审工作经费",{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
["    ","    金融办融资、政府债务管理等费用",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["    ","    税法宣传费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    业务知识培训费用",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    ","    票据成本",{"v":25.5,"d":"25.50"},{"v":0,"d":"0.00"},{"v":25.5,"d":"25.50"}]
["    ","    预算管理改革工作经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    日常公用经费",0.56,0.56,{"v":0,"d":"0.00"}]
["    ","    车辆维修清洗费用",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    ","    法律咨询服务费用",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    ","    财政学会活动经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    一事一议项目经费",{"v":52.8,"d":"52.80"},{"v":0,"d":"0.00"},{"v":52.8,"d":"52.80"}]
["    ","    核算、支付、工资档案整理费",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"}]
["    ","    全区执法收费单位业务培训费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    政府采购执行情况检查",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["    ","    日常公用经费",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    设备更新",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    ","    直接、授权支付业务培训资料印刷",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["303","对个人和家庭的补助",28.77,28.77,{"v":0,"d":"0.00"}]
["  30305","  生活补助",1.86,1.86,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.86,1.86,{"v":0,"d":"0.00"}]
["  30395","  降温费",13.77,13.77,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",2.25,2.25,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.36,0.36,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.26,1.26,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.17,1.17,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",3.24,3.24,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.63,0.63,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.18,0.18,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.36,0.36,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.08,1.08,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",2.25,2.25,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.09,0.09,{"v":0,"d":"0.00"}]
["  30396","  取暖费",{"v":12.2,"d":"12.20"},{"v":12.2,"d":"12.20"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.12,1.12,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",1.04,1.04,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":1.9,"d":"1.90"},{"v":1.9,"d":"1.90"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",2.88,2.88,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",2.02,2.02,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.08,0.08,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.16,0.16,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.96,0.96,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.32,0.32,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"}]
["  30397","  独生子女费",0.88,0.88,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.02,0.02,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.07,0.07,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.07,0.07,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.03,0.03,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.01,0.01,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.22,0.22,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.03,0.03,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.04,0.04,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.06,0.06,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.03,0.03,{"v":0,"d":"0.00"}]
["  30398","  其他对个人和家庭补助支出",0.06,0.06,{"v":0,"d":"0.00"}]
["    ","    对个人和家庭的补助",0.06,0.06,{"v":0,"d":"0.00"}]

{"sheet":"三公经费表","index":7,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[1,0,2,8],[3,7,4,8],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,5,8],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,6,8]],"flags":["formulas_cached_only"]}
["表 7"]
["西安市长安区财政局“三公”经费支出预算表"]
[{"$nulls":3},"单位"]
[{"$nulls":7},"单位：万元"]
[]
["单位编码","单位名称","合计","财政拨款安排的“三公”经费预算"]
[{"$nulls":3},"小计","因公出国（境）经费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
[null,"合计",11.31,3.31,{"v":0,"d":"0.00"},3.31,{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["034","西安市长安区财政局",11.31,3.31,{"v":0,"d":"0.00"},3.31,{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["  034001","  西安市长安区财政局",0.75,0.75,{"v":0,"d":"0.00"},0.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034002","  西安市长安区企业财务管理所",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034003","  西安市长安区园区财政所",0.08,0.08,{"v":0,"d":"0.00"},0.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034004","  西安市长安区收费管理中心",0.24,0.24,{"v":0,"d":"0.00"},0.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034005","  西安市长安区街道财政管理所",0.14,0.14,{"v":0,"d":"0.00"},0.14,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034006","  西安市长安区政府采购中心",0.08,0.08,{"v":0,"d":"0.00"},0.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034007","  西安中华会计函授学校长安区分校",2.04,0.04,{"v":0,"d":"0.00"},0.04,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  034008","  西安市长安区会计管理中心",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034009","  西安市长安区财政投资评审中心",2.28,0.28,{"v":0,"d":"0.00"},0.28,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  034010","  西安市长安区电子数据管理中心",0.02,0.02,{"v":0,"d":"0.00"},0.02,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  034011","  西安市长安区农村综合改革工作办公室",2.26,0.26,{"v":0,"d":"0.00"},0.26,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["  034012","  西安市长安区国库集中支付中心",2.72,0.72,{"v":0,"d":"0.00"},0.72,{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]

{"sheet":"政府采购表","index":8,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[1,1,1,9],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
["表 8"]
[null,"西安市长安区财政局政府采购预算表",null,null,"单位"]
[{"$nulls":3},"",{"$nulls":6},"单位：万元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格要求","数量","计量单位","采购时间","总计"]
["类","款","项"]
[]
["**","**","**","**","**","**","1","2","3","4","5"]