{"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"],"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":[[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2017年部门预算收支总表"]
["单位名称：枣园街办",{"$nulls":4},"单位：万元"]
["收                入",null,"支                         出"]
["项           目","预算数","功能分类","预算数","经济分类","预算数"]
["一、财政拨款",{"v":2602.090197,"d":"2,602.0902"},"一、一般公共服务",{"v":610.56384,"d":"610.5638"},"一、工资福利支出",{"v":1827.4856,"d":"1,827.4856"}]
["二、社会保险基金收入",{"v":0,"d":"0.0000"},"二、外交",{"v":0,"d":"0.0000"},"二、商品和服务支出",{"v":305.192237,"d":"305.1922"}]
["三、非税收入",{"v":172,"d":"172.0000"},"三、国防",{"v":0,"d":"0.0000"},"三、对个人和家庭的补助",{"v":82.69236,"d":"82.6924"}]
["   (一)政府性基金收入",{"v":0,"d":"0.0000"},"四、公共安全",{"v":0,"d":"0.0000"},"四、对企事业单位的补助",{"v":0,"d":"0.0000"}]
["   (二)专项收入",{"v":0,"d":"0.0000"},"五、教育",{"v":0,"d":"0.0000"},"五、转移性支出",{"v":0,"d":"0.0000"}]
["   (三)彩票资金收入",{"v":0,"d":"0.0000"},"六、科学技术",{"v":0,"d":"0.0000"},"六、债务利息支出",{"v":0,"d":"0.0000"}]
["   (四)行政事业性收费收入",{"v":93.2,"d":"93.2000"},"七、文化体育与传媒",{"v":0,"d":"0.0000"},"七、债务还本支出",{"v":0,"d":"0.0000"}]
["   (五)罚没收入收入",{"v":30,"d":"30.0000"},"八、社会保障和就业",{"v":555.63706,"d":"555.6371"},"八、其他资本性支出",{"v":0,"d":"0.0000"}]
["   (六)国有资本经营收入",{"v":0,"d":"0.0000"},"九、社会保险基金支出",{"v":0,"d":"0.0000"},"九、基本建设支出",{"v":0,"d":"0.0000"}]
["   (七)国有资源（资产）有偿使用收入",{"v":48.8,"d":"48.8000"},"十、医疗卫生",{"v":56.3,"d":"56.3000"},"十、其他支出",{"v":558.72,"d":"558.7200"}]
["   (八)其他收入",{"v":0,"d":"0.0000"},"十一、节能环保",{"v":0,"d":"0.0000"}]
["四、转移性收入",{"v":0,"d":"0.0000"},"十二、城乡社区事务",{"v":1551.589297,"d":"1,551.5893"}]
["五、贷款回收本金和产权出让收入",{"v":0,"d":"0.0000"},"十三、农林水事务",{"v":0,"d":"0.0000"}]
["六、债务收入",{"v":0,"d":"0.0000"},"十四、交通运输",{"v":0,"d":"0.0000"}]
["七、上年结余结转",{"v":0,"d":"0.0000"},"十五、采掘电力信息等事务",{"v":0,"d":"0.0000"}]
["八、上级专款",{"v":0,"d":"0.0000"},"十六、商业服务业等事务",{"v":0,"d":"0.0000"}]
[null,null,"十七、金融监管支出",{"v":0,"d":"0.0000"}]
[null,null,"十八、地震灾后恢复重建支出",{"v":0,"d":"0.0000"}]
[null,null,"十九、国土资源气象等事务",{"v":0,"d":"0.0000"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.0000"}]
[null,null,"二十一、粮油物资管理事务",{"v":0,"d":"0.0000"}]
[null,null,"二十二、预备费",{"v":0,"d":"0.0000"}]
[null,null,"二十三、国债还本付息支出",{"v":0,"d":"0.0000"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.0000"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.0000"}]
["收   入   合   计",{"v":2774.090197,"d":"2,774.0902"},"功能分类支出合计",{"v":2774.090197,"d":"2,774.0902"},"经济支出合计",{"v":2774.090197,"d":"2,774.0902"}]

{"sheet":"收入总表2","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[5,0,6,0],[5,1,5,3],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算02表"]
["2017年部门预算收入总表"]
[]
[]
["单位名称：枣园街办",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":2774.090197,"d":"2,774.0902"},{"v":2602.090197,"d":"2,602.0902"},{"v":2602.090197,"d":"2,602.0902"},{"v":0,"d":"0.0000"},{"v":172,"d":"172.0000"},{"v":93.2,"d":"93.2000"},{"v":0,"d":"0.0000"},{"v":48.8,"d":"48.8000"},{"v":30,"d":"30.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"支出总表3","index":2,"n_rows":9,"n_cols":11,"rows_kept":9,"merged":[[5,0,6,0],[5,1,5,3],[5,9,6,9],[5,10,6,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算03表"]
["2017年部门预算支出总表"]
[]
[]
["单位名称：枣园街办",{"$nulls":9},"单位：万元"]
["合计","财政拨款",null,null,"非税收入",{"$nulls":4},"上级专款","其他收入"]
[null,"小计","一般公共预算","政府性基金预算","小计","行政事业性收费","专项收入","国有资源（资产）有偿使用收入","罚没收入"]
[1,2,3,4,5,6,7,8,9,10,11]
[{"v":2774.090197,"d":"2,774.0902"},{"v":2602.090197,"d":"2,602.0902"},{"v":2602.090197,"d":"2,602.0902"},{"v":0,"d":"0.0000"},{"v":172,"d":"172.0000"},{"v":93.2,"d":"93.2000"},{"v":0,"d":"0.0000"},{"v":48.8,"d":"48.8000"},{"v":30,"d":"30.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般公共预算支出4（功能科目）","index":3,"n_rows":28,"n_cols":5,"rows_kept":28,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算04表"]
[]
[]
["2017年一般公共预算支出表（按功能科目）"]
[]
[]
["单位名称：枣园街办",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":2774.090197,"d":"2,774.0902"},{"v":810.989697,"d":"810.9897"},{"v":1963.1005,"d":"1,963.1005"}]
["201","一般公共服务支出",{"v":610.56384,"d":"610.5638"},{"v":483.04824,"d":"483.0482"},127.5156]
["  20103","  政府办公厅（室）及相关机构事务",{"v":610.56384,"d":"610.5638"},{"v":483.04824,"d":"483.0482"},127.5156]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":483.04824,"d":"483.0482"},{"v":483.04824,"d":"483.0482"},{"v":0,"d":"0.0000"}]
["    2010302","    一般行政管理事务（政府办公厅（室）及相关机构事务）",127.5156,{"v":0,"d":"0.0000"},127.5156]
["208","社会保障和就业支出",{"v":555.63706,"d":"555.6371"},{"v":82.69236,"d":"82.6924"},472.9447]
["  20802","  民政管理事务",472.9447,{"v":0,"d":"0.0000"},472.9447]
["    2080208","    基层政权和社区建设",{"v":252,"d":"252.0000"},{"v":0,"d":"0.0000"},{"v":252,"d":"252.0000"}]
["    2080208","    基层政权和社区建设",220.9447,{"v":0,"d":"0.0000"},220.9447]
["  20805","  行政事业单位离退休",{"v":82.69236,"d":"82.6924"},{"v":82.69236,"d":"82.6924"},{"v":0,"d":"0.0000"}]
["    2080501","    归口管理的行政单位离退休",{"v":82.69236,"d":"82.6924"},{"v":82.69236,"d":"82.6924"},{"v":0,"d":"0.0000"}]
["210","医疗卫生与计划生育支出",{"v":56.3,"d":"56.3000"},{"v":0,"d":"0.0000"},{"v":56.3,"d":"56.3000"}]
["  21007","  计划生育事务",{"v":56.3,"d":"56.3000"},{"v":0,"d":"0.0000"},{"v":56.3,"d":"56.3000"}]
["    2100717","    计划生育服务",{"v":56.3,"d":"56.3000"},{"v":0,"d":"0.0000"},{"v":56.3,"d":"56.3000"}]
["212","城乡社区支出",{"v":1551.589297,"d":"1,551.5893"},{"v":245.249097,"d":"245.2491"},{"v":1306.3402,"d":"1,306.3402"}]
["  21201","  城乡社区管理事务",{"v":245.249097,"d":"245.2491"},{"v":245.249097,"d":"245.2491"},{"v":0,"d":"0.0000"}]
["    2120199","    其他城乡社区管理事务支出",{"v":245.249097,"d":"245.2491"},{"v":245.249097,"d":"245.2491"},{"v":0,"d":"0.0000"}]
["  21205","  城乡社区环境卫生",{"v":1306.3402,"d":"1,306.3402"},{"v":0,"d":"0.0000"},{"v":1306.3402,"d":"1,306.3402"}]
["    2120501","    城乡社区环境卫生",{"v":1306.3402,"d":"1,306.3402"},{"v":0,"d":"0.0000"},{"v":1306.3402,"d":"1,306.3402"}]

{"sheet":"一般公共预算支出5（经济科目）","index":4,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算05表"]
["2017年一般公共预算支出表（按经济科目）"]
[]
["单位名称：枣园街办",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":2774.090197,"d":"2,774.0902"},{"v":810.9896970000002,"d":"810.9897"},{"v":1963.1005,"d":"1,963.1005"}]
["301","工资福利支出",{"v":1827.4856,"d":"1,827.4856"},642.3447,{"v":1185.1409,"d":"1,185.1409"}]
["  30101","  基本工资",338.7702,338.7702,{"v":0,"d":"0.0000"}]
["  30102","  津贴补贴",{"v":118.416,"d":"118.4160"},{"v":118.416,"d":"118.4160"},{"v":0,"d":"0.0000"}]
["  30103","  奖金",15.2165,15.2165,{"v":0,"d":"0.0000"}]
["  30106","  伙食补助费",{"v":18,"d":"18.0000"},{"v":18,"d":"18.0000"},{"v":0,"d":"0.0000"}]
["  30107","  绩效工资",{"v":88.326,"d":"88.3260"},{"v":88.326,"d":"88.3260"},{"v":0,"d":"0.0000"}]
["  30116","  工资福利支出",{"v":1185.1409,"d":"1,185.1409"},{"v":0,"d":"0.0000"},{"v":1185.1409,"d":"1,185.1409"}]
["  3019901","  降温费",{"v":7.998,"d":"7.9980"},{"v":7.998,"d":"7.9980"},{"v":0,"d":"0.0000"}]
["  3019902","  取暖费",{"v":7.09,"d":"7.0900"},{"v":7.09,"d":"7.0900"},{"v":0,"d":"0.0000"}]
["  3019904","  独子费",{"v":0.054,"d":"0.0540"},{"v":0.054,"d":"0.0540"},{"v":0,"d":"0.0000"}]
["  3019905","  托儿费",{"v":0.072,"d":"0.0720"},{"v":0.072,"d":"0.0720"},{"v":0,"d":"0.0000"}]
["  3019909","  改革性补贴",{"v":48.402,"d":"48.4020"},{"v":48.402,"d":"48.4020"},{"v":0,"d":"0.0000"}]
["302","商品和服务支出",{"v":305.192237,"d":"305.1922"},{"v":85.952637,"d":"85.9526"},219.2396]
["  30201","  办公费",{"v":25,"d":"25.0000"},{"v":25,"d":"25.0000"},{"v":0,"d":"0.0000"}]
["  30205","  水费",{"v":2,"d":"2.0000"},{"v":2,"d":"2.0000"},{"v":0,"d":"0.0000"}]
["  30206","  电费",{"v":3,"d":"3.0000"},{"v":3,"d":"3.0000"},{"v":0,"d":"0.0000"}]
["  30216","  培训费",{"v":3,"d":"3.0000"},{"v":3,"d":"3.0000"},{"v":0,"d":"0.0000"}]
["  30228","  工会经费",{"v":9.145728,"d":"9.1457"},{"v":9.145728,"d":"9.1457"},{"v":0,"d":"0.0000"}]
["  30229","  福利费",0.3096,0.3096,{"v":0,"d":"0.0000"}]
["  30230","  公务用车运行维护费",{"v":5,"d":"5.0000"},{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"}]
["  30231","  商品和服务支出",219.2396,{"v":0,"d":"0.0000"},219.2396]
["  30233","  职工教育经费",{"v":4.965309,"d":"4.9653"},{"v":4.965309,"d":"4.9653"},{"v":0,"d":"0.0000"}]
["  30239","  其他交通费用",{"v":31.032,"d":"31.0320"},{"v":31.032,"d":"31.0320"},{"v":0,"d":"0.0000"}]
["  30299","  其他商品和服务支出",{"v":2.5,"d":"2.5000"},{"v":2.5,"d":"2.5000"},{"v":0,"d":"0.0000"}]
["303","对个人和家庭的补助",{"v":82.69236,"d":"82.6924"},{"v":82.69236,"d":"82.6924"},{"v":0,"d":"0.0000"}]
["  30301","  离休费",{"v":5.43648,"d":"5.4365"},{"v":5.43648,"d":"5.4365"},{"v":0,"d":"0.0000"}]
["  30302","  退休费",72.4548,72.4548,{"v":0,"d":"0.0000"}]
["  30305","  生活补助",{"v":0.84,"d":"0.8400"},{"v":0.84,"d":"0.8400"},{"v":0,"d":"0.0000"}]
["  30316","  取暖费",{"v":2.135,"d":"2.1350"},{"v":2.135,"d":"2.1350"},{"v":0,"d":"0.0000"}]
["  30318","  特需经费（离休）",{"v":0.05,"d":"0.0500"},{"v":0.05,"d":"0.0500"},{"v":0,"d":"0.0000"}]
["  30319","  公用经费（离休）",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"},{"v":0,"d":"0.0000"}]
["  30320","  活动经费（退休）",{"v":1.44,"d":"1.4400"},{"v":1.44,"d":"1.4400"},{"v":0,"d":"0.0000"}]
["  30321","  生活补贴（离休）",{"v":0.23608,"d":"0.2361"},{"v":0.23608,"d":"0.2361"},{"v":0,"d":"0.0000"}]
["399","其他支出（类）",{"v":558.72,"d":"558.7200"},{"v":0,"d":"0.0000"},{"v":558.72,"d":"558.7200"}]
["  39999","  其他支出",{"v":252,"d":"252.0000"},{"v":0,"d":"0.0000"},{"v":252,"d":"252.0000"}]
["  39999","  其他支出",{"v":306.72,"d":"306.7200"},{"v":0,"d":"0.0000"},{"v":306.72,"d":"306.7200"}]

{"sheet":"政府性基金支出6（功能科目）","index":5,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[3,0,3,1]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算06表"]
["2017年政府性基金支出表（按功能科目）"]
[]
["单位名称：枣园街办",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"政府性基金支出7（经济科目）","index":6,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算07表"]
["2017年政府性基金支出表（按经济科目）"]
[]
["单位名称：枣园街办",{"$nulls":3},"单位：万元"]
["科目代码","科目名称","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"三公经费表8","index":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[10,0,12,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算08表"]
["2017年“三公”经费预算表"]
[]
[]
[]
["单位名称：枣园街办",{"$nulls":4},"单位：万元"]
["年度","“三公”经费财政拨款预算总额","因公出国(境)费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["**",1,2,3,4,5]
[2017,{"v":5,"d":"5.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":5,"d":"5.0000"}]
["     注：“三公经费”财政拨款预算数，是指本部门当年部门预算安排的因公出国（境）费用、公务接待费、公务用车购置和运行维护费预算数（含基本经费和项目经费）。其中公务用车运行维护费包含公务用车燃油、维修、保险及其他共计四项。"]

{"sheet":"政府采购表9","index":8,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算09表"]
["2017年度政府采购预算表"]
[]
["单位名称：枣园街办",{"$nulls":8},"单位：万元"]
["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"]
["**","**","**","**","**","**","**","**","**",1]