{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["收支总表","收入总表","支出总表","财政拨款收支总表","预算支出预算表（按功能科目分）","预算支出预算表（按经济科目分）","基本支出预算表","三公经费","政府采购"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支总表","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["附件2："]
["西安泾河工业园管理委员会2017年部门预算收支总表"]
[{"$nulls":5},"单位：万元"]
["收   入",null,"支   出"]
["项目","预算数","支出功能科目（按大类）","预算数","支出经济科目（按大类）","预算数"]
["一、财政拨款",{"v":745.9,"d":"745.90"},"一、一般公共服务支出",681.23,"一、基本支出",726.89]
["  （一）一般公共预算拨款",{"v":745.9,"d":"745.90"},"二、外交支出",null,"    工资福利支出",627.29]
["  （二）政府性基金收入",null,"三、国防支出",null,"    商品和服务支出",46.94]
["二、上级补助收入",null,"四、公共安全支出",null,"    对个人和家庭的补助",52.66]
["三、事业收入",{"v":0,"d":"0.00"},"五、教育支出支出",null,"二、项目支出",{"v":19,"d":"19.00"}]
["    其中：纳入财政专户管理的收费",null,"六、科学技术支出",null,"    商品和服务支出",{"v":19,"d":"19.00"}]
["四、事业单位经营收入",null,"七、文化体育与传媒支出",null,"   对个人和家庭的补助"]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",null,"    对企事业单位的补助"]
["六、其他收入",null,"九、医疗卫生与计划生育支出",null,"    转移性支出"]
[null,null,"十、节能环保支出",null,"    债务利息支出"]
[null,null,"十一、城乡社区支出",{"v":12,"d":"12.00"},"    基本建设支出"]
[null,null,"十二、农林水支出",null,"    其他资本性支出"]
[null,null,"十三、交通运输支出",null,"    其他支出"]
[null,null,"十四、资源勘探信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、国土海洋气象等支出"]
[null,null,"十九、住房保障支出",52.66]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、预备费"]
[null,null,"二十二、国债还本付息支出"]
[null,null,"二十三、其他支出"]
[null,null,"二十四、转移性支出"]
["本年收入合计",{"v":745.9,"d":"745.90"},"本年支出合计",{"v":745.9,"d":"745.90"},"本年支出合计",{"v":745.9,"d":"745.90"}]

{"sheet":"收入总表","index":1,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,6,5,6],[3,9,5,9],[3,10,5,10],[3,11,6,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["附件 3："]
["西安泾河工业园管理委员会2017年部门预算收入总表"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助收入","事业收入",null,"事业单位经营收入","其他收入","备注"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算",null,"小计","其中：纳入财政专户管理的收费"]
[]
["**","**","1=2+5+6+8+9","2=3+4",3,4,5,6,7,8,9]
[null,"合计"]
["155","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"}]
["  155001","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"}]

{"sheet":"支出总表","index":2,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[1,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,6,5,6],[3,9,5,9],[3,10,5,10],[3,11,6,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
["附件 4："]
["西安泾河工业园管理委员会2017年部门预算支出总表"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"上级补助安排支出","事业收入",null,"事业单位经营收入安排","其他收入安排","备注"]
[{"$nulls":3},"小计","一般公共预算安排","政府性基金预算安排",null,"小计","其中：纳入财政专户管理的收费安排"]
[]
["**","**","1=2+5+6+8+9","2=3+4",3,4,5,6,7,8,9]
[null,"合计"]
["155","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"}]
["  155001","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"},{"v":745.9,"d":"745.90"}]

{"sheet":"财政拨款收支总表","index":3,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
["附件 5："]
["西安泾河工业园管理委员会2017年部门预算财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收   入",null,"支   出"]
["项目","预算数","支出功能科目（按大类）","预算数","支出经济科目（按大类）","预算数"]
["一、财政拨款",null,"一、一般公共服务支出",681.23,"一、基本支出",{"v":726.9,"d":"726.90"}]
["  （一）一般公共预算拨款",{"v":745.9,"d":"745.90"},"二、外交支出",null,"    工资福利支出",627.29]
["  （二）政府性基金收入",null,"三、国防支出",null,"    商品和服务支出",46.94]
[null,null,"四、公共安全支出",null,"    对个人和家庭的补助",52.66]
[null,null,"五、教育支出支出",null,"二、项目支出",{"v":19,"d":"19.00"}]
[null,null,"六、科学技术支出",null,"    商品和服务支出",{"v":19,"d":"19.00"}]
[null,null,"七、文化体育与传媒支出",null,"   对个人和家庭的补助"]
[null,null,"八、社会保障和就业支出",null,"    对企事业单位的补助"]
[null,null,"九、医疗卫生与计划生育支出",null,"    转移性支出"]
[null,null,"十、节能环保支出",null,"    债务利息支出"]
[null,null,"十一、城乡社区支出",{"v":12,"d":"12.00"},"    基本建设支出"]
[null,null,"十二、农林水支出",null,"    其他资本性支出"]
[null,null,"十三、交通运输支出",null,"    其他支出"]
[null,null,"十四、资源勘探信息等支出"]
[null,null,"十五、商业服务业等支出"]
[null,null,"十六、金融支出"]
[null,null,"十七、援助其他地区支出"]
[null,null,"十八、国土海洋气象等支出"]
[null,null,"十九、住房保障支出",52.66]
[null,null,"二十、粮油物资储备支出"]
[null,null,"二十一、预备费"]
[null,null,"二十二、国债还本付息支出"]
[null,null,"二十三、其他支出"]
[null,null,"二十四、转移性支出"]
["本年收入合计",{"v":745.9,"d":"745.90"},"本年支出合计",{"v":745.9,"d":"745.90"},"本年支出合计",{"v":745.9,"d":"745.90"}]

{"sheet":"预算支出预算表（按功能科目分）","index":4,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附件6:"]
["西安泾河工业园管理委员会2017年部门预算支出预算表（按功能科目分）"]
[{"$nulls":5},"单位：万元"]
["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":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["155","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["  155001","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["201","一般公共服务支出",{"v":681.234809,"d":"681.23"},{"v":674.234809,"d":"674.23"},{"v":7,"d":"7.00"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":679.234809,"d":"679.23"},{"v":674.234809,"d":"674.23"},{"v":5,"d":"5.00"}]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":169.3741,"d":"169.37"},{"v":169.3741,"d":"169.37"},{"v":0,"d":"0.00"}]
["      ","      离退休人员公用经费",0.04,0.04,{"v":0,"d":"0.00"}]
["      ","      自收自支人员公用经费",{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"}]
["      ","      离退休人员津补贴",{"v":0.5952,"d":"0.60"},{"v":0.5952,"d":"0.60"},{"v":0,"d":"0.00"}]
["      ","      统发工资",{"v":121.8389,"d":"121.84"},{"v":121.8389,"d":"121.84"},{"v":0,"d":"0.00"}]
["      ","      日常公用经费",{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"}]
["      ","      公务交通补贴",{"v":14.7,"d":"14.70"},{"v":14.7,"d":"14.70"},{"v":0,"d":"0.00"}]
["    2010307","    法制建设",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["      ","      园区聘用法律顾问",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["    2010308","    信访事务",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      园区社会信访维稳工作",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    2010350","    事业运行（政府办公厅（室）及相关机构事务）",{"v":504.860709,"d":"504.86"},{"v":504.860709,"d":"504.86"},{"v":0,"d":"0.00"}]
["      ","      非统发工资及社会保障缴费",{"v":504.860709,"d":"504.86"},{"v":504.860709,"d":"504.86"},{"v":0,"d":"0.00"}]
["  20113","  商贸事务",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    2011308","    招商引资",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      园区争取上级项目资金前期费用支出",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["212","城乡社区支出",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["  21201","  城乡社区管理事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    2120102","    一般行政管理事务（城乡社区管理事务）",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      ","      园区广告宣传费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  21206","  建设市场管理与监督",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    2120601","    建设市场管理与监督",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      ","      园区安全生产费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["221","住房保障支出",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]
["  22102","  住房改革支出",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]
["      ","      住房公积金",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]

{"sheet":"预算支出预算表（按经济科目分）","index":5,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["附件 7："]
["西安泾河工业园管理委员会2017年部门预算支出预算表（按经济科目分）"]
[{"$nulls":5},"单位：万元"]
["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":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["155","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["  155001","西安泾河工业园管理委员会",{"v":745.9,"d":"745.90"},{"v":726.9,"d":"726.90"},{"v":19,"d":"19.00"}]
["301","工资福利支出",{"v":627.294809,"d":"627.29"},{"v":627.294809,"d":"627.29"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":219.2532,"d":"219.25"},{"v":219.2532,"d":"219.25"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":220.051,"d":"220.05"},{"v":220.051,"d":"220.05"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":5.1593,"d":"5.16"},{"v":5.1593,"d":"5.16"},{"v":0,"d":"0.00"}]
["  30104","  其他社会保障缴费",{"v":42.750733,"d":"42.75"},{"v":42.750733,"d":"42.75"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":87.77184,"d":"87.77"},{"v":87.77184,"d":"87.77"},{"v":0,"d":"0.00"}]
["  30109","  职业年金缴费",{"v":35.108736,"d":"35.11"},{"v":35.108736,"d":"35.11"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":17.2,"d":"17.20"},{"v":17.2,"d":"17.20"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",65.94,46.94,{"v":19,"d":"19.00"}]
["  30201","  办公费",7.74,5.24,{"v":2.5,"d":"2.50"}]
["  30202","  印刷费",{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"}]
["  30203","  咨询费",{"v":1.3,"d":"1.30"},{"v":0,"d":"0.00"},{"v":1.3,"d":"1.30"}]
["  30204","  手续费",{"v":0.8,"d":"0.80"},{"v":0.5,"d":"0.50"},{"v":0.3,"d":"0.30"}]
["  30205","  水费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  30207","  邮电费",{"v":2.5,"d":"2.50"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"}]
["  30211","  差旅费",{"v":2.9,"d":"2.90"},{"v":1,"d":"1.00"},{"v":1.9,"d":"1.90"}]
["  30213","  维修(护)费",{"v":5.5,"d":"5.50"},{"v":5,"d":"5.00"},{"v":0.5,"d":"0.50"}]
["  30214","  租赁费",{"v":4.5,"d":"4.50"},{"v":1,"d":"1.00"},{"v":3.5,"d":"3.50"}]
["  30215","  会议费",{"v":1.5,"d":"1.50"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"}]
["  30216","  培训费",{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["  30217","  公务接待费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  30226","  劳务费",{"v":16,"d":"16.00"},{"v":13,"d":"13.00"},{"v":3,"d":"3.00"}]
["  30227","  委托业务费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["  30228","  工会经费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  30239","  其他交通费用",{"v":14.7,"d":"14.70"},{"v":14.7,"d":"14.70"},{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]
["  30311","  住房公积金",{"v":52.663104,"d":"52.66"},{"v":52.663104,"d":"52.66"},{"v":0,"d":"0.00"}]

{"sheet":"基本支出预算表","index":6,"n_rows":35,"n_cols":3,"rows_kept":35,"merged":[[1,0,1,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["附件8："]
["西安泾河工业园管理委员会2017年部门预算基本支出预算表"]
[null,null,"单位：万元"]
["部门（科目）代码","部门（科目）名称","基本支出"]
[]
[null,"合计",{"v":726.9,"d":"726.90"}]
["155","西安泾河工业园管理委员会",{"v":726.9,"d":"726.90"}]
["  155001","西安泾河工业园管理委员会",{"v":726.9,"d":"726.90"}]
["301","工资福利支出",{"v":627.294809,"d":"627.29"}]
["  30101","  基本工资",{"v":219.2532,"d":"219.25"}]
["  30102","  津贴补贴",{"v":220.051,"d":"220.05"}]
["  30103","  奖金",{"v":5.1593,"d":"5.16"}]
["  30104","  其他社会保障缴费",{"v":42.750733,"d":"42.75"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":87.77184,"d":"87.77"}]
["  30109","  职业年金缴费",{"v":35.108736,"d":"35.11"}]
["  30199","  其他工资福利支出",{"v":17.2,"d":"17.20"}]
["302","商品和服务支出",46.94]
["  30201","  办公费",5.24]
["  30202","  印刷费",{"v":1,"d":"1.00"}]
["  30203","  咨询费",{"v":0,"d":"0.00"}]
["  30204","  手续费",{"v":0.5,"d":"0.50"}]
["  30205","  水费",{"v":0.5,"d":"0.50"}]
["  30207","  邮电费",{"v":2,"d":"2.00"}]
["  30211","  差旅费",{"v":1,"d":"1.00"}]
["  30213","  维修(护)费",{"v":5,"d":"5.00"}]
["  30214","  租赁费",{"v":1,"d":"1.00"}]
["  30215","  会议费",{"v":0.5,"d":"0.50"}]
["  30216","  培训费",{"v":0.5,"d":"0.50"}]
["  30217","  公务接待费",{"v":0.5,"d":"0.50"}]
["  30226","  劳务费",{"v":13,"d":"13.00"}]
["  30227","  委托业务费",{"v":0.5,"d":"0.50"}]
["  30228","  工会经费",{"v":1,"d":"1.00"}]
["  30239","  其他交通费用",{"v":14.7,"d":"14.70"}]
["303","对个人和家庭的补助",{"v":52.663104,"d":"52.66"}]
["  30311","  住房公积金",{"v":52.663104,"d":"52.66"}]

{"sheet":"三公经费","index":7,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]],"flags":["formulas_cached_only"]}
["附件9： "]
["西安泾河工业园管理委员会2017年财政拨款“三公经费”支出预算表"]
[{"$nulls":7},"单位:万元"]
["单位编码","单位名称","财政拨款安排的“三公经费”预算"]
[null,null,"合计","因公出国（境）费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
[null,"合计"]
["155","西安泾河工业园管理委员会",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["  155001","西安泾河工业园管理委员会",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
{"$rows_empty":12}
["注：详细说明三公经费增减变化情况及原因"]

{"sheet":"政府采购","index":8,"n_rows":6,"n_cols":11,"rows_kept":6,"merged":[[1,0,1,10],[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],[4,10,5,10]],"flags":["formulas_cached_only"]}
["附件10："]
["部门预算财政拨款安排的政府采购（资产配置、购买服务）预算表"]
[]
["",{"$nulls":9},"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","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]