{"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":4},"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"]}
[]
["临潼区行者街道办事处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":6642349,"d":"6,642,349.00"},"一、一般公共服务支出",{"v":3015169,"d":"3,015,169.00"},"基本支出",{"v":5793193,"d":"5,793,193.00"}]
["    (一)一般公共预算拨款",{"v":6642349,"d":"6,642,349.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":5445303,"d":"5,445,303.00"}]
["    (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":316176,"d":"316,176.00"}]
["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":31714,"d":"31,714.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":849156,"d":"849,156.00"}]
["    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":565966,"d":"565,966.00"},"二、商品和服务支出",{"v":445700,"d":"445,700.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":360792,"d":"360,792.00"},"三、对个人和家庭的补助",{"v":283456,"d":"283,456.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":1089184,"d":"1,089,184.00"},"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":130400,"d":"130,400.00"},"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":1480838,"d":"1,480,838.00"},"七、其他资本性支出",{"v":120000,"d":"120,000.00"}]
[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":6642349,"d":"6,642,349.00"},"功能分类支出合计",{"v":6642349,"d":"6,642,349.00"},"经济分类支出总计",{"v":6642349,"d":"6,642,349.00"}]

{"sheet":"收入总表","index":1,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["临潼区行者街道办事处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":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"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"}]
["078","临潼区行者街道办事处",{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"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"}]
["  078002","  临潼区行者街道办事处(政府机关)",{"v":2543303,"d":"2,543,303.00"},{"v":2543303,"d":"2,543,303.00"},{"v":2543303,"d":"2,543,303.00"},{"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"}]
["  078003","  临潼区行者街道办事处(农业)",{"v":1206748,"d":"1,206,748.00"},{"v":1206748,"d":"1,206,748.00"},{"v":1206748,"d":"1,206,748.00"},{"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"}]
["  078005","  临潼区行者街道办事处(水利)",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"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"}]
["  078006","  临潼区行者街道办事处(文化)",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"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"}]
["  078007","  临潼区行者街道办事处(广播)",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"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"}]
["  078008","  临潼区行者街道办事处(计划生育)",{"v":1089184,"d":"1,089,184.00"},{"v":1089184,"d":"1,089,184.00"},{"v":1089184,"d":"1,089,184.00"},{"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"}]
["  078009","  临潼区行者街道办事处(劳动保障)",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"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"}]
["  078010","  临潼区行者街道办事处(财政)",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"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":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,7],[2,8,3,8],[2,9,3,9],[2,10,3,10]],"flags":["formulas_cached_only"]}
["临潼区行者街道办事处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":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"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"}]
["078","临潼区行者街道办事处",{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"v":6642349,"d":"6,642,349.00"},{"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"}]
["  078002","  临潼区行者街道办事处(政府机关)",{"v":2543303,"d":"2,543,303.00"},{"v":2543303,"d":"2,543,303.00"},{"v":2543303,"d":"2,543,303.00"},{"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"}]
["  078003","  临潼区行者街道办事处(农业)",{"v":1206748,"d":"1,206,748.00"},{"v":1206748,"d":"1,206,748.00"},{"v":1206748,"d":"1,206,748.00"},{"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"}]
["  078005","  临潼区行者街道办事处(水利)",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"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"}]
["  078006","  临潼区行者街道办事处(文化)",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"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"}]
["  078007","  临潼区行者街道办事处(广播)",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"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"}]
["  078008","  临潼区行者街道办事处(计划生育)",{"v":1089184,"d":"1,089,184.00"},{"v":1089184,"d":"1,089,184.00"},{"v":1089184,"d":"1,089,184.00"},{"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"}]
["  078009","  临潼区行者街道办事处(劳动保障)",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"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"}]
["  078010","  临潼区行者街道办事处(财政)",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"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":71,"n_cols":6,"rows_kept":71,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["临潼区行者街道办事处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":6642349,"d":"6,642,349.00"},{"v":5793193,"d":"5,793,193.00"},{"v":849156,"d":"849,156.00"}]
["078002","临潼区行者街道办事处(政府机关)",{"v":2543303,"d":"2,543,303.00"},{"v":2383303,"d":"2,383,303.00"},{"v":160000,"d":"160,000.00"}]
["  201","  一般公共服务支出",{"v":2543303,"d":"2,543,303.00"},{"v":2383303,"d":"2,383,303.00"},{"v":160000,"d":"160,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":2543303,"d":"2,543,303.00"},{"v":2383303,"d":"2,383,303.00"},{"v":160000,"d":"160,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":2383303,"d":"2,383,303.00"},{"v":2383303,"d":"2,383,303.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":2113749,"d":"2,113,749.00"},{"v":2113749,"d":"2,113,749.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":237840,"d":"237,840.00"},{"v":237840,"d":"237,840.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":22630,"d":"22,630.00"},{"v":22630,"d":"22,630.00"},{"v":0,"d":"0.00"},"社保"]
["        ","        对个人和家庭的补助",{"v":9084,"d":"9,084.00"},{"v":9084,"d":"9,084.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"}]
["        ","        信访维稳",{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        政府采购",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["078003","临潼区行者街道办事处(农业)",{"v":1206748,"d":"1,206,748.00"},{"v":620892,"d":"620,892.00"},{"v":585856,"d":"585,856.00"}]
["  211","  节能环保支出",{"v":130400,"d":"130,400.00"},{"v":0,"d":"0.00"},{"v":130400,"d":"130,400.00"}]
["    21104","    自然生态保护",{"v":130400,"d":"130,400.00"},{"v":0,"d":"0.00"},{"v":130400,"d":"130,400.00"}]
["      2110402","      农村环境保护",{"v":130400,"d":"130,400.00"},{"v":0,"d":"0.00"},{"v":130400,"d":"130,400.00"}]
["        ","        环境卫生整治",{"v":130400,"d":"130,400.00"},{"v":0,"d":"0.00"},{"v":130400,"d":"130,400.00"}]
["  213","  农林水支出",{"v":1076348,"d":"1,076,348.00"},{"v":620892,"d":"620,892.00"},{"v":455456,"d":"455,456.00"}]
["    21301","    农业",{"v":670892,"d":"670,892.00"},{"v":620892,"d":"620,892.00"},{"v":50000,"d":"50,000.00"}]
["      2130104","      事业运行（农业）",{"v":620892,"d":"620,892.00"},{"v":620892,"d":"620,892.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":607068,"d":"607,068.00"},{"v":607068,"d":"607,068.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":13824,"d":"13,824.00"},{"v":13824,"d":"13,824.00"},{"v":0,"d":"0.00"}]
["      2130106","      科技转化与推广服务",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        秸秆禁烧及综合利用工作经费",{"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":405456,"d":"405,456.00"},{"v":0,"d":"0.00"},{"v":405456,"d":"405,456.00"}]
["      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（行者）",{"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":335456,"d":"335,456.00"},{"v":0,"d":"0.00"},{"v":335456,"d":"335,456.00"}]
["        ","        村级办公经费及村干部补贴（行者）",{"v":335456,"d":"335,456.00"},{"v":0,"d":"0.00"},{"v":335456,"d":"335,456.00"}]
["078005","临潼区行者街道办事处(水利)",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":395274,"d":"395,274.00"},{"v":395274,"d":"395,274.00"},{"v":0,"d":"0.00"}]
["078006","临潼区行者街道办事处(文化)",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":409278,"d":"409,278.00"},{"v":409278,"d":"409,278.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["078007","临潼区行者街道办事处(广播)",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":0,"d":"0.00"}]
["    20704","    新闻出版广播影视",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":0,"d":"0.00"}]
["      2070404","      广播",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"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":144400,"d":"144,400.00"},{"v":144400,"d":"144,400.00"},{"v":0,"d":"0.00"}]
["078008","临潼区行者街道办事处(计划生育)",{"v":1089184,"d":"1,089,184.00"},{"v":985884,"d":"985,884.00"},{"v":103300,"d":"103,300.00"}]
["  210","  医疗卫生与计划生育支出",{"v":1089184,"d":"1,089,184.00"},{"v":985884,"d":"985,884.00"},{"v":103300,"d":"103,300.00"}]
["    21007","    计划生育事务",{"v":1089184,"d":"1,089,184.00"},{"v":985884,"d":"985,884.00"},{"v":103300,"d":"103,300.00"}]
["      2100799","      其他计划生育事务支出",{"v":1089184,"d":"1,089,184.00"},{"v":985884,"d":"985,884.00"},{"v":103300,"d":"103,300.00"}]
["        ","        工资福利支出",{"v":962844,"d":"962,844.00"},{"v":962844,"d":"962,844.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":23040,"d":"23,040.00"},{"v":23040,"d":"23,040.00"},{"v":0,"d":"0.00"}]
["        ","        计划生育转移支付",{"v":103300,"d":"103,300.00"},{"v":0,"d":"0.00"},{"v":103300,"d":"103,300.00"}]
["078009","临潼区行者街道办事处(劳动保障)",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":351576,"d":"351,576.00"},{"v":351576,"d":"351,576.00"},{"v":0,"d":"0.00"}]
["078010","临潼区行者街道办事处(财政)",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":461114,"d":"461,114.00"},{"v":461114,"d":"461,114.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":10752,"d":"10,752.00"},{"v":10752,"d":"10,752.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":162,"n_cols":6,"rows_kept":162,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["临潼区行者街道办事处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":6642349,"d":"6,642,349.00"},{"v":5793193,"d":"5,793,193.00"},{"v":849156,"d":"849,156.00"}]
["078002","临潼区行者街道办事处(政府机关)",{"v":2543303,"d":"2,543,303.00"},{"v":2383303,"d":"2,383,303.00"},{"v":160000,"d":"160,000.00"}]
["  301","  工资福利支出",{"v":2113749,"d":"2,113,749.00"},{"v":2113749,"d":"2,113,749.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":918588,"d":"918,588.00"},{"v":918588,"d":"918,588.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":918588,"d":"918,588.00"},{"v":918588,"d":"918,588.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":854612,"d":"854,612.00"},{"v":854612,"d":"854,612.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":854612,"d":"854,612.00"},{"v":854612,"d":"854,612.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":340549,"d":"340,549.00"},{"v":340549,"d":"340,549.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":340549,"d":"340,549.00"},{"v":340549,"d":"340,549.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":347840,"d":"347,840.00"},{"v":237840,"d":"237,840.00"},{"v":110000,"d":"110,000.00"}]
["    30201","    办公费",{"v":15000,"d":"15,000.00"},{"v":5000,"d":"5,000.00"},{"v":10000,"d":"10,000.00"}]
["      ","      商品和服务支出",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["      ","      信访维稳",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      信访维稳",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30217","    公务接待费",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":204840,"d":"204,840.00"},{"v":204840,"d":"204,840.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":204840,"d":"204,840.00"},{"v":204840,"d":"204,840.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":31714,"d":"31,714.00"},{"v":31714,"d":"31,714.00"},{"v":0,"d":"0.00"}]
["    30304","    抚恤金",{"v":22630,"d":"22,630.00"},{"v":22630,"d":"22,630.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":22630,"d":"22,630.00"},{"v":22630,"d":"22,630.00"},{"v":0,"d":"0.00"},"社保"]
["    30305","    生活补助",{"v":9084,"d":"9,084.00"},{"v":9084,"d":"9,084.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":9084,"d":"9,084.00"},{"v":9084,"d":"9,084.00"},{"v":0,"d":"0.00"}]
["  310","  其他资本性支出（类）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    31003","    专用设备购置",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      政府采购",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["078003","临潼区行者街道办事处(农业)",{"v":1206748,"d":"1,206,748.00"},{"v":620892,"d":"620,892.00"},{"v":585856,"d":"585,856.00"}]
["  301","  工资福利支出",{"v":607068,"d":"607,068.00"},{"v":607068,"d":"607,068.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":299712,"d":"299,712.00"},{"v":299712,"d":"299,712.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":299712,"d":"299,712.00"},{"v":299712,"d":"299,712.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":88536,"d":"88,536.00"},{"v":88536,"d":"88,536.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":88536,"d":"88,536.00"},{"v":88536,"d":"88,536.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":218820,"d":"218,820.00"},{"v":218820,"d":"218,820.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":218820,"d":"218,820.00"},{"v":218820,"d":"218,820.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":286224,"d":"286,224.00"},{"v":13824,"d":"13,824.00"},{"v":272400,"d":"272,400.00"}]
["    30201","    办公费",{"v":102000,"d":"102,000.00"},{"v":10000,"d":"10,000.00"},{"v":92000,"d":"92,000.00"}]
["      ","      村级办公经费及村干部补贴（行者）",{"v":92000,"d":"92,000.00"},{"v":0,"d":"0.00"},{"v":92000,"d":"92,000.00"}]
["      ","      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":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"}]
["    30226","    劳务费",{"v":180400,"d":"180,400.00"},{"v":0,"d":"0.00"},{"v":180400,"d":"180,400.00"}]
["      ","      环境卫生整治",{"v":130400,"d":"130,400.00"},{"v":0,"d":"0.00"},{"v":130400,"d":"130,400.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    30229","    福利费",{"v":324,"d":"324.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":324,"d":"324.00"},{"v":324,"d":"324.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":243456,"d":"243,456.00"},{"v":0,"d":"0.00"},{"v":243456,"d":"243,456.00"}]
["    30305","    生活补助",{"v":243456,"d":"243,456.00"},{"v":0,"d":"0.00"},{"v":243456,"d":"243,456.00"}]
["      ","      村级办公经费及村干部补贴（行者）",{"v":243456,"d":"243,456.00"},{"v":0,"d":"0.00"},{"v":243456,"d":"243,456.00"}]
["  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（行者）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["078005","临潼区行者街道办事处(水利)",{"v":404490,"d":"404,490.00"},{"v":404490,"d":"404,490.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":395274,"d":"395,274.00"},{"v":395274,"d":"395,274.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":188568,"d":"188,568.00"},{"v":188568,"d":"188,568.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":188568,"d":"188,568.00"},{"v":188568,"d":"188,568.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":58446,"d":"58,446.00"},{"v":58446,"d":"58,446.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":58446,"d":"58,446.00"},{"v":58446,"d":"58,446.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":148260,"d":"148,260.00"},{"v":148260,"d":"148,260.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":148260,"d":"148,260.00"},{"v":148260,"d":"148,260.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["078006","临潼区行者街道办事处(文化)",{"v":418494,"d":"418,494.00"},{"v":418494,"d":"418,494.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":409278,"d":"409,278.00"},{"v":409278,"d":"409,278.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":205620,"d":"205,620.00"},{"v":205620,"d":"205,620.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":205620,"d":"205,620.00"},{"v":205620,"d":"205,620.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":59298,"d":"59,298.00"},{"v":59298,"d":"59,298.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":59298,"d":"59,298.00"},{"v":59298,"d":"59,298.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":144360,"d":"144,360.00"},{"v":144360,"d":"144,360.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":144360,"d":"144,360.00"},{"v":144360,"d":"144,360.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["078007","临潼区行者街道办事处(广播)",{"v":147472,"d":"147,472.00"},{"v":147472,"d":"147,472.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":144400,"d":"144,400.00"},{"v":144400,"d":"144,400.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":73692,"d":"73,692.00"},{"v":73692,"d":"73,692.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":73692,"d":"73,692.00"},{"v":73692,"d":"73,692.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":20428,"d":"20,428.00"},{"v":20428,"d":"20,428.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":20428,"d":"20,428.00"},{"v":20428,"d":"20,428.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":50280,"d":"50,280.00"},{"v":50280,"d":"50,280.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":50280,"d":"50,280.00"},{"v":50280,"d":"50,280.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":3072,"d":"3,072.00"},{"v":3072,"d":"3,072.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["    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"}]
["078008","临潼区行者街道办事处(计划生育)",{"v":1089184,"d":"1,089,184.00"},{"v":985884,"d":"985,884.00"},{"v":103300,"d":"103,300.00"}]
["  301","  工资福利支出",{"v":962844,"d":"962,844.00"},{"v":962844,"d":"962,844.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":457332,"d":"457,332.00"},{"v":457332,"d":"457,332.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":457332,"d":"457,332.00"},{"v":457332,"d":"457,332.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":143712,"d":"143,712.00"},{"v":143712,"d":"143,712.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":143712,"d":"143,712.00"},{"v":143712,"d":"143,712.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":361800,"d":"361,800.00"},{"v":361800,"d":"361,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":361800,"d":"361,800.00"},{"v":361800,"d":"361,800.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":86340,"d":"86,340.00"},{"v":23040,"d":"23,040.00"},{"v":63300,"d":"63,300.00"}]
["    30201","    办公费",{"v":15500,"d":"15,500.00"},{"v":5500,"d":"5,500.00"},{"v":10000,"d":"10,000.00"}]
["      ","      商品和服务支出",{"v":5500,"d":"5,500.00"},{"v":5500,"d":"5,500.00"},{"v":0,"d":"0.00"}]
["      ","      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"}]
["    30206","    电费",{"v":14000,"d":"14,000.00"},{"v":2000,"d":"2,000.00"},{"v":12000,"d":"12,000.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      计划生育转移支付",{"v":12000,"d":"12,000.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12,000.00"}]
["    30213","    维修(护)费",{"v":11300,"d":"11,300.00"},{"v":0,"d":"0.00"},{"v":11300,"d":"11,300.00"}]
["      ","      计划生育转移支付",{"v":11300,"d":"11,300.00"},{"v":0,"d":"0.00"},{"v":11300,"d":"11,300.00"}]
["    30226","    劳务费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      计划生育转移支付",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30229","    福利费",{"v":540,"d":"540.00"},{"v":540,"d":"540.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":540,"d":"540.00"},{"v":540,"d":"540.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["    30309","    奖励金",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      ","      计划生育转移支付",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["078009","临潼区行者街道办事处(劳动保障)",{"v":360792,"d":"360,792.00"},{"v":360792,"d":"360,792.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":351576,"d":"351,576.00"},{"v":351576,"d":"351,576.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":157332,"d":"157,332.00"},{"v":157332,"d":"157,332.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":157332,"d":"157,332.00"},{"v":157332,"d":"157,332.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":54924,"d":"54,924.00"},{"v":54924,"d":"54,924.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":54924,"d":"54,924.00"},{"v":54924,"d":"54,924.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":139320,"d":"139,320.00"},{"v":139320,"d":"139,320.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":139320,"d":"139,320.00"},{"v":139320,"d":"139,320.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    30206","    电费",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"v":0,"d":"0.00"}]
["078010","临潼区行者街道办事处(财政)",{"v":471866,"d":"471,866.00"},{"v":471866,"d":"471,866.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":461114,"d":"461,114.00"},{"v":461114,"d":"461,114.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":226236,"d":"226,236.00"},{"v":226236,"d":"226,236.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":226236,"d":"226,236.00"},{"v":226236,"d":"226,236.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":67838,"d":"67,838.00"},{"v":67838,"d":"67,838.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":67838,"d":"67,838.00"},{"v":67838,"d":"67,838.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":167040,"d":"167,040.00"},{"v":167040,"d":"167,040.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":167040,"d":"167,040.00"},{"v":167040,"d":"167,040.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":10752,"d":"10,752.00"},{"v":10752,"d":"10,752.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":6500,"d":"6,500.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":6500,"d":"6,500.00"},{"v":6500,"d":"6,500.00"},{"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":252,"d":"252.00"},{"v":252,"d":"252.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":252,"d":"252.00"},{"v":252,"d":"252.00"},{"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"]}
[]
["临潼区行者街道办事处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":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"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"}]
["078002","临潼区行者街道办事处(政府机关)",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["078008","临潼区行者街道办事处(计划生育)",{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"政府采购表","index":6,"n_rows":20,"n_cols":11,"rows_kept":20,"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"]}
[]
[]
[]
["临潼区行者街道办事处2017年一般公共预算政府采购预算表"]
[{"$nulls":10},"单位：元"]
["科目编码",null,null,"单位代码","部门\\采购项目名称","采购目录","规格型号","数量","计量单位","采购时间","预算金额"]
["类","款","项"]
[{"$nulls":3},"合计",{"$nulls":3},43,null,null,{"v":50000,"d":"50,000.00"}]
[{"$nulls":3},"078","临潼区行者街道办事处",null,null,43,null,null,{"v":50000,"d":"50,000.00"}]
[{"$nulls":3},"  078002","  临潼区行者街道办事处(政府机关)",null,null,43,null,null,{"v":50000,"d":"50,000.00"}]
["201","03","99","    ","    政府采购","办公桌椅","1.4米",20,"套","2017-05-08",{"v":14000,"d":"14,000.00"}]
["201","03","99","    ","    政府采购","办公沙发",null,6,"套","2017-08-09",{"v":13800,"d":"13,800.00"}]
["201","03","99","    ","    政府采购","台式电脑",null,1,"台","2017-05-15",{"v":3175,"d":"3,175.00"}]
["201","03","99","    ","    政府采购","台式电脑",null,1,"台","2017-09-22",{"v":3175,"d":"3,175.00"}]
["201","03","99","    ","    政府采购","台式电脑",null,1,"台","2017-07-19",{"v":3175,"d":"3,175.00"}]
["201","03","99","    ","    政府采购","文件柜",null,10,"个","2017-05-08",{"v":5000,"d":"5,000.00"}]
["201","03","99","    ","    政府采购","打印机",null,1,"台","2017-09-11",{"v":1500,"d":"1,500.00"}]
["201","03","99","    ","    政府采购","打印机",null,1,"台","2017-04-17",{"v":1500,"d":"1,500.00"}]
["201","03","99","    ","    政府采购","打印机",null,1,"台","2017-07-10",{"v":1500,"d":"1,500.00"}]
["201","03","99","    ","    政府采购","台式电脑",null,1,"台","2017-11-23",{"v":3175,"d":"3,175.00"}]