{"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":2},"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"]}
[]
["临潼区食品药品监督管理局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":13399049,"d":"13,399,049.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":11546649,"d":"11,546,649.00"}]
["    (一)一般公共预算拨款",{"v":13399049,"d":"13,399,049.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":10904685,"d":"10,904,685.00"}]
["    (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":641964,"d":"641,964.00"}]
["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":0,"d":"0.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":1852400,"d":"1,852,400.00"}]
["    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":0,"d":"0.00"},"二、商品和服务支出",{"v":1752400,"d":"1,752,400.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":0,"d":"0.00"},"三、对个人和家庭的补助",{"v":0,"d":"0.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":13399049,"d":"13,399,049.00"},"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":0,"d":"0.00"},"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":0,"d":"0.00"},"七、其他资本性支出",{"v":100000,"d":"100,000.00"}]
[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":13399049,"d":"13,399,049.00"},"功能分类支出合计",{"v":13399049,"d":"13,399,049.00"},"经济分类支出总计",{"v":13399049,"d":"13,399,049.00"}]

{"sheet":"收入总表","index":1,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["临潼区食品药品监督管理局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":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"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"}]
["063","临潼区食品药品监督管理局",{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"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"}]
["  063001","  临潼区食品药品监督管理局本级",{"v":5165523,"d":"5,165,523.00"},{"v":5165523,"d":"5,165,523.00"},{"v":5165523,"d":"5,165,523.00"},{"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"}]
["  063002","  临潼区食品稽查队",{"v":6481900,"d":"6,481,900.00"},{"v":6481900,"d":"6,481,900.00"},{"v":6481900,"d":"6,481,900.00"},{"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"}]
["  063003","  临潼区药械稽查队",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"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"}]
["  063004","  临潼区食品药品检验中心",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"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":12,"n_cols":11,"rows_kept":12,"merged":[[1,0,1,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["临潼区食品药品监督管理局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":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"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"}]
["063","临潼区食品药品监督管理局",{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"v":13399049,"d":"13,399,049.00"},{"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"}]
["  063001","  临潼区食品药品监督管理局本级",{"v":5165523,"d":"5,165,523.00"},{"v":5165523,"d":"5,165,523.00"},{"v":5165523,"d":"5,165,523.00"},{"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"}]
["  063002","  临潼区食品稽查队",{"v":6481900,"d":"6,481,900.00"},{"v":6481900,"d":"6,481,900.00"},{"v":6481900,"d":"6,481,900.00"},{"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"}]
["  063003","  临潼区药械稽查队",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"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"}]
["  063004","  临潼区食品药品检验中心",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"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":42,"n_cols":6,"rows_kept":42,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区食品药品监督管理局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":13399049,"d":"13,399,049.00"},{"v":11546649,"d":"11,546,649.00"},{"v":1852400,"d":"1,852,400.00"}]
["063001","临潼区食品药品监督管理局本级",{"v":5165523,"d":"5,165,523.00"},{"v":3353123,"d":"3,353,123.00"},{"v":1812400,"d":"1,812,400.00"}]
["  210","  医疗卫生与计划生育支出",{"v":5165523,"d":"5,165,523.00"},{"v":3353123,"d":"3,353,123.00"},{"v":1812400,"d":"1,812,400.00"}]
["    21010","    食品和药品监督管理事务",{"v":5165523,"d":"5,165,523.00"},{"v":3353123,"d":"3,353,123.00"},{"v":1812400,"d":"1,812,400.00"}]
["      2101001","      行政运行（食品和药品监督管理事务）",{"v":3353123,"d":"3,353,123.00"},{"v":3353123,"d":"3,353,123.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":3016163,"d":"3,016,163.00"},{"v":3016163,"d":"3,016,163.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":336960,"d":"336,960.00"},{"v":336960,"d":"336,960.00"},{"v":0,"d":"0.00"}]
["      2101012","      药品事务",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["        ","        药品抽检费",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["      2101016","      食品安全事务",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["        ","        食品抽检费",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      2101099","      其他食品和药品监督管理事务支出",{"v":1492400,"d":"1,492,400.00"},{"v":0,"d":"0.00"},{"v":1492400,"d":"1,492,400.00"}]
["        ","        两员劳务费",{"v":92400,"d":"92,400.00"},{"v":0,"d":"0.00"},{"v":92400,"d":"92,400.00"}]
["        ","        购置办公设备",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["        ","        基层所执法办案经费",{"v":1300000,"d":"1,300,000.00"},{"v":0,"d":"0.00"},{"v":1300000,"d":"1,300,000.00"}]
["063002","临潼区食品稽查队",{"v":6481900,"d":"6,481,900.00"},{"v":6441900,"d":"6,441,900.00"},{"v":40000,"d":"40,000.00"}]
["  210","  医疗卫生与计划生育支出",{"v":6481900,"d":"6,481,900.00"},{"v":6441900,"d":"6,441,900.00"},{"v":40000,"d":"40,000.00"}]
["    21010","    食品和药品监督管理事务",{"v":6481900,"d":"6,481,900.00"},{"v":6441900,"d":"6,441,900.00"},{"v":40000,"d":"40,000.00"}]
["      2101016","      食品安全事务",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["        ","        食品抽检费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      2101050","      事业运行（食品和药品监督管理事务）",{"v":6441900,"d":"6,441,900.00"},{"v":6441900,"d":"6,441,900.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":165888,"d":"165,888.00"},{"v":165888,"d":"165,888.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":6276012,"d":"6,276,012.00"},{"v":6276012,"d":"6,276,012.00"},{"v":0,"d":"0.00"}]
["063003","临潼区药械稽查队",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":0,"d":"0.00"}]
["  210","  医疗卫生与计划生育支出",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":0,"d":"0.00"}]
["    21010","    食品和药品监督管理事务",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":0,"d":"0.00"}]
["      2101001","      行政运行（食品和药品监督管理事务）",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":129900,"d":"129,900.00"},{"v":129900,"d":"129,900.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1288018,"d":"1,288,018.00"},{"v":1288018,"d":"1,288,018.00"},{"v":0,"d":"0.00"}]
["063004","临潼区食品药品检验中心",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":0,"d":"0.00"}]
["  210","  医疗卫生与计划生育支出",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":0,"d":"0.00"}]
["    21010","    食品和药品监督管理事务",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":0,"d":"0.00"}]
["      2101050","      事业运行（食品和药品监督管理事务）",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"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":324492,"d":"324,492.00"},{"v":324492,"d":"324,492.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":110,"n_cols":6,"rows_kept":110,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区食品药品监督管理局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":13399049,"d":"13,399,049.00"},{"v":11546649,"d":"11,546,649.00"},{"v":1852400,"d":"1,852,400.00"}]
["063001","临潼区食品药品监督管理局本级",{"v":5165523,"d":"5,165,523.00"},{"v":3353123,"d":"3,353,123.00"},{"v":1812400,"d":"1,812,400.00"}]
["  301","  工资福利支出",{"v":3016163,"d":"3,016,163.00"},{"v":3016163,"d":"3,016,163.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":1216716,"d":"1,216,716.00"},{"v":1216716,"d":"1,216,716.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1216716,"d":"1,216,716.00"},{"v":1216716,"d":"1,216,716.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1266054,"d":"1,266,054.00"},{"v":1266054,"d":"1,266,054.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1266054,"d":"1,266,054.00"},{"v":1266054,"d":"1,266,054.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":533393,"d":"533,393.00"},{"v":533393,"d":"533,393.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":533393,"d":"533,393.00"},{"v":533393,"d":"533,393.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":2049360,"d":"2,049,360.00"},{"v":336960,"d":"336,960.00"},{"v":1712400,"d":"1,712,400.00"}]
["    30201","    办公费",{"v":752000,"d":"752,000.00"},{"v":32000,"d":"32,000.00"},{"v":720000,"d":"720,000.00"}]
["      ","      食品抽检费",{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"},{"v":160000,"d":"160,000.00"}]
["      ","      基层所执法办案经费",{"v":470000,"d":"470,000.00"},{"v":0,"d":"0.00"},{"v":470000,"d":"470,000.00"}]
["      ","      药品抽检费",{"v":90000,"d":"90,000.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"}]
["      ","      商品和服务支出",{"v":32000,"d":"32,000.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":108000,"d":"108,000.00"},{"v":8000,"d":"8,000.00"},{"v":100000,"d":"100,000.00"}]
["      ","      基层所执法办案经费",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      商品和服务支出",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":24800,"d":"24,800.00"},{"v":4800,"d":"4,800.00"},{"v":20000,"d":"20,000.00"}]
["      ","      基层所执法办案经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      商品和服务支出",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":67200,"d":"67,200.00"},{"v":7200,"d":"7,200.00"},{"v":60000,"d":"60,000.00"}]
["      ","      基层所执法办案经费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      ","      商品和服务支出",{"v":7200,"d":"7,200.00"},{"v":7200,"d":"7,200.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":82000,"d":"82,000.00"},{"v":2000,"d":"2,000.00"},{"v":80000,"d":"80,000.00"}]
["      ","      基层所执法办案经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      基层所执法办案经费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["    30213","    维修(护)费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["      ","      基层所执法办案经费",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["    30216","    培训费",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]
["      ","      基层所执法办案经费",{"v":45000,"d":"45,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]
["    30226","    劳务费",{"v":172400,"d":"172,400.00"},{"v":0,"d":"0.00"},{"v":172400,"d":"172,400.00"}]
["      ","      两员劳务费",{"v":92400,"d":"92,400.00"},{"v":0,"d":"0.00"},{"v":92400,"d":"92,400.00"}]
["      ","      基层所执法办案经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    30231","    公务用车运行维护费",{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":405000,"d":"405,000.00"}]
["      ","      食品抽检费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      ","      基层所执法办案经费",{"v":335000,"d":"335,000.00"},{"v":0,"d":"0.00"},{"v":335000,"d":"335,000.00"}]
["      ","      药品抽检费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30239","    其他交通费用",{"v":282960,"d":"282,960.00"},{"v":282960,"d":"282,960.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":282960,"d":"282,960.00"},{"v":282960,"d":"282,960.00"},{"v":0,"d":"0.00"}]
["  310","  其他资本性支出（类）",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    31002","    办公设备购置",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      购置办公设备",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["063002","临潼区食品稽查队",{"v":6481900,"d":"6,481,900.00"},{"v":6441900,"d":"6,441,900.00"},{"v":40000,"d":"40,000.00"}]
["  301","  工资福利支出",{"v":6276012,"d":"6,276,012.00"},{"v":6276012,"d":"6,276,012.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":2791584,"d":"2,791,584.00"},{"v":2791584,"d":"2,791,584.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":2791584,"d":"2,791,584.00"},{"v":2791584,"d":"2,791,584.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":983928,"d":"983,928.00"},{"v":983928,"d":"983,928.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":983928,"d":"983,928.00"},{"v":983928,"d":"983,928.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":2500500,"d":"2,500,500.00"},{"v":2500500,"d":"2,500,500.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":2500500,"d":"2,500,500.00"},{"v":2500500,"d":"2,500,500.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":205888,"d":"205,888.00"},{"v":165888,"d":"165,888.00"},{"v":40000,"d":"40,000.00"}]
["    30201","    办公费",{"v":79040,"d":"79,040.00"},{"v":39040,"d":"39,040.00"},{"v":40000,"d":"40,000.00"}]
["      ","      商品和服务支出",{"v":39040,"d":"39,040.00"},{"v":39040,"d":"39,040.00"},{"v":0,"d":"0.00"}]
["      ","      食品抽检费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["    30202","    印刷费",{"v":21120,"d":"21,120.00"},{"v":21120,"d":"21,120.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":21120,"d":"21,120.00"},{"v":21120,"d":"21,120.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":13200,"d":"13,200.00"},{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":13200,"d":"13,200.00"},{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":34800,"d":"34,800.00"},{"v":34800,"d":"34,800.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":34800,"d":"34,800.00"},{"v":34800,"d":"34,800.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":16960,"d":"16,960.00"},{"v":16960,"d":"16,960.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":16960,"d":"16,960.00"},{"v":16960,"d":"16,960.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":36880,"d":"36,880.00"},{"v":36880,"d":"36,880.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":36880,"d":"36,880.00"},{"v":36880,"d":"36,880.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":3888,"d":"3,888.00"},{"v":3888,"d":"3,888.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":3888,"d":"3,888.00"},{"v":3888,"d":"3,888.00"},{"v":0,"d":"0.00"}]
["063003","临潼区药械稽查队",{"v":1417918,"d":"1,417,918.00"},{"v":1417918,"d":"1,417,918.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":1288018,"d":"1,288,018.00"},{"v":1288018,"d":"1,288,018.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":536376,"d":"536,376.00"},{"v":536376,"d":"536,376.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":536376,"d":"536,376.00"},{"v":536376,"d":"536,376.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":526944,"d":"526,944.00"},{"v":526944,"d":"526,944.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":526944,"d":"526,944.00"},{"v":526944,"d":"526,944.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":224698,"d":"224,698.00"},{"v":224698,"d":"224,698.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":224698,"d":"224,698.00"},{"v":224698,"d":"224,698.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":129900,"d":"129,900.00"},{"v":129900,"d":"129,900.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"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"}]
["    30207","    邮电费",{"v":2826,"d":"2,826.00"},{"v":2826,"d":"2,826.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2826,"d":"2,826.00"},{"v":2826,"d":"2,826.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":4674,"d":"4,674.00"},{"v":4674,"d":"4,674.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4674,"d":"4,674.00"},{"v":4674,"d":"4,674.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":107400,"d":"107,400.00"},{"v":107400,"d":"107,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":107400,"d":"107,400.00"},{"v":107400,"d":"107,400.00"},{"v":0,"d":"0.00"}]
["063004","临潼区食品药品检验中心",{"v":333708,"d":"333,708.00"},{"v":333708,"d":"333,708.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":324492,"d":"324,492.00"},{"v":324492,"d":"324,492.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":135012,"d":"135,012.00"},{"v":135012,"d":"135,012.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":135012,"d":"135,012.00"},{"v":135012,"d":"135,012.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":52800,"d":"52,800.00"},{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":52800,"d":"52,800.00"},{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":136680,"d":"136,680.00"},{"v":136680,"d":"136,680.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":136680,"d":"136,680.00"},{"v":136680,"d":"136,680.00"},{"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":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4200,"d":"4,200.00"},{"v":4200,"d":"4,200.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":4800,"d":"4,800.00"},{"v":4800,"d":"4,800.00"},{"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"}]

{"sheet":"三公经费表","index":5,"n_rows":10,"n_cols":10,"rows_kept":10,"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"]}
[]
["临潼区食品药品监督管理局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":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]
["063001","临潼区食品药品监督管理局本级",{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":405000,"d":"405,000.00"},{"v":0,"d":"0.00"},{"v":45000,"d":"45,000.00"}]

{"sheet":"政府采购表","index":6,"n_rows":13,"n_cols":11,"rows_kept":13,"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"]}
[]
[]
[]
["临潼区食品药品监督管理局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",{"$nulls":3},29,null,null,{"v":100000,"d":"100,000.00"}]
[{"$nulls":3},"063","临潼区食品药品监督管理局",null,null,29,null,null,{"v":100000,"d":"100,000.00"}]
[{"$nulls":3},"  063001","  临潼区食品药品监督管理局本级",null,null,29,null,null,{"v":100000,"d":"100,000.00"}]
["210","10","99","    ","    购置办公设备","照相机",null,2,"台","2017-06-01",{"v":10000,"d":"10,000.00"}]
["210","10","99","    ","    购置办公设备","电脑",null,25,"台","2017-03-01",{"v":80000,"d":"80,000.00"}]
["210","10","99","    ","    购置办公设备","打印机",null,2,"台","2017-04-01",{"v":10000,"d":"10,000.00"}]