{"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"]}
[]
["临潼区斜口街道办事处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":8624022,"d":"8,624,022.00"},"一、一般公共服务支出",{"v":4286888,"d":"4,286,888.00"},"基本支出",{"v":7267038,"d":"7,267,038.00"}]
["    (一)一般公共预算拨款",{"v":8624022,"d":"8,624,022.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":6802722,"d":"6,802,722.00"}]
["    (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":439116,"d":"439,116.00"}]
["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":25200,"d":"25,200.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":1356984,"d":"1,356,984.00"}]
["    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":345298,"d":"345,298.00"},"二、商品和服务支出",{"v":674700,"d":"674,700.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":283978,"d":"283,978.00"},"三、对个人和家庭的补助",{"v":602284,"d":"602,284.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":1482646,"d":"1,482,646.00"},"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":244700,"d":"244,700.00"},"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":1980512,"d":"1,980,512.00"},"七、其他资本性支出",{"v":80000,"d":"80,000.00"}]
[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":8624022,"d":"8,624,022.00"},"功能分类支出合计",{"v":8624022,"d":"8,624,022.00"},"经济分类支出总计",{"v":8624022,"d":"8,624,022.00"}]

{"sheet":"收入总表","index":1,"n_rows":15,"n_cols":11,"rows_kept":15,"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"]}
[]
["临潼区斜口街道办事处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":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"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"}]
["076","临潼区斜口街道办事处",{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"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"}]
["  076002","  临潼区斜口街道办事处(政府机关)",{"v":3588870,"d":"3,588,870.00"},{"v":3588870,"d":"3,588,870.00"},{"v":3588870,"d":"3,588,870.00"},{"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"}]
["  076003","  临潼区斜口街道办事处(农业)",{"v":1794512,"d":"1,794,512.00"},{"v":1794512,"d":"1,794,512.00"},{"v":1794512,"d":"1,794,512.00"},{"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"}]
["  076005","  临潼区斜口街道办事处(水利)",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"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"}]
["  076006","  临潼区斜口街道办事处(文化)",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"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"}]
["  076008","  临潼区斜口街道办事处(计划生育)",{"v":1482646,"d":"1,482,646.00"},{"v":1482646,"d":"1,482,646.00"},{"v":1482646,"d":"1,482,646.00"},{"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"}]
["  076009","  临潼区斜口街道办事处(劳动保障)",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"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"}]
["  076010","  临潼区斜口街道办事处(财政)",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"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":[[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"]}
[]
["临潼区斜口街道办事处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":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"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"}]
["076","临潼区斜口街道办事处",{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"v":8624022,"d":"8,624,022.00"},{"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"}]
["  076002","  临潼区斜口街道办事处(政府机关)",{"v":3588870,"d":"3,588,870.00"},{"v":3588870,"d":"3,588,870.00"},{"v":3588870,"d":"3,588,870.00"},{"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"}]
["  076003","  临潼区斜口街道办事处(农业)",{"v":1794512,"d":"1,794,512.00"},{"v":1794512,"d":"1,794,512.00"},{"v":1794512,"d":"1,794,512.00"},{"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"}]
["  076005","  临潼区斜口街道办事处(水利)",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"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"}]
["  076006","  临潼区斜口街道办事处(文化)",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"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"}]
["  076008","  临潼区斜口街道办事处(计划生育)",{"v":1482646,"d":"1,482,646.00"},{"v":1482646,"d":"1,482,646.00"},{"v":1482646,"d":"1,482,646.00"},{"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"}]
["  076009","  临潼区斜口街道办事处(劳动保障)",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"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"}]
["  076010","  临潼区斜口街道办事处(财政)",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"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":65,"n_cols":6,"rows_kept":65,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区斜口街道办事处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":8624022,"d":"8,624,022.00"},{"v":7267038,"d":"7,267,038.00"},{"v":1356984,"d":"1,356,984.00"}]
["076002","临潼区斜口街道办事处(政府机关)",{"v":3588870,"d":"3,588,870.00"},{"v":3388870,"d":"3,388,870.00"},{"v":200000,"d":"200,000.00"}]
["  201","  一般公共服务支出",{"v":3588870,"d":"3,588,870.00"},{"v":3388870,"d":"3,388,870.00"},{"v":200000,"d":"200,000.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":3588870,"d":"3,588,870.00"},{"v":3388870,"d":"3,388,870.00"},{"v":200000,"d":"200,000.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":3388870,"d":"3,388,870.00"},{"v":3388870,"d":"3,388,870.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":341700,"d":"341,700.00"},{"v":341700,"d":"341,700.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":3021970,"d":"3,021,970.00"},{"v":3021970,"d":"3,021,970.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["        ","        信访维稳经费",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["076003","临潼区斜口街道办事处(农业)",{"v":1794512,"d":"1,794,512.00"},{"v":798228,"d":"798,228.00"},{"v":996284,"d":"996,284.00"}]
["  211","  节能环保支出",{"v":244700,"d":"244,700.00"},{"v":0,"d":"0.00"},{"v":244700,"d":"244,700.00"}]
["    21104","    自然生态保护",{"v":244700,"d":"244,700.00"},{"v":0,"d":"0.00"},{"v":244700,"d":"244,700.00"}]
["      2110402","      农村环境保护",{"v":244700,"d":"244,700.00"},{"v":0,"d":"0.00"},{"v":244700,"d":"244,700.00"}]
["        ","        农村环境卫生保护",{"v":244700,"d":"244,700.00"},{"v":0,"d":"0.00"},{"v":244700,"d":"244,700.00"}]
["  213","  农林水支出",{"v":1549812,"d":"1,549,812.00"},{"v":798228,"d":"798,228.00"},{"v":751584,"d":"751,584.00"}]
["    21301","    农业",{"v":848228,"d":"848,228.00"},{"v":798228,"d":"798,228.00"},{"v":50000,"d":"50,000.00"}]
["      2130104","      事业运行（农业）",{"v":798228,"d":"798,228.00"},{"v":798228,"d":"798,228.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":18432,"d":"18,432.00"},{"v":18432,"d":"18,432.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":779796,"d":"779,796.00"},{"v":779796,"d":"779,796.00"},{"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":701584,"d":"701,584.00"},{"v":0,"d":"0.00"},{"v":701584,"d":"701,584.00"}]
["      2130701","      对村级一事一议的补助",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["        ","        一事一议项目（斜口）",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":621584,"d":"621,584.00"},{"v":0,"d":"0.00"},{"v":621584,"d":"621,584.00"}]
["        ","        村级办公经费及村干部补贴（斜口）",{"v":621584,"d":"621,584.00"},{"v":0,"d":"0.00"},{"v":621584,"d":"621,584.00"}]
["076005","临潼区斜口街道办事处(水利)",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"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"}]
["        ","        工资福利支出",{"v":419948,"d":"419,948.00"},{"v":419948,"d":"419,948.00"},{"v":0,"d":"0.00"}]
["076006","临潼区斜口街道办事处(文化)",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":337618,"d":"337,618.00"},{"v":337618,"d":"337,618.00"},{"v":0,"d":"0.00"}]
["076008","临潼区斜口街道办事处(计划生育)",{"v":1482646,"d":"1,482,646.00"},{"v":1321946,"d":"1,321,946.00"},{"v":160700,"d":"160,700.00"}]
["  210","  医疗卫生与计划生育支出",{"v":1482646,"d":"1,482,646.00"},{"v":1321946,"d":"1,321,946.00"},{"v":160700,"d":"160,700.00"}]
["    21007","    计划生育事务",{"v":1482646,"d":"1,482,646.00"},{"v":1321946,"d":"1,321,946.00"},{"v":160700,"d":"160,700.00"}]
["      2100799","      其他计划生育事务支出",{"v":1482646,"d":"1,482,646.00"},{"v":1321946,"d":"1,321,946.00"},{"v":160700,"d":"160,700.00"}]
["        ","        计划生育转移支付",{"v":160700,"d":"160,700.00"},{"v":0,"d":"0.00"},{"v":160700,"d":"160,700.00"}]
["        ","        商品和服务支出",{"v":37512,"d":"37,512.00"},{"v":37512,"d":"37,512.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1284434,"d":"1,284,434.00"},{"v":1284434,"d":"1,284,434.00"},{"v":0,"d":"0.00"}]
["076009","临潼区斜口街道办事处(劳动保障)",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":276298,"d":"276,298.00"},{"v":276298,"d":"276,298.00"},{"v":0,"d":"0.00"}]
["076010","临潼区斜口街道办事处(财政)",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":15360,"d":"15,360.00"},{"v":15360,"d":"15,360.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":682658,"d":"682,658.00"},{"v":682658,"d":"682,658.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":144,"n_cols":6,"rows_kept":144,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区斜口街道办事处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":8624022,"d":"8,624,022.00"},{"v":7267038,"d":"7,267,038.00"},{"v":1356984,"d":"1,356,984.00"}]
["076002","临潼区斜口街道办事处(政府机关)",{"v":3588870,"d":"3,588,870.00"},{"v":3388870,"d":"3,388,870.00"},{"v":200000,"d":"200,000.00"}]
["  301","  工资福利支出",{"v":3021970,"d":"3,021,970.00"},{"v":3021970,"d":"3,021,970.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":1273728,"d":"1,273,728.00"},{"v":1273728,"d":"1,273,728.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1273728,"d":"1,273,728.00"},{"v":1273728,"d":"1,273,728.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":1246098,"d":"1,246,098.00"},{"v":1246098,"d":"1,246,098.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1246098,"d":"1,246,098.00"},{"v":1246098,"d":"1,246,098.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":502144,"d":"502,144.00"},{"v":502144,"d":"502,144.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":502144,"d":"502,144.00"},{"v":502144,"d":"502,144.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":541700,"d":"541,700.00"},{"v":341700,"d":"341,700.00"},{"v":200000,"d":"200,000.00"}]
["    30201","    办公费",{"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"}]
["    30203","    咨询费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      信访维稳经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30205","    水费",{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":12500,"d":"12,500.00"},{"v":12500,"d":"12,500.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      信访维稳经费",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    30226","    劳务费",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      信访维稳经费",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["    30231","    公务用车运行维护费",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":299200,"d":"299,200.00"},{"v":289200,"d":"289,200.00"},{"v":10000,"d":"10,000.00"}]
["      ","      信访维稳经费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      ","      商品和服务支出",{"v":289200,"d":"289,200.00"},{"v":289200,"d":"289,200.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      信访维稳经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  303","  对个人和家庭的补助",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":25200,"d":"25,200.00"},{"v":25200,"d":"25,200.00"},{"v":0,"d":"0.00"}]
["076003","临潼区斜口街道办事处(农业)",{"v":1794512,"d":"1,794,512.00"},{"v":798228,"d":"798,228.00"},{"v":996284,"d":"996,284.00"}]
["  301","  工资福利支出",{"v":779796,"d":"779,796.00"},{"v":779796,"d":"779,796.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":372780,"d":"372,780.00"},{"v":372780,"d":"372,780.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":372780,"d":"372,780.00"},{"v":372780,"d":"372,780.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":115896,"d":"115,896.00"},{"v":115896,"d":"115,896.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":115896,"d":"115,896.00"},{"v":115896,"d":"115,896.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":291120,"d":"291,120.00"},{"v":291120,"d":"291,120.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":291120,"d":"291,120.00"},{"v":291120,"d":"291,120.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":483132,"d":"483,132.00"},{"v":18432,"d":"18,432.00"},{"v":464700,"d":"464,700.00"}]
["    30201","    办公费",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["      ","      村级办公经费及村干部补贴（斜口）",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["    30202","    印刷费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["    30205","    水费",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":8000,"d":"8,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"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"}]
["    30226","    劳务费",{"v":242000,"d":"242,000.00"},{"v":0,"d":"0.00"},{"v":242000,"d":"242,000.00"}]
["      ","      农村环境卫生保护",{"v":242000,"d":"242,000.00"},{"v":0,"d":"0.00"},{"v":242000,"d":"242,000.00"}]
["    30229","    福利费",{"v":432,"d":"432.00"},{"v":432,"d":"432.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":432,"d":"432.00"},{"v":432,"d":"432.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["      ","      秸秆禁烧及综合利用工作经费",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["    30299","    其他商品和服务支出",{"v":2700,"d":"2,700.00"},{"v":0,"d":"0.00"},{"v":2700,"d":"2,700.00"}]
["      ","      农村环境卫生保护",{"v":2700,"d":"2,700.00"},{"v":0,"d":"0.00"},{"v":2700,"d":"2,700.00"}]
["  303","  对个人和家庭的补助",{"v":451584,"d":"451,584.00"},{"v":0,"d":"0.00"},{"v":451584,"d":"451,584.00"}]
["    30305","    生活补助",{"v":451584,"d":"451,584.00"},{"v":0,"d":"0.00"},{"v":451584,"d":"451,584.00"}]
["      ","      村级办公经费及村干部补贴（斜口）",{"v":451584,"d":"451,584.00"},{"v":0,"d":"0.00"},{"v":451584,"d":"451,584.00"}]
["  310","  其他资本性支出（类）",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["    31005","    基础设施建设",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      一事一议项目（斜口）",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["076005","临潼区斜口街道办事处(水利)",{"v":430700,"d":"430,700.00"},{"v":430700,"d":"430,700.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":419948,"d":"419,948.00"},{"v":419948,"d":"419,948.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":191172,"d":"191,172.00"},{"v":191172,"d":"191,172.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":191172,"d":"191,172.00"},{"v":191172,"d":"191,172.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":64676,"d":"64,676.00"},{"v":64676,"d":"64,676.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":64676,"d":"64,676.00"},{"v":64676,"d":"64,676.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":164100,"d":"164,100.00"},{"v":164100,"d":"164,100.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":164100,"d":"164,100.00"},{"v":164100,"d":"164,100.00"},{"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"}]
["    30205","    水费",{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":10500,"d":"10,500.00"},{"v":10500,"d":"10,500.00"},{"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"}]
["076006","临潼区斜口街道办事处(文化)",{"v":345298,"d":"345,298.00"},{"v":345298,"d":"345,298.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":337618,"d":"337,618.00"},{"v":337618,"d":"337,618.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":163128,"d":"163,128.00"},{"v":163128,"d":"163,128.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":163128,"d":"163,128.00"},{"v":163128,"d":"163,128.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":49390,"d":"49,390.00"},{"v":49390,"d":"49,390.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":49390,"d":"49,390.00"},{"v":49390,"d":"49,390.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":125100,"d":"125,100.00"},{"v":125100,"d":"125,100.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":125100,"d":"125,100.00"},{"v":125100,"d":"125,100.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["076008","临潼区斜口街道办事处(计划生育)",{"v":1482646,"d":"1,482,646.00"},{"v":1321946,"d":"1,321,946.00"},{"v":160700,"d":"160,700.00"}]
["  301","  工资福利支出",{"v":1284434,"d":"1,284,434.00"},{"v":1284434,"d":"1,284,434.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":603348,"d":"603,348.00"},{"v":603348,"d":"603,348.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":603348,"d":"603,348.00"},{"v":603348,"d":"603,348.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":244250,"d":"244,250.00"},{"v":244250,"d":"244,250.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":244250,"d":"244,250.00"},{"v":244250,"d":"244,250.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":30816,"d":"30,816.00"},{"v":30816,"d":"30,816.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":30816,"d":"30,816.00"},{"v":30816,"d":"30,816.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":406020,"d":"406,020.00"},{"v":406020,"d":"406,020.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":406020,"d":"406,020.00"},{"v":406020,"d":"406,020.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":47512,"d":"47,512.00"},{"v":37512,"d":"37,512.00"},{"v":10000,"d":"10,000.00"}]
["    30206","    电费",{"v":25500,"d":"25,500.00"},{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":25500,"d":"25,500.00"},{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":612,"d":"612.00"},{"v":612,"d":"612.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":612,"d":"612.00"},{"v":612,"d":"612.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":11400,"d":"11,400.00"},{"v":11400,"d":"11,400.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["      ","      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"}]
["  303","  对个人和家庭的补助",{"v":150700,"d":"150,700.00"},{"v":0,"d":"0.00"},{"v":150700,"d":"150,700.00"}]
["    30399","    其他对个人和家庭的补助支出",{"v":150700,"d":"150,700.00"},{"v":0,"d":"0.00"},{"v":150700,"d":"150,700.00"}]
["      ","      计划生育转移支付",{"v":150700,"d":"150,700.00"},{"v":0,"d":"0.00"},{"v":150700,"d":"150,700.00"}]
["076009","临潼区斜口街道办事处(劳动保障)",{"v":283978,"d":"283,978.00"},{"v":283978,"d":"283,978.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":276298,"d":"276,298.00"},{"v":276298,"d":"276,298.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":118452,"d":"118,452.00"},{"v":118452,"d":"118,452.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":118452,"d":"118,452.00"},{"v":118452,"d":"118,452.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":44386,"d":"44,386.00"},{"v":44386,"d":"44,386.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":44386,"d":"44,386.00"},{"v":44386,"d":"44,386.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":113460,"d":"113,460.00"},{"v":113460,"d":"113,460.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":113460,"d":"113,460.00"},{"v":113460,"d":"113,460.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":7680,"d":"7,680.00"},{"v":7680,"d":"7,680.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["076010","临潼区斜口街道办事处(财政)",{"v":698018,"d":"698,018.00"},{"v":698018,"d":"698,018.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":682658,"d":"682,658.00"},{"v":682658,"d":"682,658.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":340284,"d":"340,284.00"},{"v":340284,"d":"340,284.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":340284,"d":"340,284.00"},{"v":340284,"d":"340,284.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":98834,"d":"98,834.00"},{"v":98834,"d":"98,834.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":98834,"d":"98,834.00"},{"v":98834,"d":"98,834.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":243540,"d":"243,540.00"},{"v":243540,"d":"243,540.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":243540,"d":"243,540.00"},{"v":243540,"d":"243,540.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":15360,"d":"15,360.00"},{"v":15360,"d":"15,360.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"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"}]
["    30206","    电费",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":360,"d":"360.00"},{"v":360,"d":"360.00"},{"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"]}
[]
["临潼区斜口街道办事处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":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]
["076002","临潼区斜口街道办事处(政府机关)",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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"}]

{"sheet":"政府采购表","index":6,"n_rows":7,"n_cols":11,"rows_kept":7,"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"]}
[]
[]
[]
["临潼区斜口街道办事处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"]