{"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"]}
[]
["中共西安市临潼区委宣传部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":2449405,"d":"2,449,405.00"},"一、一般公共服务支出",{"v":2449405,"d":"2,449,405.00"},"基本支出",{"v":1909405,"d":"1,909,405.00"}]
["    (一)一般公共预算拨款",{"v":2449405,"d":"2,449,405.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":1772521,"d":"1,772,521.00"}]
["    (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":136884,"d":"136,884.00"}]
["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":540000,"d":"540,000.00"}]
["    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":540000,"d":"540,000.00"}]
["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":0,"d":"0.00"},"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":0,"d":"0.00"}]
[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":2449405,"d":"2,449,405.00"},"功能分类支出合计",{"v":2449405,"d":"2,449,405.00"},"经济分类支出总计",{"v":2449405,"d":"2,449,405.00"}]

{"sheet":"收入总表","index":1,"n_rows":10,"n_cols":11,"rows_kept":10,"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"]}
[]
["中共西安市临潼区委宣传部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":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"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"}]
["023","中共西安市临潼区委宣传部",{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"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"}]
["  023001","  中共西安市临潼区委宣传部本级",{"v":1597137,"d":"1,597,137.00"},{"v":1597137,"d":"1,597,137.00"},{"v":1597137,"d":"1,597,137.00"},{"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"}]
["  023002","  中共西安市临潼区委对外宣传办公室",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"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":10,"n_cols":11,"rows_kept":10,"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"]}
[]
["中共西安市临潼区委宣传部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":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"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"}]
["023","中共西安市临潼区委宣传部",{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"v":2449405,"d":"2,449,405.00"},{"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"}]
["  023001","  中共西安市临潼区委宣传部本级",{"v":1597137,"d":"1,597,137.00"},{"v":1597137,"d":"1,597,137.00"},{"v":1597137,"d":"1,597,137.00"},{"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"}]
["  023002","  中共西安市临潼区委对外宣传办公室",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"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":24,"n_cols":6,"rows_kept":24,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["中共西安市临潼区委宣传部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":2449405,"d":"2,449,405.00"},{"v":1909405,"d":"1,909,405.00"},{"v":540000,"d":"540,000.00"}]
["023001","中共西安市临潼区委宣传部本级",{"v":1597137,"d":"1,597,137.00"},{"v":1057137,"d":"1,057,137.00"},{"v":540000,"d":"540,000.00"}]
["  201","  一般公共服务支出",{"v":1597137,"d":"1,597,137.00"},{"v":1057137,"d":"1,057,137.00"},{"v":540000,"d":"540,000.00"}]
["    20133","    宣传事务",{"v":1597137,"d":"1,597,137.00"},{"v":1057137,"d":"1,057,137.00"},{"v":540000,"d":"540,000.00"}]
["      2013301","      行政运行（宣传事务）",{"v":1057137,"d":"1,057,137.00"},{"v":1057137,"d":"1,057,137.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":941757,"d":"941,757.00"},{"v":941757,"d":"941,757.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":115380,"d":"115,380.00"},{"v":115380,"d":"115,380.00"},{"v":0,"d":"0.00"}]
["      2013302","      一般行政管理事务（宣传事务）",{"v":540000,"d":"540,000.00"},{"v":0,"d":"0.00"},{"v":540000,"d":"540,000.00"}]
["        ","        区重大舆情处置指挥中心运行",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["        ","        未成年人思想道德建设",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["        ","        三合一办公室",{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"}]
["023002","中共西安市临潼区委对外宣传办公室",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":0,"d":"0.00"}]
["    20133","    宣传事务",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":0,"d":"0.00"}]
["      2013350","      事业运行（宣传事务）",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":830764,"d":"830,764.00"},{"v":830764,"d":"830,764.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":21504,"d":"21,504.00"},{"v":21504,"d":"21,504.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":62,"n_cols":6,"rows_kept":62,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["中共西安市临潼区委宣传部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":2449405,"d":"2,449,405.00"},{"v":1909405,"d":"1,909,405.00"},{"v":540000,"d":"540,000.00"}]
["023001","中共西安市临潼区委宣传部本级",{"v":1597137,"d":"1,597,137.00"},{"v":1057137,"d":"1,057,137.00"},{"v":540000,"d":"540,000.00"}]
["  301","  工资福利支出",{"v":941757,"d":"941,757.00"},{"v":941757,"d":"941,757.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":368412,"d":"368,412.00"},{"v":368412,"d":"368,412.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":368412,"d":"368,412.00"},{"v":368412,"d":"368,412.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":410644,"d":"410,644.00"},{"v":410644,"d":"410,644.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":410644,"d":"410,644.00"},{"v":410644,"d":"410,644.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":162701,"d":"162,701.00"},{"v":162701,"d":"162,701.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":162701,"d":"162,701.00"},{"v":162701,"d":"162,701.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":655380,"d":"655,380.00"},{"v":115380,"d":"115,380.00"},{"v":540000,"d":"540,000.00"}]
["    30201","    办公费",{"v":102000,"d":"102,000.00"},{"v":2000,"d":"2,000.00"},{"v":100000,"d":"100,000.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      三合一办公室",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["    30202","    印刷费",{"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"}]
["    30207","    邮电费",{"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"}]
["    30215","    会议费",{"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"}]
["    30216","    培训费",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":98880,"d":"98,880.00"},{"v":98880,"d":"98,880.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":98880,"d":"98,880.00"},{"v":98880,"d":"98,880.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":443500,"d":"443,500.00"},{"v":3500,"d":"3,500.00"},{"v":440000,"d":"440,000.00"}]
["      ","      区重大舆情处置指挥中心运行",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["      ","      未成年人思想道德建设",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["      ","      商品和服务支出",{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"}]
["      ","      三合一办公室",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["023002","中共西安市临潼区委对外宣传办公室",{"v":852268,"d":"852,268.00"},{"v":852268,"d":"852,268.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":830764,"d":"830,764.00"},{"v":830764,"d":"830,764.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":375264,"d":"375,264.00"},{"v":375264,"d":"375,264.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":375264,"d":"375,264.00"},{"v":375264,"d":"375,264.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":128980,"d":"128,980.00"},{"v":128980,"d":"128,980.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":128980,"d":"128,980.00"},{"v":128980,"d":"128,980.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":326520,"d":"326,520.00"},{"v":326520,"d":"326,520.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":326520,"d":"326,520.00"},{"v":326520,"d":"326,520.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":21504,"d":"21,504.00"},{"v":21504,"d":"21,504.00"},{"v":0,"d":"0.00"}]
["    30201","    办公费",{"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"}]
["    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":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"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"}]
["    30217","    公务接待费",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":504,"d":"504.00"},{"v":504,"d":"504.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"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"}]

{"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"]}
[]
["中共西安市临潼区委宣传部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":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5500,"d":"5,500.00"}]
["023001","中共西安市临潼区委宣传部本级",{"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"},{"v":3000,"d":"3,000.00"},{"v":1500,"d":"1,500.00"}]
["023002","中共西安市临潼区委对外宣传办公室",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":4000,"d":"4,000.00"}]

{"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"]}
[]
[]
[]
["中共西安市临潼区委宣传部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"]