{"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"]}
[]
["临潼区仁宗街道办事处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":4321061,"d":"4,321,061.00"},"一、一般公共服务支出",{"v":2143155,"d":"2,143,155.00"},"基本支出",{"v":3500825,"d":"3,500,825.00"}]
["    (一)一般公共预算拨款",{"v":4321061,"d":"4,321,061.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":3264929,"d":"3,264,929.00"}]
["    (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":235896,"d":"235,896.00"}]
["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":820236,"d":"820,236.00"}]
["    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":253982,"d":"253,982.00"},"二、商品和服务支出",{"v":254300,"d":"254,300.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":333828,"d":"333,828.00"},"三、对个人和家庭的补助",{"v":375936,"d":"375,936.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":216814,"d":"216,814.00"},"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":58400,"d":"58,400.00"},"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":1314882,"d":"1,314,882.00"},"七、其他资本性支出",{"v":190000,"d":"190,000.00"}]
[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":4321061,"d":"4,321,061.00"},"功能分类支出合计",{"v":4321061,"d":"4,321,061.00"},"经济分类支出总计",{"v":4321061,"d":"4,321,061.00"}]

{"sheet":"收入总表","index":1,"n_rows":16,"n_cols":11,"rows_kept":16,"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"]}
[]
["临潼区仁宗街道办事处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":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"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"}]
["096","临潼区仁宗街道办事处",{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"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"}]
["  096002","  临潼区仁宗街道办事处(政府机关)",{"v":2011829,"d":"2,011,829.00"},{"v":2011829,"d":"2,011,829.00"},{"v":2011829,"d":"2,011,829.00"},{"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"}]
["  096003","  临潼区仁宗街道办事处(农业)",{"v":1030534,"d":"1,030,534.00"},{"v":1030534,"d":"1,030,534.00"},{"v":1030534,"d":"1,030,534.00"},{"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"}]
["  096004","  临潼区仁宗街道办事处(林业)",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"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"}]
["  096006","  临潼区仁宗街道办事处(文化)",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"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"}]
["  096007","  临潼区仁宗街道办事处(广播)",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"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"}]
["  096008","  临潼区仁宗街道办事处(计划生育)",{"v":216814,"d":"216,814.00"},{"v":216814,"d":"216,814.00"},{"v":216814,"d":"216,814.00"},{"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"}]
["  096009","  临潼区仁宗街道办事处(劳动保障)",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"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"}]
["  096010","  临潼区仁宗街道办事处(财政)",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"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":16,"n_cols":11,"rows_kept":16,"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"]}
[]
["临潼区仁宗街道办事处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":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"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"}]
["096","临潼区仁宗街道办事处",{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"v":4321061,"d":"4,321,061.00"},{"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"}]
["  096002","  临潼区仁宗街道办事处(政府机关)",{"v":2011829,"d":"2,011,829.00"},{"v":2011829,"d":"2,011,829.00"},{"v":2011829,"d":"2,011,829.00"},{"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"}]
["  096003","  临潼区仁宗街道办事处(农业)",{"v":1030534,"d":"1,030,534.00"},{"v":1030534,"d":"1,030,534.00"},{"v":1030534,"d":"1,030,534.00"},{"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"}]
["  096004","  临潼区仁宗街道办事处(林业)",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"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"}]
["  096006","  临潼区仁宗街道办事处(文化)",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"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"}]
["  096007","  临潼区仁宗街道办事处(广播)",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"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"}]
["  096008","  临潼区仁宗街道办事处(计划生育)",{"v":216814,"d":"216,814.00"},{"v":216814,"d":"216,814.00"},{"v":216814,"d":"216,814.00"},{"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"}]
["  096009","  临潼区仁宗街道办事处(劳动保障)",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"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"}]
["  096010","  临潼区仁宗街道办事处(财政)",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"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":73,"n_cols":6,"rows_kept":73,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区仁宗街道办事处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":4321061,"d":"4,321,061.00"},{"v":3500825,"d":"3,500,825.00"},{"v":820236,"d":"820,236.00"}]
["096002","临潼区仁宗街道办事处(政府机关)",{"v":2011829,"d":"2,011,829.00"},{"v":1889029,"d":"1,889,029.00"},{"v":122800,"d":"122,800.00"}]
["  201","  一般公共服务支出",{"v":2011829,"d":"2,011,829.00"},{"v":1889029,"d":"1,889,029.00"},{"v":122800,"d":"122,800.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":2011829,"d":"2,011,829.00"},{"v":1889029,"d":"1,889,029.00"},{"v":122800,"d":"122,800.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":1889029,"d":"1,889,029.00"},{"v":1889029,"d":"1,889,029.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1693069,"d":"1,693,069.00"},{"v":1693069,"d":"1,693,069.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":195960,"d":"195,960.00"},{"v":195960,"d":"195,960.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["        ","        信访事务",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"},{"v":52800,"d":"52,800.00"}]
["        ","        离任村干部生活补助",{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"},{"v":52800,"d":"52,800.00"}]
["096003","临潼区仁宗街道办事处(农业)",{"v":1030534,"d":"1,030,534.00"},{"v":376998,"d":"376,998.00"},{"v":653536,"d":"653,536.00"}]
["  211","  节能环保支出",{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["    21104","    自然生态保护",{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["      2110402","      农村环境保护",{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["        ","        农村环境保护",{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["  213","  农林水支出",{"v":972134,"d":"972,134.00"},{"v":376998,"d":"376,998.00"},{"v":595136,"d":"595,136.00"}]
["    21301","    农业",{"v":516998,"d":"516,998.00"},{"v":376998,"d":"376,998.00"},{"v":140000,"d":"140,000.00"}]
["      2130104","      事业运行（农业）",{"v":376998,"d":"376,998.00"},{"v":376998,"d":"376,998.00"},{"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":367782,"d":"367,782.00"},{"v":367782,"d":"367,782.00"},{"v":0,"d":"0.00"}]
["      2130142","      农村道路建设",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["        ","        农村道路建设",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["    21307","    农村综合改革",{"v":455136,"d":"455,136.00"},{"v":0,"d":"0.00"},{"v":455136,"d":"455,136.00"}]
["      2130701","      对村级一事一议的补助",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["        ","        一事一议项目（仁宗）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":405136,"d":"405,136.00"},{"v":0,"d":"0.00"},{"v":405136,"d":"405,136.00"}]
["        ","        村级办公经费及村干部补贴（仁宗）",{"v":405136,"d":"405,136.00"},{"v":0,"d":"0.00"},{"v":405136,"d":"405,136.00"}]
["096004","临潼区仁宗街道办事处(林业)",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":0,"d":"0.00"}]
["    21302","    林业",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":0,"d":"0.00"}]
["      2130204","      林业事业机构",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":6180,"d":"6,180.00"},{"v":6180,"d":"6,180.00"},{"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"},"1500"]
["        ","        工资福利支出",{"v":335068,"d":"335,068.00"},{"v":335068,"d":"335,068.00"},{"v":0,"d":"0.00"}]
["096006","临潼区仁宗街道办事处(文化)",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"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":119590,"d":"119,590.00"},{"v":119590,"d":"119,590.00"},{"v":0,"d":"0.00"}]
["096007","临潼区仁宗街道办事处(广播)",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":0,"d":"0.00"}]
["    20704","    新闻出版广播影视",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":0,"d":"0.00"}]
["      2070404","      广播",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"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":128248,"d":"128,248.00"},{"v":128248,"d":"128,248.00"},{"v":0,"d":"0.00"}]
["096008","临潼区仁宗街道办事处(计划生育)",{"v":216814,"d":"216,814.00"},{"v":172914,"d":"172,914.00"},{"v":43900,"d":"43,900.00"}]
["  210","  医疗卫生与计划生育支出",{"v":216814,"d":"216,814.00"},{"v":172914,"d":"172,914.00"},{"v":43900,"d":"43,900.00"}]
["    21007","    计划生育事务",{"v":216814,"d":"216,814.00"},{"v":172914,"d":"172,914.00"},{"v":43900,"d":"43,900.00"}]
["      2100799","      其他计划生育事务支出",{"v":216814,"d":"216,814.00"},{"v":172914,"d":"172,914.00"},{"v":43900,"d":"43,900.00"}]
["        ","        工资福利支出",{"v":168306,"d":"168,306.00"},{"v":168306,"d":"168,306.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":4608,"d":"4,608.00"},{"v":4608,"d":"4,608.00"},{"v":0,"d":"0.00"}]
["        ","        计划生育转移支付",{"v":43900,"d":"43,900.00"},{"v":0,"d":"0.00"},{"v":43900,"d":"43,900.00"}]
["096009","临潼区仁宗街道办事处(劳动保障)",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":324612,"d":"324,612.00"},{"v":324612,"d":"324,612.00"},{"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"}]
["096010","临潼区仁宗街道办事处(财政)",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":128254,"d":"128,254.00"},{"v":128254,"d":"128,254.00"},{"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"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":182,"n_cols":6,"rows_kept":182,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区仁宗街道办事处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":4321061,"d":"4,321,061.00"},{"v":3500825,"d":"3,500,825.00"},{"v":820236,"d":"820,236.00"}]
["096002","临潼区仁宗街道办事处(政府机关)",{"v":2011829,"d":"2,011,829.00"},{"v":1889029,"d":"1,889,029.00"},{"v":122800,"d":"122,800.00"}]
["  301","  工资福利支出",{"v":1693069,"d":"1,693,069.00"},{"v":1693069,"d":"1,693,069.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":667284,"d":"667,284.00"},{"v":667284,"d":"667,284.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":667284,"d":"667,284.00"},{"v":667284,"d":"667,284.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":730178,"d":"730,178.00"},{"v":730178,"d":"730,178.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":730178,"d":"730,178.00"},{"v":730178,"d":"730,178.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":295607,"d":"295,607.00"},{"v":295607,"d":"295,607.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":295607,"d":"295,607.00"},{"v":295607,"d":"295,607.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":235960,"d":"235,960.00"},{"v":195960,"d":"195,960.00"},{"v":40000,"d":"40,000.00"}]
["    30201","    办公费",{"v":13000,"d":"13,000.00"},{"v":3000,"d":"3,000.00"},{"v":10000,"d":"10,000.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["      ","      信访事务",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["    30206","    电费",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":18000,"d":"18,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"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":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"}]
["    30217","    公务接待费",{"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"}]
["    30231","    公务用车运行维护费",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      信访事务",{"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":165960,"d":"165,960.00"},{"v":165960,"d":"165,960.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":165960,"d":"165,960.00"},{"v":165960,"d":"165,960.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":82800,"d":"82,800.00"},{"v":0,"d":"0.00"},{"v":82800,"d":"82,800.00"}]
["    30305","    生活补助",{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"},{"v":52800,"d":"52,800.00"}]
["      ","      离任村干部生活补助",{"v":52800,"d":"52,800.00"},{"v":0,"d":"0.00"},{"v":52800,"d":"52,800.00"}]
["    30310","    生产补贴",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["      ","      信访事务",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["096003","临潼区仁宗街道办事处(农业)",{"v":1030534,"d":"1,030,534.00"},{"v":376998,"d":"376,998.00"},{"v":653536,"d":"653,536.00"}]
["  301","  工资福利支出",{"v":367782,"d":"367,782.00"},{"v":367782,"d":"367,782.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":168336,"d":"168,336.00"},{"v":168336,"d":"168,336.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":168336,"d":"168,336.00"},{"v":168336,"d":"168,336.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":56406,"d":"56,406.00"},{"v":56406,"d":"56,406.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":56406,"d":"56,406.00"},{"v":56406,"d":"56,406.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":143040,"d":"143,040.00"},{"v":143040,"d":"143,040.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":143040,"d":"143,040.00"},{"v":143040,"d":"143,040.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":179616,"d":"179,616.00"},{"v":9216,"d":"9,216.00"},{"v":170400,"d":"170,400.00"}]
["    30201","    办公费",{"v":113000,"d":"113,000.00"},{"v":1000,"d":"1,000.00"},{"v":112000,"d":"112,000.00"}]
["      ","      商品和服务支出",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"}]
["      ","      村级办公经费及村干部补贴（仁宗）",{"v":112000,"d":"112,000.00"},{"v":0,"d":"0.00"},{"v":112000,"d":"112,000.00"}]
["    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"}]
["    30211","    差旅费",{"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"}]
["    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":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["      ","      农村环境保护",{"v":58400,"d":"58,400.00"},{"v":0,"d":"0.00"},{"v":58400,"d":"58,400.00"}]
["    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"}]
["  303","  对个人和家庭的补助",{"v":293136,"d":"293,136.00"},{"v":0,"d":"0.00"},{"v":293136,"d":"293,136.00"}]
["    30305","    生活补助",{"v":293136,"d":"293,136.00"},{"v":0,"d":"0.00"},{"v":293136,"d":"293,136.00"}]
["      ","      村级办公经费及村干部补贴（仁宗）",{"v":293136,"d":"293,136.00"},{"v":0,"d":"0.00"},{"v":293136,"d":"293,136.00"}]
["  310","  其他资本性支出（类）",{"v":190000,"d":"190,000.00"},{"v":0,"d":"0.00"},{"v":190000,"d":"190,000.00"}]
["    31005","    基础设施建设",{"v":190000,"d":"190,000.00"},{"v":0,"d":"0.00"},{"v":190000,"d":"190,000.00"}]
["      ","      一事一议项目（仁宗）",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["      ","      农村道路建设",{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":140000,"d":"140,000.00"}]
["096004","临潼区仁宗街道办事处(林业)",{"v":342748,"d":"342,748.00"},{"v":342748,"d":"342,748.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":335068,"d":"335,068.00"},{"v":335068,"d":"335,068.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":167808,"d":"167,808.00"},{"v":167808,"d":"167,808.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":167808,"d":"167,808.00"},{"v":167808,"d":"167,808.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":48760,"d":"48,760.00"},{"v":48760,"d":"48,760.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48760,"d":"48,760.00"},{"v":48760,"d":"48,760.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":118500,"d":"118,500.00"},{"v":118500,"d":"118,500.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":118500,"d":"118,500.00"},{"v":118500,"d":"118,500.00"},{"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"}]
["    30201","    办公费",{"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"},"1500"]
["    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"}]
["    30211","    差旅费",{"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"}]
["    30216","    培训费",{"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":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"}]
["096006","临潼区仁宗街道办事处(文化)",{"v":122662,"d":"122,662.00"},{"v":122662,"d":"122,662.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":119590,"d":"119,590.00"},{"v":119590,"d":"119,590.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":54072,"d":"54,072.00"},{"v":54072,"d":"54,072.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":54072,"d":"54,072.00"},{"v":54072,"d":"54,072.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":18478,"d":"18,478.00"},{"v":18478,"d":"18,478.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":18478,"d":"18,478.00"},{"v":18478,"d":"18,478.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":47040,"d":"47,040.00"},{"v":47040,"d":"47,040.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":47040,"d":"47,040.00"},{"v":47040,"d":"47,040.00"},{"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":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"}]
["    30206","    电费",{"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"}]
["    30211","    差旅费",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"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"}]
["096007","临潼区仁宗街道办事处(广播)",{"v":131320,"d":"131,320.00"},{"v":131320,"d":"131,320.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":128248,"d":"128,248.00"},{"v":128248,"d":"128,248.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":64044,"d":"64,044.00"},{"v":64044,"d":"64,044.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":64044,"d":"64,044.00"},{"v":64044,"d":"64,044.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":18964,"d":"18,964.00"},{"v":18964,"d":"18,964.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":18964,"d":"18,964.00"},{"v":18964,"d":"18,964.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":45240,"d":"45,240.00"},{"v":45240,"d":"45,240.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":45240,"d":"45,240.00"},{"v":45240,"d":"45,240.00"},{"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":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"}]
["    30206","    电费",{"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":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"}]
["096008","临潼区仁宗街道办事处(计划生育)",{"v":216814,"d":"216,814.00"},{"v":172914,"d":"172,914.00"},{"v":43900,"d":"43,900.00"}]
["  301","  工资福利支出",{"v":168306,"d":"168,306.00"},{"v":168306,"d":"168,306.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":70944,"d":"70,944.00"},{"v":70944,"d":"70,944.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":70944,"d":"70,944.00"},{"v":70944,"d":"70,944.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":26982,"d":"26,982.00"},{"v":26982,"d":"26,982.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":26982,"d":"26,982.00"},{"v":26982,"d":"26,982.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":70380,"d":"70,380.00"},{"v":70380,"d":"70,380.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":70380,"d":"70,380.00"},{"v":70380,"d":"70,380.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":48508,"d":"48,508.00"},{"v":4608,"d":"4,608.00"},{"v":43900,"d":"43,900.00"}]
["    30201","    办公费",{"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"}]
["    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":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":43900,"d":"43,900.00"},{"v":0,"d":"0.00"},{"v":43900,"d":"43,900.00"}]
["      ","      计划生育转移支付",{"v":43900,"d":"43,900.00"},{"v":0,"d":"0.00"},{"v":43900,"d":"43,900.00"}]
["096009","临潼区仁宗街道办事处(劳动保障)",{"v":333828,"d":"333,828.00"},{"v":333828,"d":"333,828.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":324612,"d":"324,612.00"},{"v":324612,"d":"324,612.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":135024,"d":"135,024.00"},{"v":135024,"d":"135,024.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":135024,"d":"135,024.00"},{"v":135024,"d":"135,024.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":52788,"d":"52,788.00"},{"v":52788,"d":"52,788.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":52788,"d":"52,788.00"},{"v":52788,"d":"52,788.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":136800,"d":"136,800.00"},{"v":136800,"d":"136,800.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":136800,"d":"136,800.00"},{"v":136800,"d":"136,800.00"},{"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":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"}]
["    30206","    电费",{"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"}]
["    30211","    差旅费",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"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"}]
["    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"}]
["096010","临潼区仁宗街道办事处(财政)",{"v":131326,"d":"131,326.00"},{"v":131326,"d":"131,326.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":128254,"d":"128,254.00"},{"v":128254,"d":"128,254.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":60396,"d":"60,396.00"},{"v":60396,"d":"60,396.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":60396,"d":"60,396.00"},{"v":60396,"d":"60,396.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":19258,"d":"19,258.00"},{"v":19258,"d":"19,258.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":19258,"d":"19,258.00"},{"v":19258,"d":"19,258.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":48600,"d":"48,600.00"},{"v":48600,"d":"48,600.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":48600,"d":"48,600.00"},{"v":48600,"d":"48,600.00"},{"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":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"}]
["    30206","    电费",{"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"}]
["    30211","    差旅费",{"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"}]
["    30216","    培训费",{"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"}]

{"sheet":"三公经费表","index":5,"n_rows":17,"n_cols":10,"rows_kept":17,"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"]}
[]
["临潼区仁宗街道办事处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":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":5200,"d":"5,200.00"}]
["096002","临潼区仁宗街道办事处(政府机关)",{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"}]
["096003","临潼区仁宗街道办事处(农业)",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["096004","临潼区仁宗街道办事处(林业)",{"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":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["096006","临潼区仁宗街道办事处(文化)",{"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":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["096007","临潼区仁宗街道办事处(广播)",{"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":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["096008","临潼区仁宗街道办事处(计划生育)",{"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":0,"d":"0.00"},{"v":200,"d":"200.00"}]
["096009","临潼区仁宗街道办事处(劳动保障)",{"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":0,"d":"0.00"},{"v":300,"d":"300.00"}]
["096010","临潼区仁宗街道办事处(财政)",{"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":0,"d":"0.00"},{"v":500,"d":"500.00"}]

{"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"]}
[]
[]
[]
["临潼区仁宗街道办事处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"]