{"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"]}
[]
["临潼区人民法院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":14212627,"d":"14,212,627.00"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"基本支出",{"v":12829430,"d":"12,829,430.00"}]
["    (一)一般公共预算拨款",{"v":14212627,"d":"14,212,627.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":10240230,"d":"10,240,230.00"}]
["    (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":2589200,"d":"2,589,200.00"}]
["二、上级补助收入",null,"四、公共安全支出",{"v":14212627,"d":"14,212,627.00"},"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":1383197,"d":"1,383,197.00"}]
["    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":1303197,"d":"1,303,197.00"}]
["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":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":14212627,"d":"14,212,627.00"},"功能分类支出合计",{"v":14212627,"d":"14,212,627.00"},"经济分类支出总计",{"v":14212627,"d":"14,212,627.00"}]

{"sheet":"收入总表","index":1,"n_rows":9,"n_cols":11,"rows_kept":9,"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"]}
[]
["临潼区人民法院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":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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"}]
["029","临潼区人民法院",{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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"}]
["  029001","  临潼区人民法院本级",{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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":9,"n_cols":11,"rows_kept":9,"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"]}
[]
["临潼区人民法院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":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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"}]
["029","临潼区人民法院",{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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"}]
["  029001","  临潼区人民法院本级",{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"v":14212627,"d":"14,212,627.00"},{"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":18,"n_cols":6,"rows_kept":18,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区人民法院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":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["029001","临潼区人民法院本级",{"v":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["  204","  公共安全支出",{"v":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["    20405","    法院",{"v":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["      2040501","      行政运行（法院）",{"v":12829430,"d":"12,829,430.00"},{"v":12829430,"d":"12,829,430.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":10240230,"d":"10,240,230.00"},{"v":10240230,"d":"10,240,230.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":2589200,"d":"2,589,200.00"},{"v":2589200,"d":"2,589,200.00"},{"v":0,"d":"0.00"}]
["      2040599","      其他法院支出",{"v":1383197,"d":"1,383,197.00"},{"v":0,"d":"0.00"},{"v":1383197,"d":"1,383,197.00"}]
["        ","        人民陪审员补助",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["        ","        辅警工资及社保费",{"v":1278197,"d":"1,278,197.00"},{"v":0,"d":"0.00"},{"v":1278197,"d":"1,278,197.00"}]
["        ","        院机关及基层法庭办公设备更新购置",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]

{"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"]}
[]
[]
["临潼区人民法院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":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["029001","临潼区人民法院本级",{"v":14212627,"d":"14,212,627.00"},{"v":12829430,"d":"12,829,430.00"},{"v":1383197,"d":"1,383,197.00"}]
["  301","  工资福利支出",{"v":10240230,"d":"10,240,230.00"},{"v":10240230,"d":"10,240,230.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":4281672,"d":"4,281,672.00"},{"v":4281672,"d":"4,281,672.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":4281672,"d":"4,281,672.00"},{"v":4281672,"d":"4,281,672.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":4010672,"d":"4,010,672.00"},{"v":4010672,"d":"4,010,672.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":4010672,"d":"4,010,672.00"},{"v":4010672,"d":"4,010,672.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":1569336,"d":"1,569,336.00"},{"v":1569336,"d":"1,569,336.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":1569336,"d":"1,569,336.00"},{"v":1569336,"d":"1,569,336.00"},{"v":0,"d":"0.00"}]
["    30199","    其他工资福利支出",{"v":378550,"d":"378,550.00"},{"v":378550,"d":"378,550.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":378550,"d":"378,550.00"},{"v":378550,"d":"378,550.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":3892397,"d":"3,892,397.00"},{"v":2589200,"d":"2,589,200.00"},{"v":1303197,"d":"1,303,197.00"}]
["    30201","    办公费",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"},{"v":0,"d":"0.00"}]
["    30202","    印刷费",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["    30205","    水费",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"},{"v":0,"d":"0.00"}]
["    30207","    邮电费",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["    30208","    取暖费",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"}]
["    30211","    差旅费",{"v":160000,"d":"160,000.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":160000,"d":"160,000.00"},{"v":160000,"d":"160,000.00"},{"v":0,"d":"0.00"}]
["    30213","    维修(护)费",{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":101000,"d":"101,000.00"},{"v":101000,"d":"101,000.00"},{"v":0,"d":"0.00"}]
["    30214","    租赁费",{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":220000,"d":"220,000.00"},{"v":220000,"d":"220,000.00"},{"v":0,"d":"0.00"}]
["    30215","    会议费",{"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"}]
["    30216","    培训费",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"}]
["    30218","    专用材料费",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"}]
["    30224","    被装购置费",{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费",{"v":1363197,"d":"1,363,197.00"},{"v":60000,"d":"60,000.00"},{"v":1303197,"d":"1,303,197.00"}]
["      ","      人民陪审员补助",{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
["      ","      辅警工资及社保费",{"v":1278197,"d":"1,278,197.00"},{"v":0,"d":"0.00"},{"v":1278197,"d":"1,278,197.00"}]
["      ","      商品和服务支出",{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"}]
["    30227","    委托业务费",{"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"}]
["    30228","    工会经费",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":170000,"d":"170,000.00"},{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":180000,"d":"180,000.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":180000,"d":"180,000.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费用",{"v":838200,"d":"838,200.00"},{"v":838200,"d":"838,200.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":838200,"d":"838,200.00"},{"v":838200,"d":"838,200.00"},{"v":0,"d":"0.00"}]
["  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"}]
["    31002","    办公设备购置",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      ","      院机关及基层法庭办公设备更新购置",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]

{"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"]}
[]
["临潼区人民法院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":195000,"d":"195,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"}]
["029001","临潼区人民法院本级",{"v":195000,"d":"195,000.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":10000,"d":"10,000.00"},{"v":50000,"d":"50,000.00"}]

{"sheet":"政府采购表","index":6,"n_rows":19,"n_cols":11,"rows_kept":19,"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"]}
[]
[]
[]
["临潼区人民法院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",{"$nulls":3},108,null,null,{"v":80000,"d":"80,000.00"}]
[{"$nulls":3},"029","临潼区人民法院",null,null,108,null,null,{"v":80000,"d":"80,000.00"}]
[{"$nulls":3},"  029001","  临潼区人民法院本级",null,null,108,null,null,{"v":80000,"d":"80,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","办公椅",null,20,null,"2017-06-30",{"v":6000,"d":"6,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","空调","1.5P",6,null,"2017-06-30",{"v":18000,"d":"18,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","公用椅",null,20,null,"2017-06-30",{"v":4000,"d":"4,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","三人沙发",null,10,null,"2017-06-30",{"v":15000,"d":"15,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","空调","2P",2,null,"2017-06-30",{"v":9000,"d":"9,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","茶水柜",null,10,null,"2017-06-30",{"v":5000,"d":"5,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","文件柜",null,10,null,"2017-06-30",{"v":10000,"d":"10,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","办公桌",null,20,null,"2017-06-30",{"v":10000,"d":"10,000.00"}]
["204","05","99","    ","    院机关及基层法庭办公设备更新购置","小茶几",null,10,null,"2017-06-30",{"v":3000,"d":"3,000.00"}]