{"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":5},"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"]}
[]
["临潼区交口街道办事处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":4707228,"d":"4,707,228.00"},"一、一般公共服务支出",{"v":2264638,"d":"2,264,638.00"},"基本支出",{"v":3744152,"d":"3,744,152.00"}]
["    (一)一般公共预算拨款",{"v":4707228,"d":"4,707,228.00"},"二、外交支出",{"v":0,"d":"0.00"},"一、工资福利支出",{"v":3491948,"d":"3,491,948.00"}]
["    (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":248604,"d":"248,604.00"}]
["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":3600,"d":"3,600.00"}]
["三、事业收入",null,"五、教育支出",{"v":0,"d":"0.00"},"项目支出",{"v":963076,"d":"963,076.00"}]
["    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":281998,"d":"281,998.00"},"二、商品和服务支出",{"v":470900,"d":"470,900.00"}]
["五、下级单位上缴收入",null,"八、社会保障和就业支出",{"v":279190,"d":"279,190.00"},"三、对个人和家庭的补助",{"v":250176,"d":"250,176.00"}]
["六、其他收入",null,"九、医疗卫生与计划生育支出",{"v":484172,"d":"484,172.00"},"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":170000,"d":"170,000.00"},"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":1227230,"d":"1,227,230.00"},"七、其他资本性支出",{"v":242000,"d":"242,000.00"}]
[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":4707228,"d":"4,707,228.00"},"功能分类支出合计",{"v":4707228,"d":"4,707,228.00"},"经济分类支出总计",{"v":4707228,"d":"4,707,228.00"}]

{"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"]}
[]
["临潼区交口街道办事处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":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"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"}]
["087","临潼区交口街道办事处",{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"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"}]
["  087002","  临潼区交口街道办事处(政府机关)",{"v":1978928,"d":"1,978,928.00"},{"v":1978928,"d":"1,978,928.00"},{"v":1978928,"d":"1,978,928.00"},{"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"}]
["  087003","  临潼区交口街道办事处(农业)",{"v":1146482,"d":"1,146,482.00"},{"v":1146482,"d":"1,146,482.00"},{"v":1146482,"d":"1,146,482.00"},{"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"}]
["  087005","  临潼区交口街道办事处(水利)",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"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"}]
["  087006","  临潼区交口街道办事处(文化)",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"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"}]
["  087008","  临潼区交口街道办事处(计划生育)",{"v":484172,"d":"484,172.00"},{"v":484172,"d":"484,172.00"},{"v":484172,"d":"484,172.00"},{"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"}]
["  087009","  临潼区交口街道办事处(劳动保障)",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"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"}]
["  087010","  临潼区交口街道办事处(财政)",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"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"]}
[]
["临潼区交口街道办事处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":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"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"}]
["087","临潼区交口街道办事处",{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"v":4707228,"d":"4,707,228.00"},{"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"}]
["  087002","  临潼区交口街道办事处(政府机关)",{"v":1978928,"d":"1,978,928.00"},{"v":1978928,"d":"1,978,928.00"},{"v":1978928,"d":"1,978,928.00"},{"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"}]
["  087003","  临潼区交口街道办事处(农业)",{"v":1146482,"d":"1,146,482.00"},{"v":1146482,"d":"1,146,482.00"},{"v":1146482,"d":"1,146,482.00"},{"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"}]
["  087005","  临潼区交口街道办事处(水利)",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"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"}]
["  087006","  临潼区交口街道办事处(文化)",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"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"}]
["  087008","  临潼区交口街道办事处(计划生育)",{"v":484172,"d":"484,172.00"},{"v":484172,"d":"484,172.00"},{"v":484172,"d":"484,172.00"},{"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"}]
["  087009","  临潼区交口街道办事处(劳动保障)",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"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"}]
["  087010","  临潼区交口街道办事处(财政)",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"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":69,"n_cols":6,"rows_kept":69,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区交口街道办事处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":4707228,"d":"4,707,228.00"},{"v":3744152,"d":"3,744,152.00"},{"v":963076,"d":"963,076.00"}]
["087002","临潼区交口街道办事处(政府机关)",{"v":1978928,"d":"1,978,928.00"},{"v":1929028,"d":"1,929,028.00"},{"v":49900,"d":"49,900.00"}]
["  201","  一般公共服务支出",{"v":1978928,"d":"1,978,928.00"},{"v":1929028,"d":"1,929,028.00"},{"v":49900,"d":"49,900.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1978928,"d":"1,978,928.00"},{"v":1929028,"d":"1,929,028.00"},{"v":49900,"d":"49,900.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":1929028,"d":"1,929,028.00"},{"v":1929028,"d":"1,929,028.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":204060,"d":"204,060.00"},{"v":204060,"d":"204,060.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":1724968,"d":"1,724,968.00"},{"v":1724968,"d":"1,724,968.00"},{"v":0,"d":"0.00"}]
["      2010308","      信访事务",{"v":21100,"d":"21,100.00"},{"v":0,"d":"0.00"},{"v":21100,"d":"21,100.00"}]
["        ","        信访维稳",{"v":21100,"d":"21,100.00"},{"v":0,"d":"0.00"},{"v":21100,"d":"21,100.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":28800,"d":"28,800.00"}]
["        ","        农村两委会离任干部生活困难补助",{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":28800,"d":"28,800.00"}]
["087003","临潼区交口街道办事处(农业)",{"v":1146482,"d":"1,146,482.00"},{"v":351106,"d":"351,106.00"},{"v":795376,"d":"795,376.00"}]
["  211","  节能环保支出",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["    21104","    自然生态保护",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["      2110402","      农村环境保护",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["        ","        农村环境保护",{"v":170000,"d":"170,000.00"},{"v":0,"d":"0.00"},{"v":170000,"d":"170,000.00"}]
["  213","  农林水支出",{"v":976482,"d":"976,482.00"},{"v":351106,"d":"351,106.00"},{"v":625376,"d":"625,376.00"}]
["    21301","    农业",{"v":603106,"d":"603,106.00"},{"v":351106,"d":"351,106.00"},{"v":252000,"d":"252,000.00"}]
["      2130104","      事业运行（农业）",{"v":351106,"d":"351,106.00"},{"v":351106,"d":"351,106.00"},{"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":343426,"d":"343,426.00"},{"v":343426,"d":"343,426.00"},{"v":0,"d":"0.00"}]
["      2130106","      科技转化与推广服务",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["        ","        秸秆禁烧及综合利用",{"v":80000,"d":"80,000.00"},{"v":0,"d":"0.00"},{"v":80000,"d":"80,000.00"}]
["      2130142","      农村道路建设",{"v":172000,"d":"172,000.00"},{"v":0,"d":"0.00"},{"v":172000,"d":"172,000.00"}]
["        ","        农村通村公路建设",{"v":172000,"d":"172,000.00"},{"v":0,"d":"0.00"},{"v":172000,"d":"172,000.00"}]
["    21307","    农村综合改革",{"v":373376,"d":"373,376.00"},{"v":0,"d":"0.00"},{"v":373376,"d":"373,376.00"}]
["      2130701","      对村级一事一议的补助",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["        ","        一事一议项目（交口）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      2130705","      对村民委员会和村党支部的补助",{"v":303376,"d":"303,376.00"},{"v":0,"d":"0.00"},{"v":303376,"d":"303,376.00"}]
["        ","        村级办公经费及村干部补贴（交口）",{"v":303376,"d":"303,376.00"},{"v":0,"d":"0.00"},{"v":303376,"d":"303,376.00"}]
["087005","临潼区交口街道办事处(水利)",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":0,"d":"0.00"}]
["    21303","    水利",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":0,"d":"0.00"}]
["      2130304","      水利行业业务管理",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":241004,"d":"241,004.00"},{"v":241004,"d":"241,004.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["        ","        对个人和家庭的补助",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"}]
["087006","临潼区交口街道办事处(文化)",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":0,"d":"0.00"}]
["  207","  文化体育与传媒支出",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"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":274318,"d":"274,318.00"},{"v":274318,"d":"274,318.00"},{"v":0,"d":"0.00"}]
["087008","临潼区交口街道办事处(计划生育)",{"v":484172,"d":"484,172.00"},{"v":366372,"d":"366,372.00"},{"v":117800,"d":"117,800.00"}]
["  210","  医疗卫生与计划生育支出",{"v":484172,"d":"484,172.00"},{"v":366372,"d":"366,372.00"},{"v":117800,"d":"117,800.00"}]
["    21007","    计划生育事务",{"v":484172,"d":"484,172.00"},{"v":366372,"d":"366,372.00"},{"v":117800,"d":"117,800.00"}]
["      2100799","      其他计划生育事务支出",{"v":484172,"d":"484,172.00"},{"v":366372,"d":"366,372.00"},{"v":117800,"d":"117,800.00"}]
["        ","        工资福利支出",{"v":357156,"d":"357,156.00"},{"v":357156,"d":"357,156.00"},{"v":0,"d":"0.00"}]
["        ","        计生专项支出",{"v":117800,"d":"117,800.00"},{"v":0,"d":"0.00"},{"v":117800,"d":"117,800.00"}]
["        ","        商品和服务支出",{"v":9216,"d":"9,216.00"},{"v":9216,"d":"9,216.00"},{"v":0,"d":"0.00"}]
["087009","临潼区交口街道办事处(劳动保障)",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":0,"d":"0.00"}]
["    20801","    人力资源和社会保障管理事务",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":0,"d":"0.00"}]
["      2080109","      社会保险经办机构",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"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":271510,"d":"271,510.00"},{"v":271510,"d":"271,510.00"},{"v":0,"d":"0.00"}]
["087010","临潼区交口街道办事处(财政)",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":0,"d":"0.00"}]
["  201","  一般公共服务支出",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":0,"d":"0.00"}]
["    20106","    财政事务",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":0,"d":"0.00"}]
["      2010650","      事业运行（财政事务）",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":0,"d":"0.00"}]
["        ","        工资福利支出",{"v":279566,"d":"279,566.00"},{"v":279566,"d":"279,566.00"},{"v":0,"d":"0.00"}]
["        ","        商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算表（经济分类）","index":4,"n_rows":159,"n_cols":6,"rows_kept":159,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["临潼区交口街道办事处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":4707228,"d":"4,707,228.00"},{"v":3744152,"d":"3,744,152.00"},{"v":963076,"d":"963,076.00"}]
["087002","临潼区交口街道办事处(政府机关)",{"v":1978928,"d":"1,978,928.00"},{"v":1929028,"d":"1,929,028.00"},{"v":49900,"d":"49,900.00"}]
["  301","  工资福利支出",{"v":1724968,"d":"1,724,968.00"},{"v":1724968,"d":"1,724,968.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":667056,"d":"667,056.00"},{"v":667056,"d":"667,056.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":667056,"d":"667,056.00"},{"v":667056,"d":"667,056.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":750324,"d":"750,324.00"},{"v":750324,"d":"750,324.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":750324,"d":"750,324.00"},{"v":750324,"d":"750,324.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":307588,"d":"307,588.00"},{"v":307588,"d":"307,588.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":307588,"d":"307,588.00"},{"v":307588,"d":"307,588.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":225160,"d":"225,160.00"},{"v":204060,"d":"204,060.00"},{"v":21100,"d":"21,100.00"}]
["    30201","    办公费",{"v":23500,"d":"23,500.00"},{"v":21500,"d":"21,500.00"},{"v":2000,"d":"2,000.00"}]
["      ","      信访维稳",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["      ","      商品和服务支出",{"v":21500,"d":"21,500.00"},{"v":21500,"d":"21,500.00"},{"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"}]
["    30211","    差旅费",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["      ","      信访维稳",{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"}]
["    30231","    公务用车运行维护费",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["      ","      信访维稳",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"}]
["    30239","    其他交通费用",{"v":172560,"d":"172,560.00"},{"v":172560,"d":"172,560.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":172560,"d":"172,560.00"},{"v":172560,"d":"172,560.00"},{"v":0,"d":"0.00"}]
["    30299","    其他商品和服务支出",{"v":11100,"d":"11,100.00"},{"v":0,"d":"0.00"},{"v":11100,"d":"11,100.00"}]
["      ","      信访维稳",{"v":11100,"d":"11,100.00"},{"v":0,"d":"0.00"},{"v":11100,"d":"11,100.00"}]
["  303","  对个人和家庭的补助",{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":28800,"d":"28,800.00"}]
["    30305","    生活补助",{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":28800,"d":"28,800.00"}]
["      ","      农村两委会离任干部生活困难补助",{"v":28800,"d":"28,800.00"},{"v":0,"d":"0.00"},{"v":28800,"d":"28,800.00"}]
["087003","临潼区交口街道办事处(农业)",{"v":1146482,"d":"1,146,482.00"},{"v":351106,"d":"351,106.00"},{"v":795376,"d":"795,376.00"}]
["  301","  工资福利支出",{"v":343426,"d":"343,426.00"},{"v":343426,"d":"343,426.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":168840,"d":"168,840.00"},{"v":168840,"d":"168,840.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":168840,"d":"168,840.00"},{"v":168840,"d":"168,840.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":49846,"d":"49,846.00"},{"v":49846,"d":"49,846.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":49846,"d":"49,846.00"},{"v":49846,"d":"49,846.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":124740,"d":"124,740.00"},{"v":124740,"d":"124,740.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":124740,"d":"124,740.00"},{"v":124740,"d":"124,740.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":339680,"d":"339,680.00"},{"v":7680,"d":"7,680.00"},{"v":332000,"d":"332,000.00"}]
["    30201","    办公费",{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"}]
["      ","      村级办公经费及村干部补贴（交口）",{"v":82000,"d":"82,000.00"},{"v":0,"d":"0.00"},{"v":82000,"d":"82,000.00"}]
["    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":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"}]
["    30226","    劳务费",{"v":155000,"d":"155,000.00"},{"v":0,"d":"0.00"},{"v":155000,"d":"155,000.00"}]
["      ","      农村环境保护",{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
["      ","      秸秆禁烧及综合利用",{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"}]
["    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"}]
["    30231","    公务用车运行维护费",{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"}]
["      ","      秸秆禁烧及综合利用",{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"}]
["    30299","    其他商品和服务支出",{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":78000,"d":"78,000.00"}]
["      ","      农村环境保护",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      秸秆禁烧及综合利用",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["  303","  对个人和家庭的补助",{"v":221376,"d":"221,376.00"},{"v":0,"d":"0.00"},{"v":221376,"d":"221,376.00"}]
["    30305","    生活补助",{"v":221376,"d":"221,376.00"},{"v":0,"d":"0.00"},{"v":221376,"d":"221,376.00"}]
["      ","      村级办公经费及村干部补贴（交口）",{"v":221376,"d":"221,376.00"},{"v":0,"d":"0.00"},{"v":221376,"d":"221,376.00"}]
["  310","  其他资本性支出（类）",{"v":242000,"d":"242,000.00"},{"v":0,"d":"0.00"},{"v":242000,"d":"242,000.00"}]
["    31005","    基础设施建设",{"v":242000,"d":"242,000.00"},{"v":0,"d":"0.00"},{"v":242000,"d":"242,000.00"}]
["      ","      一事一议项目（交口）",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      农村通村公路建设",{"v":172000,"d":"172,000.00"},{"v":0,"d":"0.00"},{"v":172000,"d":"172,000.00"}]
["087005","临潼区交口街道办事处(水利)",{"v":250748,"d":"250,748.00"},{"v":250748,"d":"250,748.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":241004,"d":"241,004.00"},{"v":241004,"d":"241,004.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":106356,"d":"106,356.00"},{"v":106356,"d":"106,356.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":106356,"d":"106,356.00"},{"v":106356,"d":"106,356.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":37328,"d":"37,328.00"},{"v":37328,"d":"37,328.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":37328,"d":"37,328.00"},{"v":37328,"d":"37,328.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":97320,"d":"97,320.00"},{"v":97320,"d":"97,320.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":97320,"d":"97,320.00"},{"v":97320,"d":"97,320.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"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"}]
["    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"}]
["    30229","    福利费",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["  303","  对个人和家庭的补助",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"}]
["      ","      对个人和家庭的补助",{"v":3600,"d":"3,600.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"}]
["087006","临潼区交口街道办事处(文化)",{"v":281998,"d":"281,998.00"},{"v":281998,"d":"281,998.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":274318,"d":"274,318.00"},{"v":274318,"d":"274,318.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":116580,"d":"116,580.00"},{"v":116580,"d":"116,580.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":116580,"d":"116,580.00"},{"v":116580,"d":"116,580.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":44278,"d":"44,278.00"},{"v":44278,"d":"44,278.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":44278,"d":"44,278.00"},{"v":44278,"d":"44,278.00"},{"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"}]
["    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":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"}]
["    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"}]
["087008","临潼区交口街道办事处(计划生育)",{"v":484172,"d":"484,172.00"},{"v":366372,"d":"366,372.00"},{"v":117800,"d":"117,800.00"}]
["  301","  工资福利支出",{"v":357156,"d":"357,156.00"},{"v":357156,"d":"357,156.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":159036,"d":"159,036.00"},{"v":159036,"d":"159,036.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":159036,"d":"159,036.00"},{"v":159036,"d":"159,036.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":55560,"d":"55,560.00"},{"v":55560,"d":"55,560.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":55560,"d":"55,560.00"},{"v":55560,"d":"55,560.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":142560,"d":"142,560.00"},{"v":142560,"d":"142,560.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":142560,"d":"142,560.00"},{"v":142560,"d":"142,560.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":127016,"d":"127,016.00"},{"v":9216,"d":"9,216.00"},{"v":117800,"d":"117,800.00"}]
["    30201","    办公费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      计生专项支出",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30205","    水费",{"v":4440,"d":"4,440.00"},{"v":0,"d":"0.00"},{"v":4440,"d":"4,440.00"}]
["      ","      计生专项支出",{"v":4440,"d":"4,440.00"},{"v":0,"d":"0.00"},{"v":4440,"d":"4,440.00"}]
["    30206","    电费",{"v":10000,"d":"10,000.00"},{"v":6000,"d":"6,000.00"},{"v":4000,"d":"4,000.00"}]
["      ","      计生专项支出",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["      ","      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":7000,"d":"7,000.00"},{"v":3000,"d":"3,000.00"},{"v":4000,"d":"4,000.00"}]
["      ","      计生专项支出",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"}]
["      ","      商品和服务支出",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"}]
["    30216","    培训费",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["      ","      计生专项支出",{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
["    30226","    劳务费",{"v":18360,"d":"18,360.00"},{"v":0,"d":"0.00"},{"v":18360,"d":"18,360.00"}]
["      ","      计生专项支出",{"v":18360,"d":"18,360.00"},{"v":0,"d":"0.00"},{"v":18360,"d":"18,360.00"}]
["    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"}]
["    30231","    公务用车运行维护费",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["      ","      计生专项支出",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"}]
["    30299","    其他商品和服务支出",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["      ","      计生专项支出",{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":70000,"d":"70,000.00"}]
["087009","临潼区交口街道办事处(劳动保障)",{"v":279190,"d":"279,190.00"},{"v":279190,"d":"279,190.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":271510,"d":"271,510.00"},{"v":271510,"d":"271,510.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":113616,"d":"113,616.00"},{"v":113616,"d":"113,616.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":113616,"d":"113,616.00"},{"v":113616,"d":"113,616.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":44074,"d":"44,074.00"},{"v":44074,"d":"44,074.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":44074,"d":"44,074.00"},{"v":44074,"d":"44,074.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":113820,"d":"113,820.00"},{"v":113820,"d":"113,820.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":113820,"d":"113,820.00"},{"v":113820,"d":"113,820.00"},{"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":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"}]
["    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":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"}]
["    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"}]
["087010","临潼区交口街道办事处(财政)",{"v":285710,"d":"285,710.00"},{"v":285710,"d":"285,710.00"},{"v":0,"d":"0.00"}]
["  301","  工资福利支出",{"v":279566,"d":"279,566.00"},{"v":279566,"d":"279,566.00"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":144180,"d":"144,180.00"},{"v":144180,"d":"144,180.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":144180,"d":"144,180.00"},{"v":144180,"d":"144,180.00"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":39986,"d":"39,986.00"},{"v":39986,"d":"39,986.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":39986,"d":"39,986.00"},{"v":39986,"d":"39,986.00"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":95400,"d":"95,400.00"},{"v":95400,"d":"95,400.00"},{"v":0,"d":"0.00"}]
["      ","      工资福利支出",{"v":95400,"d":"95,400.00"},{"v":95400,"d":"95,400.00"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":6144,"d":"6,144.00"},{"v":6144,"d":"6,144.00"},{"v":0,"d":"0.00"}]
["    30206","    电费",{"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"}]
["    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"}]
["    30229","    福利费",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]
["      ","      商品和服务支出",{"v":144,"d":"144.00"},{"v":144,"d":"144.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公经费表","index":5,"n_rows":12,"n_cols":10,"rows_kept":12,"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"]}
[]
["临潼区交口街道办事处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":5000,"d":"5,000.00"}]
["087002","临潼区交口街道办事处(政府机关)",{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["087003","临潼区交口街道办事处(农业)",{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["087008","临潼区交口街道办事处(计划生育)",{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]

{"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"]}
[]
[]
[]
["临潼区交口街道办事处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"]