{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["2015年收支预算报人大数","2015年一般公共预算支出预算表-按功能分类科目","2015年一般预算支出预算表-按经济分类科目"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2015年收支预算报人大数","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,0,5],[2,0,2,1]],"flags":["formulas_cached_only"]}
["2015年碑林区财政收支预算建议数"]
[]
["编制单位：碑林区财政局",{"$nulls":4},"单位：万元"]
["序号","项        目","本年预算数","序号","项        目","本年预算数"]
["一","一 般 预 算 收 入 小 计",469020,"一","一 般 预 算 支 出 小 计",277800]
["1","税收收入",372797,1,"一般公共服务支出",20167]
["（1）","增值税",76873,2,"国防支出",253]
["（2）","营业税",123305,3,"公共安全支出",15636]
["（3）","企业所得税",52574,4,"教育支出",50030]
["（4）","个人所得税",22502,5,"科学技术支出",2633]
["（5）","资源税",null,6,"文化体育与传媒支出",699]
["（6）","固定资产投资方向调节税",null,7,"社会保障和就业支出",53618]
["（7）","城市维护税",30758,8,"医疗卫生支出",12698]
["（8）","房产税",26923,9,"节能环保支出",1013]
["（9）","印花税",15283,10,"城乡社区事务支出",109895]
["（10）","城镇土地使用税",4677,11,"农林水事务支出",86]
["（11）","土地增值税",19902,12,"交通运输支出",433]
["（12）","契税",null,13,"资源勘探电力信息等事务支出",282]
["（13）","其他税收收入",null,14,"商业服务业等事务支出",430]
[2,"非税收入",96223,15,"国土资源气象等事务支出",1062]
["（1）","专项收入",14739,16,"粮油物资管理事务支出",10]
["（2）","行政事业性收费收入",75182,17,"预备费",1000]
["（3）","罚没收入",2894,18,"其他支出",7855]
["（4）","国有资产有偿使用收入",3408]

{"sheet":"2015年一般公共预算支出预算表-按功能分类科目","index":1,"n_rows":310,"n_cols":2,"rows_kept":310,"merged":[[1,0,1,1],[4,0,5,0],[4,1,5,1]],"flags":["formulas_cached_only"]}
[]
["2015年一般公共预算支出预算表（按功能分类科目）"]
[]
[null,"单位：万元"]
["项目","2015年预算数"]
[]
["合计",{"v":277800.062651,"d":"277,800"}]
["【201】一般公共服务支出",{"v":20167.611414,"d":"20,168"}]
["  【20101】人大事务",{"v":374.784402,"d":"375"}]
["    【2010101】行政运行（人大事务）",{"v":226.084402,"d":"226"}]
["    【2010102】一般行政管理事务（人大事务）",52]
["    【2010104】人大会议",84]
["    【2010108】代表工作",{"v":12.7,"d":"13"}]
["  【20102】政协事务",{"v":335.111742,"d":"335"}]
["    【2010201】行政运行（政协事务）",{"v":203.411742,"d":"203"}]
["    【2010202】一般行政管理事务（政协事务）",48]
["    【2010204】政协会议",68]
["    【2010206】参政议政（政协事务）",{"v":15.7,"d":"16"}]
["  【20103】政府办公厅（室）及相关机构事务",{"v":8129.499514,"d":"8,129"}]
["    【2010301】行政运行（政府办公厅（室）及相关机构事务）",{"v":3638.814626,"d":"3,639"}]
["    【2010302】一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":1136.6762,"d":"1,137"}]
["    【2010303】机关服务（政府办公厅（室）及相关机构事务）",{"v":2036.4,"d":"2,036"}]
["    【2010305】专项业务活动",{"v":34.2,"d":"34"}]
["    【2010308】信访事务",180]
["    【2010350】事业运行（政府办公厅（室）及相关机构事务）",{"v":53.008688,"d":"53"}]
["    【2010399】其他政府办公厅（室）及相关机构事务支出",{"v":1050.4,"d":"1,050"}]
["  【20104】发展与改革事务",{"v":586.554238,"d":"587"}]
["    【2010401】行政运行（发展与改革事务）",{"v":421.180878,"d":"421"}]
["    【2010402】一般行政管理事务（发展与改革事务）",100]
["    【2010408】物价管理",{"v":16.2,"d":"16"}]
["    【2010450】事业运行（发展与改革事务）",{"v":49.17336,"d":"49"}]
["  【20105】统计信息事务",{"v":189.342888,"d":"189"}]
["    【2010501】行政运行（统计信息事务）",{"v":129.342888,"d":"129"}]
["    【2010502】一般行政管理事务（统计信息事务）",30]
["    【2010505】专项统计业务",3]
["    【2010507】专项普查活动",27]
["  【20106】财政事务",{"v":622.87854,"d":"623"}]
["    【2010601】行政运行（财政事务）",{"v":492.87854,"d":"493"}]
["    【2010602】一般行政管理事务（财政事务）",20]
["    【2010606】财政监察",20]
["    【2010607】信息化建设（财政事务）",90]
["  【20107】税收事务",{"v":6406.07,"d":"6,406"}]
["    【2010701】行政运行（税收事务）",{"v":568.8,"d":"569"}]
["    【2010702】一般行政管理事务（税收事务）",{"v":2632.88,"d":"2,633"}]
["    【2010706】代扣代收代征税款手续费",300]
["    【2010799】其他税收事务支出",{"v":2904.39,"d":"2,904"}]
["  【20108】审计事务",{"v":191.844814,"d":"192"}]
["    【2010801】行政运行（审计事务）",{"v":151.844814,"d":"152"}]
["    【2010802】一般行政管理事务（审计事务）",40]
["  【20111】纪检监察事务",{"v":365.51116,"d":"366"}]
["    【2011101】行政运行（纪检监察事务）",{"v":277.51116,"d":"278"}]
["    【2011102】一般行政管理事务（纪检监察事务）",88]
["  【20113】商贸事务",{"v":633.554624,"d":"634"}]
["    【2011301】行政运行（商贸事务）",{"v":297.7437,"d":"298"}]
["    【2011302】一般行政管理事务（商贸事务）",118]
["    【2011308】招商引资",110]
["    【2011350】事业运行（商贸事务）",{"v":107.810924,"d":"108"}]
["  【20123】民族事务",{"v":59.12474,"d":"59"}]
["    【2012301】行政运行（民族事务）",{"v":55.12474,"d":"55"}]
["    【2012302】一般行政管理事务（民族事务）",1]
["    【2012304】民族工作专项",3]
["  【20126】档案事务",{"v":90.77415,"d":"91"}]
["    【2012601】行政运行（档案事务）",{"v":58.77415,"d":"59"}]
["    【2012604】档案馆",32]
["  【20128】民主党派及工商联事务",{"v":66.101244,"d":"66"}]
["    【2012801】行政运行（民主党派及工商联事务）",{"v":56.101244,"d":"56"}]
["    【2012802】一般行政管理事务（民主党派及工商联事务）",10]
["  【20129】群众团体事务",{"v":140.188598,"d":"140"}]
["    【2012901】行政运行（群众团体事务）",{"v":74.83061,"d":"75"}]
["    【2012902】一般行政管理事务（群众团体事务）",{"v":44.2,"d":"44"}]
["    【2012950】事业运行（群众团体事务）",{"v":21.157988,"d":"21"}]
["  【20131】党委办公厅（室）及相关机构事务",{"v":523.127246,"d":"523"}]
["    【2013101】行政运行（党委办公厅（室）及相关机构事务）",{"v":159.127246,"d":"159"}]
["    【2013102】一般行政管理事务（党委办公厅（室）及相关机构事务）",66]
["    【2013103】机关服务（党委办公厅（室）及相关机构事务）",191]
["    【2013105】专项业务（党委办公厅（室）及相关机构事务）",79]
["    【2013199】其他党委办公厅（室）及相关机构事务支出",28]
["  【20132】组织事务",{"v":306.790808,"d":"307"}]
["    【2013201】行政运行（组织事务）",{"v":161.590808,"d":"162"}]
["    【2013202】一般行政管理事务（组织事务）",112]
["    【2013299】其他组织事务支出",{"v":33.2,"d":"33"}]
["  【20133】宣传事务",{"v":358.369294,"d":"358"}]
["    【2013301】行政运行（宣传事务）",{"v":97.39539,"d":"97"}]
["    【2013302】一般行政管理事务（宣传事务）",234]
["    【2013350】事业运行（宣传事务）",{"v":26.973904,"d":"27"}]
["  【20134】统战事务",{"v":101.121654,"d":"101"}]
["    【2013401】行政运行（统战事务）",{"v":31.121654,"d":"31"}]
["    【2013402】一般行政管理事务（统战事务）",70]
["  【20136】其他共产党事务支出（一般公共服务支出）",{"v":591.861758,"d":"592"}]
["    【2013601】行政运行（其他共产党事务支出）",{"v":368.021378,"d":"368"}]
["    【2013602】一般行政管理事务（其他共产党事务支出）",{"v":210.84038,"d":"211"}]
["    【2013699】其他共产党事务支出（其他共产党事务支出）",13]
["  【20199】其他一般公共服务支出",95]
["    【2019999】其他一般公共服务支出",95]
["【203】国防支出",{"v":253.256348,"d":"253"}]
["  【20306】国防动员",{"v":253.256348,"d":"253"}]
["    【2030601】兵役征集",15]
["    【2030603】人民防空",{"v":27.256348,"d":"27"}]
["    【2030605】国防教育",10]
["    【2030606】预备役部队",150]
["    【2030607】民兵",36]
["    【2030699】其他国防动员支出",15]
["【204】公共安全支出",{"v":15635.928754,"d":"15,636"}]
["  【20401】武装警察",100]
["    【2040103】消防",70]
["    【2040199】其他武装警察支出",30]
["  【20402】公安",{"v":12035.736064,"d":"12,036"}]
["    【2040201】行政运行（公安）",{"v":8974.376064,"d":"8,974"}]
["    【2040204】治安管理",{"v":1876,"d":"1,876"}]
["    【2040206】刑事侦查",100]
["    【2040216】网络运行及维护（公安）",600]
["    【2040217】拘押收教场所管理",{"v":485.36,"d":"485"}]
["  【20404】检察",{"v":954.271722,"d":"954"}]
["    【2040401】行政运行（检察）",{"v":829.671722,"d":"830"}]
["    【2040402】一般行政管理事务（检察）",{"v":44.6,"d":"45"}]
["    【2040499】其他检察支出",80]
["  【20405】法院",{"v":1967.817444,"d":"1,968"}]
["    【2040501】行政运行（法院）",{"v":1755.817444,"d":"1,756"}]
["    【2040502】一般行政管理事务（法院）",43]
["    【2040504】案件审判",119]
["    【2040505】案件执行",50]
["  【20406】司法",{"v":578.103524,"d":"578"}]
["    【2040601】行政运行（司法）",{"v":187.989524,"d":"188"}]
["    【2040602】一般行政管理事务（司法）",10]
["    【2040604】基层司法业务",{"v":24.2,"d":"24"}]
["    【2040605】普法宣传",22]
["    【2040607】法律援助",{"v":6.2,"d":"6"}]
["    【2040699】其他司法支出",{"v":327.714,"d":"328"}]
["【205】教育支出",{"v":50029.925804,"d":"50,030"}]
["  【20501】教育管理事务",{"v":418.605046,"d":"419"}]
["    【2050101】行政运行（教育管理事务）",{"v":346.605046,"d":"347"}]
["    【2050199】其他教育管理事务支出",72]
["  【20502】普通教育",{"v":35023.92741,"d":"35,024"}]
["    【2050201】学前教育",{"v":940.678104,"d":"941"}]
["    【2050202】小学教育",{"v":16570.295504,"d":"16,570"}]
["    【2050203】初中教育",{"v":9053.97788,"d":"9,054"}]
["    【2050204】高中教育",{"v":8248.137106,"d":"8,248"}]
["    【2050299】其他普通教育支出",{"v":210.838816,"d":"211"}]
["  【20503】职业教育",{"v":806.378216,"d":"806"}]
["    【2050304】职业高中教育",{"v":806.378216,"d":"806"}]
["  【20508】进修及培训",{"v":446.637156,"d":"447"}]
["    【2050801】教师进修",{"v":315.698192,"d":"316"}]
["    【2050802】干部教育",{"v":130.938964,"d":"131"}]
["  【20509】教育费附加安排的支出",{"v":3145,"d":"3,145"}]
["    【2050999】其他教育费附加安排的支出",{"v":3145,"d":"3,145"}]
["  【20599】其他教育支出",{"v":10189.377976,"d":"10,189"}]
["    【2059999】其他教育支出",{"v":10189.377976,"d":"10,189"}]
["【206】科学技术支出",{"v":2632.5908,"d":"2,633"}]
["  【20601】科学技术管理事务",{"v":135.006356,"d":"135"}]
["    【2060101】行政运行（科学技术管理事务）",{"v":135.006356,"d":"135"}]
["  【20604】技术研究与开发",{"v":2400,"d":"2,400"}]
["    【2060499】其他技术研究与开发支出",{"v":2400,"d":"2,400"}]
["  【20699】其他科学技术支出",{"v":97.584444,"d":"98"}]
["    【2069999】其他科学技术支出",{"v":97.584444,"d":"98"}]
["【207】文化体育与传媒支出",{"v":699.07112,"d":"699"}]
["  【20701】文化",{"v":625.17834,"d":"625"}]
["    【2070101】行政运行（文化）",{"v":150.310132,"d":"150"}]
["    【2070109】群众文化",{"v":45.76136,"d":"46"}]
["    【2070112】文化市场管理",25]
["    【2070199】其他文化支出",{"v":404.106848,"d":"404"}]
["  【20703】体育",{"v":73.89278,"d":"74"}]
["    【2070301】行政运行（体育）",{"v":73.89278,"d":"74"}]
["【208】社会保障和就业支出",{"v":53618.120379,"d":"53,618"}]
["  【20801】人力资源和社会保障管理事务",{"v":1167.409712,"d":"1,167"}]
["    【2080101】行政运行（人力资源和社会保障管理事务）",{"v":431.10628,"d":"431"}]
["    【2080102】一般行政管理事务（人力资源和社会保障管理事务）",{"v":331.92,"d":"332"}]
["    【2080108】信息化建设（人力资源和社会保障管理事务）",10]
["    【2080109】社会保险经办机构",{"v":118.601788,"d":"119"}]
["    【2080110】劳动关系和维权",2]
["    【2080112】劳动人事争议调节仲裁",4]
["    【2080199】其他人力资源和社会保障管理事务支出",{"v":269.78164400000003,"d":"270"}]
["  【20802】民政管理事务",{"v":13439.696036,"d":"13,440"}]
["    【2080201】行政运行（民政管理事务）",{"v":354.449428,"d":"354"}]
["    【2080204】拥军优属",30]
["    【2080205】老龄事务",{"v":6374.81,"d":"6,375"}]
["    【2080206】民间组织管理",10]
["    【2080207】行政区划和地名管理",20]
["    【2080208】基层政权和社区建设",{"v":5558.26,"d":"5,558"}]
["    【2080299】其他民政管理事务支出",{"v":1092.176608,"d":"1,092"}]
["  【20803】财政对社会保险基金的补助",{"v":1092.763,"d":"1,093"}]
["    【2080308】财政对城乡居民社会养老保险基金的补助",{"v":1092.763,"d":"1,093"}]
["  【20805】行政事业单位离退休",{"v":26122.796277,"d":"26,123"}]
["    【2080501】归口管理的行政单位离退休",{"v":10823.148018,"d":"10,823"}]
["    【2080502】事业单位离退休",{"v":15299.648259,"d":"15,300"}]
["  【20807】就业补助",{"v":4134,"d":"4,134"}]
["    【2080705】公益性岗位补贴",{"v":4134,"d":"4,134"}]
["  【20808】抚恤",{"v":3657.6268,"d":"3,658"}]
["    【2080801】死亡抚恤",{"v":610.8675,"d":"611"}]
["    【2080802】伤残抚恤",{"v":941.8808,"d":"942"}]
["    【2080803】在乡复员、退伍军人生活补助",{"v":9.8582,"d":"10"}]
["    【2080805】义务兵优待",{"v":1940.204,"d":"1,940"}]
["    【2080806】农村籍退役士兵老年生活补助",{"v":7.4063,"d":"7"}]
["    【2080899】其他优抚支出",{"v":147.41,"d":"147"}]
["  【20809】退役安置",{"v":2731.8,"d":"2,732"}]
["    【2080902】军队移交政府的离退休人员安置",{"v":2275.8,"d":"2,276"}]
["    【2080999】其他退役安置支出",456]
["  【20810】社会福利",{"v":39.12,"d":"39"}]
["    【2081001】儿童福利",{"v":11.52,"d":"12"}]
["    【2081002】老年福利",{"v":12.6,"d":"13"}]
["    【2081004】殡葬",15]
["  【20811】残疾人事业",{"v":170.228606,"d":"170"}]
["    【2081101】行政运行（残疾人事业）",{"v":64.730478,"d":"65"}]
["    【2081199】其他残疾人事业支出",{"v":105.498128,"d":"105"}]
["  【20816】红十字事业",{"v":34.788736,"d":"35"}]
["    【2081601】行政运行（红十字事业）",{"v":24.981696,"d":"25"}]
["    【2081699】其他红十字事业支出",{"v":9.80704,"d":"10"}]
["  【20819】最低生活保障",650]
["    【2081901】城市最低生活保障金支出",650]
["  【20820】临时救助",5]
["    【2082002】流浪乞讨人员救助支出",5]
["  【20825】其他生活救助",{"v":23.898,"d":"24"}]
["    【2082501】其他城市生活救助",{"v":23.898,"d":"24"}]
["  【20899】其他社会保障和就业支出",{"v":348.993212,"d":"349"}]
["    【2089901】其他社会保障和就业支出",{"v":348.993212,"d":"349"}]
["【210】医疗卫生计划生育支出",{"v":12697.791892,"d":"12,698"}]
["  【21001】医疗卫生与计划生育管理事务",{"v":288.170822,"d":"288"}]
["    【2100101】行政运行（医疗卫生管理事务）",{"v":224.899842,"d":"225"}]
["    【2100199】其他医疗卫生与计划生育管理事务支出",{"v":63.27098,"d":"63"}]
["  【21003】基层医疗卫生机构",{"v":1502.6656,"d":"1,503"}]
["    【2100301】城市社区卫生机构",{"v":1502.6656,"d":"1,503"}]
["  【21004】公共卫生",{"v":3183.959216,"d":"3,184"}]
["    【2100401】疾病预防控制机构",{"v":261.530152,"d":"262"}]
["    【2100402】卫生监督机构",{"v":281.772352,"d":"282"}]
["    【2100403】妇幼保健机构",{"v":329.956712,"d":"330"}]
["    【2100408】基本公共卫生服务",{"v":2292.7,"d":"2,293"}]
["    【2100409】重大公共卫生专项",13]
["    【2100410】突发公共卫生事件应急处理",5]
["  【21005】医疗保障",{"v":5736.0336,"d":"5,736"}]
["    【2100501】行政单位医疗",{"v":1060.9624,"d":"1,061"}]
["    【2100502】事业单位医疗",{"v":562.9064,"d":"563"}]
["    【2100503】公务员医疗补助",{"v":4102.1648,"d":"4,102"}]
["    【2100509】城乡医疗救助",10]
["  【21007】计划生育事物",{"v":930.179504,"d":"930"}]
["    【2100716】计划生育机构",{"v":105.077984,"d":"105"}]
["    【2100717】计划生育服务",34]
["    【2100799】其他计划生育事务支出",{"v":791.10152,"d":"791"}]
["  【21010】食品和药品监督管理事务",{"v":1056.78315,"d":"1,057"}]
["    【2101001】行政运行（食品和药品监督管理事务）",{"v":631.488306,"d":"631"}]
["    【2101012】药品事务",5]
["    【2101016】食品安全事务",312]
["    【2101050】事业运行（食品和药品监督管理事务）",{"v":93.294844,"d":"93"}]
["    【2101099】其他食品和药品监督管理事务支出",15]
["【211】节能环保支出",{"v":1012.661352,"d":"1,013"}]
["  【21101】环境保护管理事务",{"v":381.661352,"d":"382"}]
["    【2110102】一般行政管理事务（环境保护管理事务）",15]
["    【2110199】其他环境保护管理事务支出",{"v":366.661352,"d":"367"}]
["  【21103】污染防治",631]
["    【2110301】大气",631]
["【212】城乡社区支出",{"v":109895.07741,"d":"109,895"}]
["  【21201】城乡社区管理事务",{"v":7462.184466,"d":"7,462"}]
["    【2120101】行政运行（城乡社区管理事务）",{"v":2151.109542,"d":"2,151"}]
["    【2120102】一般行政管理事务（城乡社区管理事务）",38]
["    【2120103】机关服务（城乡社区管理事务）",5]
["    【2120104】城管执法",{"v":1099.608808,"d":"1,100"}]
["    【2120199】其他城乡社区管理事务支出",{"v":4168.466116,"d":"4,168"}]
["  【21203】城乡社区公共设施",36]
["    【2120303】小城镇基础设施建设",36]
["  【21205】城乡社区环境卫生",{"v":8439.083896,"d":"8,439"}]
["    【2120501】城乡社区环境卫生",{"v":8439.083896,"d":"8,439"}]
["  【21206】建设市场管理与监督",{"v":119.249048,"d":"119"}]
["    【2120601】建设市场管理与监督",{"v":119.249048,"d":"119"}]
["  【21208】国有土地使用权出让收入安排的支出",{"v":124.46,"d":"124"}]
["    【2120803】城市建设支出",{"v":124.46,"d":"124"}]
["  【21213】城市基础设施配套费安排的支出",{"v":38.64,"d":"39"}]
["    【2121302】城市环境卫生（城市基础设施配套费安排的支出）",{"v":38.64,"d":"39"}]
["  【21299】其他城乡社区支出",{"v":93675.46,"d":"93,675"}]
["    【2129999】其他城乡社区支出",{"v":93675.46,"d":"93,675"}]
["【213】农林水支出",{"v":86.38,"d":"86"}]
["  【21301】农业（农林水支出）",{"v":61.38,"d":"61"}]
["    【2130152】对高校毕业生到基层任职补助",{"v":61.38,"d":"61"}]
["  【21303】水利",25]
["    【2130314】防汛",25]
["【214】交通运输支出",{"v":432.784256,"d":"433"}]
["  【21401】公路水路运输",{"v":432.784256,"d":"433"}]
["    【2140101】行政运行（公路水路运输）",{"v":50.784256,"d":"51"}]
["    【2140102】一般行政管理事务（公路水路运输）",8]
["    【2140108】公路路政管理",194]
["    【2140112】公路运输管理",180]
["【215】资源勘探信息等支出",{"v":281.52815,"d":"282"}]
["  【21506】安全生产监管",{"v":281.52815,"d":"282"}]
["    【2150601】行政运行（安全生产监管）",{"v":138.290422,"d":"138"}]
["    【2150602】一般行政管理事务（安全生产监管）",{"v":5.6,"d":"6"}]
["    【2150605】安全监管监察专项",{"v":114.4,"d":"114"}]
["    【2150699】其他安全生产监管支出",{"v":23.237728,"d":"23"}]
["【216】商业服务业等支出",{"v":430.347134,"d":"430"}]
["  【21602】商业流通事务",300]
["    【2160202】一般行政管理事务（商业流通事务）",300]
["  【21605】旅游业管理与服务支出",{"v":130.347134,"d":"130"}]
["    【2160501】行政运行（旅游业管理与服务支出）",{"v":42.458022,"d":"42"}]
["    【2160502】一般行政管理事务（旅游业管理与服务支出）",{"v":66.75,"d":"67"}]
["    【2160505】旅游行业业务管理",5]
["    【2160599】其他旅游业管理与服务支出",{"v":16.139112,"d":"16"}]
["【220】国土海洋气象等支出",{"v":1061.987838,"d":"1,062"}]
["  【22001】国土资源事务",{"v":1041.987838,"d":"1,042"}]
["    【2200101】行政运行（国土资源事务）",{"v":703.477838,"d":"703"}]
["    【2200102】一般行政管理事务（国土资源事务）",{"v":307.51,"d":"308"}]
["    【2200105】土地资源调查",20]
["    【2200107】国土资源社会公益服务",3]
["    【2200111】地质灾害防治",8]
["  【22004】地震事务",20]
["    【2200405】地震预测预报",20]
["【222】粮油物资储备支出",10]
["  【22201】粮油事务",10]
["    【2220199】其他粮油事务支出",10]
["【227】预备费",{"v":1000,"d":"1,000"}]
["  【227】预备费",{"v":1000,"d":"1,000"}]
["    【227】预备费",{"v":1000,"d":"1,000"}]
["【229】其他支出",{"v":7855,"d":"7,855"}]
["  【22902】年初预留",{"v":7855,"d":"7,855"}]
["    【22902】年初预留",{"v":7855,"d":"7,855"}]

{"sheet":"2015年一般预算支出预算表-按经济分类科目","index":2,"n_rows":24,"n_cols":36,"rows_kept":24,"merged":[[0,0,0,35],[2,0,3,0],[2,1,3,1],[2,2,2,7],[2,8,2,23],[2,24,2,32],[2,33,3,33],[2,34,3,34],[2,35,3,35]],"flags":["formulas_cached_only"]}
["碑林区2015年一般公共预算支出预算表（按经济分类科目）"]
[{"$nulls":35},"单位：万元"]
["科目类型","总计","工资福利",{"$nulls":5},"商品和服务支出",{"$nulls":15},"对个人和家庭的补助",{"$nulls":8},"对企事\n业单位\n的补贴","其他资本性支出","其他支出"]
[null,null,"工资小计","基本工资","津贴补贴","奖金","绩效工资","其他工资福利支出","商品小计","办公费","印刷费","因公出国(境)费用","维修(护)费","租赁费","会议费","培训费","公务接待费","专用材料费","劳务费","工会\n经费","福利费","公务用\n车运行\n维护费","其他交\n通费用","其他商品和服务支出","合计","离休费","退休费","抚恤金","生活补助","医疗费","奖励金","住房\n公积金","其他对个人和家庭的补助支出"]
["**",1,2,3,4,5,7,8,9,10,11,20,21,22,23,24,25,26,27,29,30,31,32,34,35,36,37,39,40,42,44,46,49,50,54,55]
["合计",{"v":277800.062651,"d":"277,800"},{"v":47972.44629799998,"d":"47,972"},{"v":12137.31348,"d":"12,137"},{"v":25645.833548,"d":"25,646"},{"v":362.79827,"d":"363"},{"v":5543.424,"d":"5,543"},{"v":4283.077,"d":"4,283"},{"v":154769.555462,"d":"154,770"},{"v":2912.96232,"d":"2,913"},{"v":129.8,"d":"130"},0,{"v":680.88,"d":"681"},{"v":296.5312,"d":"297"},{"v":83.52,"d":"84"},{"v":43.2,"d":"43"},{"v":161.6724,"d":"162"},7,{"v":262.96,"d":"263"},{"v":220.866862,"d":"221"},{"v":25.83,"d":"26"},{"v":1744.38,"d":"1,744"},{"v":390.7306,"d":"391"},{"v":147809.22208,"d":"147,809"},{"v":60241.874691,"d":"60,242"},{"v":1552.240153,"d":"1,552"},{"v":25606.583148,"d":"25,607"},355,{"v":104.147776,"d":"104"},{"v":5726.0336,"d":"5,726"},{"v":26.9025,"d":"27"},{"v":4109.73117,"d":"4,110"},{"v":22761.236344,"d":"22,761"},{"v":2250,"d":"2,250"},{"v":3711.1862,"d":"3,711"},{"v":8855,"d":"8,855"}]
["【201】一般公共服务支出",{"v":20167.611414,"d":"20,168"},{"v":5986.512426,"d":"5,987"},{"v":1987.1106,"d":"1,987"},{"v":3808.381776,"d":"3,808"},{"v":113.32005,"d":"113"},{"v":53.652,"d":"54"},{"v":24.048,"d":"24"},{"v":13420.136664,"d":"13,420"},{"v":502.43,"d":"502"},{"v":73.5,"d":"74"},0,{"v":56.28,"d":"56"},{"v":36.5312,"d":"37"},{"v":74.3,"d":"74"},{"v":24.5,"d":"25"},{"v":93.8965,"d":"94"},7,{"v":39.8,"d":"40"},{"v":28.032264,"d":"28"},{"v":3.0384,"d":"3"},{"v":385.89,"d":"386"},0,{"v":12094.9383,"d":"12,095"},{"v":561.177324,"d":"561"},0,0,0,{"v":7.95,"d":"8"},0,{"v":4.134,"d":"4"},{"v":526.633272,"d":"527"},{"v":22.460052,"d":"22"},0,{"v":199.785,"d":"200"},0]
["【203】国防支出",{"v":253.256348,"d":"253"},0,0,0,0,0,0,{"v":253.256348,"d":"253"},{"v":1.35,"d":"1"},0,0,0,0,0,0,{"v":1.5,"d":"2"},0,0,{"v":0.333948,"d":"0"},{"v":0.0324,"d":"0"},{"v":3.3,"d":"3"},0,{"v":246.74,"d":"247"},0,0,0,0,0,0,0,0,0,0,0,0]
["【204】公共安全支出",{"v":15635.928754,"d":"15,636"},{"v":7864.099432,"d":"7,864"},{"v":2055.62984,"d":"2,056"},{"v":5645.285672,"d":"5,645"},{"v":163.18392,"d":"163"},0,0,{"v":7011.973741,"d":"7,012"},{"v":1545.05,"d":"1,545"},8,0,600,0,{"v":2.8,"d":"3"},{"v":2.4,"d":"2"},34,0,{"v":127.16,"d":"127"},{"v":39.164141,"d":"39"},{"v":4.5396,"d":"5"},958,0,{"v":3690.86,"d":"3,691"},{"v":756.855581,"d":"757"},0,0,0,{"v":14.376,"d":"14"},0,{"v":3.846,"d":"4"},{"v":735.662381,"d":"736"},{"v":2.9712,"d":"3"},0,3,0]
["【205】教育支出",{"v":50029.925804,"d":"50,030"},{"v":19092.654266,"d":"19,093"},{"v":5311.39164,"d":"5,311"},{"v":10664.529276,"d":"10,665"},{"v":5.18435,"d":"5"},{"v":3108.204,"d":"3,108"},{"v":3.345,"d":"3"},{"v":12402.709733,"d":"12,403"},{"v":360.89232,"d":"361"},0,0,0,0,0,0,{"v":4.08,"d":"4"},0,25,{"v":106.227833,"d":"106"},{"v":11.9772,"d":"12"},{"v":28.2,"d":"28"},0,{"v":11866.33238,"d":"11,866"},{"v":16099.725805,"d":"16,100"},0,{"v":14155,"d":"14,155"},0,{"v":9.804,"d":"10"},0,{"v":12.372,"d":"12"},{"v":1910.212805,"d":"1,910"},{"v":12.337,"d":"12"},0,{"v":2434.836,"d":"2,435"},0]
["【206】科学技术支出",{"v":2632.5908,"d":"2,633"},{"v":180.1003,"d":"180"},{"v":45.855,"d":"46"},{"v":114.9969,"d":"115"},{"v":2.5204,"d":"3"},{"v":16.728,"d":"17"},0,{"v":184.5751,"d":"185"},{"v":9.45,"d":"9"},0,0,0,0,0,0,{"v":1.4,"d":"1"},0,0,{"v":0.9171,"d":"1"},{"v":0.108,"d":"0"},{"v":2.4,"d":"2"},0,{"v":170.3,"d":"170"},{"v":17.9154,"d":"18"},0,0,0,0,0,{"v":0.144,"d":"0"},{"v":17.7714,"d":"18"},0,{"v":2250,"d":"2,250"},0,0]
["【207】文化体育与传媒支出",{"v":699.07112,"d":"699"},{"v":492.89354,"d":"493"},{"v":121.977,"d":"122"},{"v":281.83594,"d":"282"},{"v":2.6326,"d":"3"},{"v":86.448,"d":"86"},0,{"v":157.09074,"d":"157"},{"v":20.2,"d":"20"},0,0,0,0,0,0,{"v":2.3,"d":"2"},0,0,{"v":2.43954,"d":"2"},{"v":0.3312,"d":"0"},{"v":10.5,"d":"11"},0,{"v":121.32,"d":"121"},{"v":49.08684,"d":"49"},0,0,0,0,0,{"v":0.3,"d":"0"},{"v":48.78684,"d":"49"},0,0,0,0]
["【208】社会保障和就业支出",{"v":53618.120379,"d":"53,618"},{"v":5108.009598,"d":"5,108"},{"v":349.2574,"d":"349"},{"v":799.707348,"d":"800"},{"v":13.50485,"d":"14"},{"v":170.856,"d":"171"},{"v":3774.684,"d":"3,775"},{"v":14867.068848,"d":"14,867"},{"v":138.09,"d":"138"},{"v":3.3,"d":"3"},0,{"v":1.6,"d":"2"},160,{"v":3.42,"d":"3"},{"v":0.3,"d":"0"},{"v":2.5125,"d":"3"},0,0,{"v":6.485148,"d":"6"},{"v":0.8856,"d":"1"},{"v":48.8,"d":"49"},0,{"v":14501.6756,"d":"14,502"},{"v":33290.541933,"d":"33,291"},{"v":1552.240153,"d":"1,552"},{"v":11448.960948,"d":"11,449"},355,{"v":63.112576,"d":"63"},0,{"v":1.0365,"d":"1"},{"v":127.380744,"d":"127"},{"v":19742.811012,"d":"19,743"},0,{"v":352.5,"d":"353"},0]
["【210】医疗卫生支出",{"v":12697.791892,"d":"12,698"},{"v":3189.733988,"d":"3,190"},{"v":819.2772,"d":"819"},{"v":1037.559488,"d":"1,038"},{"v":14.5293,"d":"15"},{"v":1318.368,"d":"1,318"},0,{"v":3509.876192,"d":"3,510"},{"v":91.65,"d":"92"},45,0,13,0,3,16,{"v":8.7334,"d":"9"},0,71,{"v":8.330592,"d":"8"},{"v":1.1556,"d":"1"},{"v":61.04,"d":"61"},0,{"v":3190.9666,"d":"3,191"},{"v":5908.181712,"d":"5,908"},0,0,0,0,{"v":5726.0336,"d":"5,726"},{"v":1.17,"d":"1"},{"v":170.978112,"d":"171"},10,0,90,0]
["【211】节能环保支出",{"v":1012.661352,"d":"1,013"},{"v":258.333084,"d":"258"},{"v":61.3242,"d":"61"},{"v":136.864884,"d":"137"},0,{"v":60.144,"d":"60"},0,{"v":728.520084,"d":"729"},{"v":12.75,"d":"13"},0,0,0,0,0,0,0,0,0,{"v":1.226484,"d":"1"},{"v":0.1836,"d":"0"},0,0,{"v":714.36,"d":"714"},{"v":25.808184,"d":"26"},0,0,0,0,0,{"v":0.144,"d":"0"},{"v":25.664184,"d":"26"},0,0,0,0]
["【212】城乡社区事务支出",{"v":109895.07741,"d":"109,895"},{"v":5006.739442,"d":"5,007"},{"v":1240.4292,"d":"1,240"},{"v":2919.489392,"d":"2,919"},{"v":36.54485,"d":"37"},{"v":723.276,"d":"723"},87,{"v":101148.783984,"d":"101,149"},{"v":219.95,"d":"220"},0,0,10,100,0,0,{"v":5.3,"d":"5"},0,0,{"v":24.808584,"d":"25"},{"v":3.2256,"d":"3"},{"v":212.35,"d":"212"},{"v":390.7306,"d":"391"},{"v":100182.4192,"d":"100,182"},{"v":3326.488784,"d":"3,326"},0,{"v":2.6222,"d":"3"},0,{"v":8.9052,"d":"9"},0,{"v":2.976,"d":"3"},{"v":482.708304,"d":"483"},{"v":2829.27708,"d":"2,829"},0,{"v":413.0652,"d":"413"},0]
["【213】农林水事务支出",{"v":86.38,"d":"86"},0,0,0,0,0,0,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,{"v":61.38,"d":"61"},0,0,0,0,0,0,0,{"v":61.38,"d":"61"},0,0,0]
["【214】交通运输支出",{"v":432.784256,"d":"433"},{"v":235.023312,"d":"235"},{"v":11.4456,"d":"11"},{"v":28.623912,"d":"29"},{"v":0.9538,"d":"1"},0,194,{"v":113.710512,"d":"114"},{"v":0.9,"d":"1"},0,0,0,0,0,0,{"v":0.4,"d":"0"},0,0,{"v":0.228912,"d":"0"},{"v":0.0216,"d":"0"},{"v":2.4,"d":"2"},0,{"v":109.76,"d":"110"},{"v":84.050432,"d":"84"},0,0,0,0,0,{"v":0.036,"d":"0"},{"v":4.014432,"d":"4"},80,0,0,0]
["【215】资源勘探电力信息等事务支出",{"v":281.52815,"d":"282"},{"v":124.63593,"d":"125"},{"v":30.669,"d":"31"},{"v":89.53278,"d":"90"},{"v":2.13015,"d":"2"},{"v":2.304,"d":"2"},0,{"v":145.09898,"d":"145"},{"v":3.15,"d":"3"},0,0,0,0,0,0,1,0,0,{"v":0.61338,"d":"1"},{"v":0.0756,"d":"0"},{"v":12.7,"d":"13"},0,{"v":127.56,"d":"128"},{"v":11.79324,"d":"12"},0,0,0,0,0,{"v":0.144,"d":"0"},{"v":11.64924,"d":"12"},0,0,0,0]
["【216】商业服务业等事务支出",{"v":430.347134,"d":"430"},{"v":45.374674,"d":"45"},{"v":11.229,"d":"11"},{"v":30.050824,"d":"30"},{"v":0.65085,"d":"1"},{"v":3.444,"d":"3"},0,{"v":380.48338,"d":"380"},{"v":0.8,"d":"1"},0,0,0,0,0,0,{"v":0.55,"d":"1"},0,0,{"v":0.22458,"d":"0"},{"v":0.0288,"d":"0"},{"v":4.8,"d":"5"},0,{"v":374.08,"d":"374"},{"v":4.48908,"d":"4"},0,0,0,0,0,{"v":0.024,"d":"0"},{"v":4.46508,"d":"4"},0,0,0,0]
["【220】国土资源气象等事务支出",{"v":1061.987838,"d":"1,062"},{"v":388.336306,"d":"388"},{"v":91.7178,"d":"92"},{"v":88.975356,"d":"89"},{"v":7.64315,"d":"8"},0,200,{"v":411.271156,"d":"411"},{"v":6.3,"d":"6"},0,0,0,0,0,0,6,0,0,{"v":1.834356,"d":"2"},{"v":0.2268,"d":"0"},14,0,{"v":382.91,"d":"383"},{"v":44.380376,"d":"44"},0,0,0,0,0,{"v":0.576,"d":"1"},{"v":43.804376,"d":"44"},0,0,218,0]
["【222】粮油物资管理事务支出",10,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0]
["【227】预备费",{"v":1000,"d":"1,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1000,"d":"1,000"}]
["【229】其他支出",{"v":7855,"d":"7,855"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":7855,"d":"7,855"}]