{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","目录","收支总表1","收入总表2","支出总表3","财政拨款收支总表","一般公共预算支出4（功能科目）","一般公共预算支出5（经济科目）","政府性基金支出6（功能科目）","政府性基金支出7（经济科目）","三公经费表8"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["2018年部门预算公开报表"]
[]
["                    部门名称：碑林区金融工作办公室"]
["                    保密审查情况：已审查"]
["                    部门主要负责人审签情况：已审签"]

{"sheet":"目录","index":1,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[0,0,0,11],[3,1,3,9],[4,1,4,9],[5,1,5,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[9,1,9,9],[10,1,10,9],[11,1,11,9],[12,1,12,9]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["序号","报表名称",{"$nulls":8},"是否空表","公开空表理由"]
["表1","2018年部门预算收支总表",{"$nulls":8},"否"]
["表2","2018年部门预算收入总表",{"$nulls":8},"否"]
["表3","2018年部门预算支出总表",{"$nulls":8},"否"]
["表4","2018年部门预算财政拨款收支总表",{"$nulls":8},"否"]
["表5","2018年部门预算一般公共预算支出明细表（按功能科目分）（含基本支出）",{"$nulls":8},"否"]
["表6","2018年部门预算一般公共预算支出明细表（按经济分类科目分）（含基本支出）",{"$nulls":8},"否"]
["表7","2018年部门预算政府性基金支出表（按功能科目分）",{"$nulls":8},"是","文件要求"]
["表8","2018年部门预算政府性基金支出表（按经济分类科目分）",{"$nulls":8},"是","文件要求"]
["表9","2018年部门预算“三公”经费支出预算表",{"$nulls":8},"否"]

{"sheet":"收支总表1","index":2,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年部门预算收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":105.309964,"d":"105.31"},"一、一般公共服务支出",{"v":102.629164,"d":"102.63"},"一、基本支出",{"v":70.309964,"d":"70.31"}]
["    年初预算安排支出",{"v":105.309964,"d":"105.31"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":65.599232,"d":"65.60"}]
["    社会保险基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":4.710732,"d":"4.71"}]
["    非税收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":0,"d":"0.00"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":35,"d":"35.00"}]
["      专项收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
["      国库管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":35,"d":"35.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":2.6808,"d":"2.68"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":105.309964,"d":"105.31"},"本年支出合计",{"v":105.309964,"d":"105.31"},"本年支出合计",{"v":105.309964,"d":"105.31"}]

{"sheet":"收入总表2","index":3,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年部门预算收入总表"]
[]
[null,null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","国库管理的收费","罚没收入","国有资源(产)有偿使用"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"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"}]
["122","碑林区金融办",{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"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"}]

{"sheet":"支出总表3","index":4,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[]
["碑林区金融工作办公室2018年部门预算支出总表"]
[]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","国库管理的收费","罚没收入","国有资源(产)有偿使用收入"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"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"}]
["122","碑林区金融办",{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"v":105.309964,"d":"105.31"},{"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"}]

{"sheet":"财政拨款收支总表","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年部门预算财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":105.309964,"d":"105.31"},"一、一般公共服务支出",{"v":102.629164,"d":"102.63"},"一、基本支出",{"v":70.309964,"d":"70.31"}]
["    年初预算安排支出",{"v":105.309964,"d":"105.31"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":65.599232,"d":"65.60"}]
["    社会保险基金收入",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":4.710732,"d":"4.71"}]
["    非税收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":0,"d":"0.00"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":35,"d":"35.00"}]
["      专项收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":0,"d":"0.00"}]
["      国库管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":35,"d":"35.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":2.6808,"d":"2.68"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"    债务利息及费用支出",{"v":0,"d":"0.00"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":0,"d":"0.00"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":0,"d":"0.00"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":0,"d":"0.00"}]
[null,null,"十五、资源勘探信息等支出",{"v":0,"d":"0.00"},"    其他支出",{"v":0,"d":"0.00"}]
[null,null,"十六、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"十七、金融支出",{"v":0,"d":"0.00"}]
[null,null,"十八、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"十九、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"二十、住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十二、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":105.309964,"d":"105.31"},"本年支出合计",{"v":105.309964,"d":"105.31"},"本年支出合计",{"v":105.309964,"d":"105.31"}]

{"sheet":"一般公共预算支出4（功能科目）","index":6,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年一般公共预算支出表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":105.309964,"d":"105.31"},{"v":70.309964,"d":"70.31"},{"v":35,"d":"35.00"}]
["122","碑林区金融办",{"v":105.309964,"d":"105.31"},{"v":70.309964,"d":"70.31"},{"v":35,"d":"35.00"}]
["  201","  一般公共服务支出",{"v":102.629164,"d":"102.63"},{"v":67.629164,"d":"67.63"},{"v":35,"d":"35.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":102.629164,"d":"102.63"},{"v":67.629164,"d":"67.63"},{"v":35,"d":"35.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":50.004324,"d":"50.00"},{"v":50.004324,"d":"50.00"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":45.293592,"d":"45.29"},{"v":45.293592,"d":"45.29"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":4.110732,"d":"4.11"},{"v":4.110732,"d":"4.11"},{"v":0,"d":"0.00"}]
["      2010302","      一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["        ","        聘请顾问银行费用",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":50.62484,"d":"50.62"},{"v":17.62484,"d":"17.62"},{"v":33,"d":"33.00"}]
["        ","        打击非法集资宣传活动经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["        ","        聘用会计事务所审计费用",{"v":9,"d":"9.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"}]
["        ","        业务工作经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["        ","        财政统发工资(事业)",{"v":17.62484,"d":"17.62"},{"v":17.62484,"d":"17.62"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":2.6808,"d":"2.68"},{"v":2.6808,"d":"2.68"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":2.6808,"d":"2.68"},{"v":2.6808,"d":"2.68"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":2.6808,"d":"2.68"},{"v":2.6808,"d":"2.68"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":2.6808,"d":"2.68"},{"v":2.6808,"d":"2.68"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出5（经济科目）","index":7,"n_rows":21,"n_cols":6,"rows_kept":21,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年一般公共预算支出表（按经济科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]
[null,"合计",{"v":105.309964,"d":"105.31"},{"v":70.309964,"d":"70.31"},{"v":35,"d":"35.00"}]
["122","碑林区金融办",{"v":105.309964,"d":"105.31"},{"v":70.309964,"d":"70.31"},{"v":35,"d":"35.00"}]
["  301","  工资福利支出",{"v":65.599232,"d":"65.60"},{"v":65.599232,"d":"65.60"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":19.0566,"d":"19.06"},{"v":19.0566,"d":"19.06"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":16.787532,"d":"16.79"},{"v":16.787532,"d":"16.79"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":19.21505,"d":"19.22"},{"v":19.21505,"d":"19.22"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":4.536,"d":"4.54"},{"v":4.536,"d":"4.54"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":2.6808,"d":"2.68"},{"v":2.6808,"d":"2.68"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":3.32325,"d":"3.32"},{"v":3.32325,"d":"3.32"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":39.710732,"d":"39.71"},{"v":4.710732,"d":"4.71"},{"v":35,"d":"35.00"}]
["    30201","    日常办公经费",{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"v":0.5,"d":"0.50"}]
["    30226","    劳务费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30229","    福利费",{"v":0.0216,"d":"0.02"},{"v":0.0216,"d":"0.02"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)",{"v":0.381132,"d":"0.38"},{"v":0.381132,"d":"0.38"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":3.708,"d":"3.71"},{"v":3.708,"d":"3.71"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":32.5,"d":"32.50"},{"v":0,"d":"0.00"},{"v":32.5,"d":"32.50"}]

{"sheet":"政府性基金支出6（功能科目）","index":8,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年政府性基金支出表（按功能科目分）",null,"单位"]
[]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]

{"sheet":"政府性基金支出7（经济科目）","index":9,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年政府性基金支出表（按经济科目分）",null,"单位"]
[]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
["**","**",1,2,3,4]

{"sheet":"三公经费表8","index":10,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["碑林区金融工作办公室2018年“三公”经费支出预算表",null,null,"单位"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["122","碑林区金融办",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]