{"text_format":"3","workbook":"xls","n_sheets":14,"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4","一般公共预算支出5（功能科目）","一般公共预算支出6（经济科目）","一般公共预算基本支出明细表7（功能科目）","一般公共预算基本支出明细表8（经济科目）","政府性基金收支表9","专项业务经费支出表10","政府采购(资产配置、购买服务)预算表11","三公经费表12"],"not_rendered":{"external_links":1,"defined_names":8},"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：碑林区人大常务委员会办公室"]
["                    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":16,"n_cols":4,"rows_kept":16,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["目录"]
[]
["序号","报表名称","是否空表","公开表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年部门预算财政拨款收支总表","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)","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)","否"]
["表7","2018年部门预算一般公共预算基本支出明细表(按功能科目分)","否"]
["表8","2018年部门预算一般公共预算基本支出明细表(按经济分类科目分)","否"]
["表9","2018年部门预算政府性基金收支预算表","是","不涉及"]
["表10","2018年部门预算专项业务经费支出预算表","否"]
["表11","2018年部门预算政府采购(资产配置、购买服务)预算表","否"]
["表12","2018年部门预算“三公”经费支出预算表","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"]}
["碑林区人民代表大会常务委员会办公室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":659.458116,"d":"659.46"},"一、一般公共服务支出",{"v":612.740776,"d":"612.74"},"一、基本支出",{"v":432.508116,"d":"432.51"}]
["    年初预算安排支出",{"v":659.458116,"d":"659.46"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":390.1795,"d":"390.18"}]
["    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":42.114216,"d":"42.11"}]
["    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":0.2144,"d":"0.21"}]
["      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",226.95]
["      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",226.95]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":46.71734,"d":"46.72"},"    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":659.458116,"d":"659.46"},"本年支出合计",{"v":659.458116,"d":"659.46"},"本年支出合计",{"v":659.458116,"d":"659.46"}]

{"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"]}
["碑林区人民代表大会常务委员会办公室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":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"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"}]
["001","碑林区人大",{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"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"]}
[]
["碑林区人民代表大会常务委员会办公室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":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"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"}]
["001","碑林区人大",{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"v":659.458116,"d":"659.46"},{"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4","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"]}
["碑林区人民代表大会常务委员会办公室2018年部门预算财政拨款收支总表",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":659.458116,"d":"659.46"},"一、一般公共服务支出",{"v":612.740776,"d":"612.74"},"一、基本支出",{"v":432.508116,"d":"432.51"}]
["    年初预算安排支出",{"v":659.458116,"d":"659.46"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":390.1795,"d":"390.18"}]
["    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":42.114216,"d":"42.11"}]
["    非税收入",{"v":4,"d":"4.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":0.2144,"d":"0.21"}]
["      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",226.95]
["      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":4,"d":"4.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",226.95]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":46.71734,"d":"46.72"},"    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":659.458116,"d":"659.46"},"本年支出合计",{"v":659.458116,"d":"659.46"},"本年支出合计",{"v":659.458116,"d":"659.46"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区人民代表大会常务委员会办公室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":659.458116,"d":"659.46"},{"v":432.508116,"d":"432.51"},226.95]
["001","碑林区人大",{"v":659.458116,"d":"659.46"},{"v":432.508116,"d":"432.51"},226.95]
["  201","  一般公共服务支出",{"v":612.740776,"d":"612.74"},{"v":385.790776,"d":"385.79"},226.95]
["    20101","    人大事务",{"v":612.740776,"d":"612.74"},{"v":385.790776,"d":"385.79"},226.95]
["      2010101","      行政运行（人大事务）",{"v":385.790776,"d":"385.79"},{"v":385.790776,"d":"385.79"},{"v":0,"d":"0.00"}]
["        ","        财政非统发工资(全额)",{"v":0.564,"d":"0.56"},{"v":0.564,"d":"0.56"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":39.714216,"d":"39.71"},{"v":39.714216,"d":"39.71"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":0.2144,"d":"0.21"},{"v":0.2144,"d":"0.21"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":342.89816,"d":"342.90"},{"v":342.89816,"d":"342.90"},{"v":0,"d":"0.00"}]
["      2010102","      一般行政管理事务（人大事务）",{"v":87.7,"d":"87.70"},{"v":0,"d":"0.00"},{"v":87.7,"d":"87.70"}]
["        ","        人大代表工作室经费",{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"}]
["        ","        办公室业务、会议费",{"v":51.7,"d":"51.70"},{"v":0,"d":"0.00"},{"v":51.7,"d":"51.70"}]
["        ","        网络运行维护管理经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["        ","        人大常委会会议费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["      2010104","      人大会议",113.85,{"v":0,"d":"0.00"},113.85]
["        ","        区第十八届三次人代会会议费",113.85,{"v":0,"d":"0.00"},113.85]
["      2010108","      代表工作",{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"}]
["        ","        代表活动经费",{"v":25.4,"d":"25.40"},{"v":0,"d":"0.00"},{"v":25.4,"d":"25.40"}]
["  208","  社会保障和就业支出",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区人民代表大会常务委员会办公室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":659.458116,"d":"659.46"},{"v":432.508116,"d":"432.51"},226.95]
["001","碑林区人大",{"v":659.458116,"d":"659.46"},{"v":432.508116,"d":"432.51"},226.95]
["  301","  工资福利支出",{"v":390.1795,"d":"390.18"},{"v":390.1795,"d":"390.18"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":129.1908,"d":"129.19"},{"v":129.1908,"d":"129.19"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":111.48588,"d":"111.49"},{"v":111.48588,"d":"111.49"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":82.7659,"d":"82.77"},{"v":82.7659,"d":"82.77"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":19.45558,"d":"19.46"},{"v":19.45558,"d":"19.46"},{"v":0,"d":"0.00"}]
["    30199","    其他工资福利支出",{"v":0.564,"d":"0.56"},{"v":0.564,"d":"0.56"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":269.064216,"d":"269.06"},{"v":42.114216,"d":"42.11"},226.95]
["    30201","    日常办公经费",{"v":54.1,"d":"54.10"},{"v":2.4,"d":"2.40"},{"v":51.7,"d":"51.70"}]
["    30213","    维修(护)费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30229","    福利费",{"v":0.0864,"d":"0.09"},{"v":0.0864,"d":"0.09"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
["    30232","    工会经费(财政代扣)",{"v":2.583816,"d":"2.58"},{"v":2.583816,"d":"2.58"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":29.844,"d":"29.84"},{"v":29.844,"d":"29.84"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",173.25,{"v":0,"d":"0.00"},173.25]
["  303","  对个人和家庭的补助",{"v":0.2144,"d":"0.21"},{"v":0.2144,"d":"0.21"},{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":0.172,"d":"0.17"},{"v":0.172,"d":"0.17"},{"v":0,"d":"0.00"}]
["    30399","    其他对个人和家庭的补助支出",{"v":0.0424,"d":"0.04"},{"v":0.0424,"d":"0.04"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出明细表7（功能科目）","index":8,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["碑林区人大2018年一般公共预算基本支出明细表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":432.508116,"d":"432.51"},{"v":390.3939,"d":"390.39"},{"v":42.114216,"d":"42.11"}]
["201","一般公共服务支出",{"v":385.790776,"d":"385.79"},{"v":343.67656,"d":"343.68"},{"v":42.114216,"d":"42.11"}]
["  20101","  人大事务",{"v":385.790776,"d":"385.79"},{"v":343.67656,"d":"343.68"},{"v":42.114216,"d":"42.11"}]
["    2010101","    行政运行（人大事务）",{"v":385.790776,"d":"385.79"},{"v":343.67656,"d":"343.68"},{"v":42.114216,"d":"42.11"}]
["208","社会保障和就业支出",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出明细表8（经济科目）","index":9,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["碑林区人大2018年一般公共预算基本支出明细表（按经济科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":432.508116,"d":"432.51"},{"v":390.3939,"d":"390.39"},{"v":42.114216,"d":"42.11"}]
["301","工资福利支出",{"v":390.1795,"d":"390.18"},{"v":390.1795,"d":"390.18"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":129.1908,"d":"129.19"},{"v":129.1908,"d":"129.19"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":111.48588,"d":"111.49"},{"v":111.48588,"d":"111.49"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":82.7659,"d":"82.77"},{"v":82.7659,"d":"82.77"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":46.71734,"d":"46.72"},{"v":46.71734,"d":"46.72"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":19.45558,"d":"19.46"},{"v":19.45558,"d":"19.46"},{"v":0,"d":"0.00"}]
["  30199","  其他工资福利支出",{"v":0.564,"d":"0.56"},{"v":0.564,"d":"0.56"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":42.114216,"d":"42.11"},{"v":0,"d":"0.00"},{"v":42.114216,"d":"42.11"}]
["  30201","  日常办公经费",{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"},{"v":2.4,"d":"2.40"}]
["  30229","  福利费",{"v":0.0864,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0.0864,"d":"0.09"}]
["  30231","  公务用车运行维护费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["  30232","  工会经费(财政代扣)",{"v":2.583816,"d":"2.58"},{"v":0,"d":"0.00"},{"v":2.583816,"d":"2.58"}]
["  30239","  其他交通费",{"v":29.844,"d":"29.84"},{"v":0,"d":"0.00"},{"v":29.844,"d":"29.84"}]
["303","对个人和家庭的补助",{"v":0.2144,"d":"0.21"},{"v":0.2144,"d":"0.21"},{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":0.172,"d":"0.17"},{"v":0.172,"d":"0.17"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":0.0424,"d":"0.04"},{"v":0.0424,"d":"0.04"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金收支表9","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区人大2018年部门预算政府性基金收支预算表","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"]
["政府性基金收入",null,"一、科学技术支出",null,"一、基本支出",{"v":0,"d":"0.00"}]
[null,null,"二、文化体育与传媒支出",null,"    工资福利支出"]
[null,null,"三、社会保障和就业支出",null,"    商品和服务支出"]
[null,null,"四、节能环保支出",null,"    对个人和家庭补助的支出"]
[null,null,"五、城乡社区支出",null,"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"六、农林水支出",null,"    工资福利支出"]
[null,null,"七、交通运输支出",null,"    商品和服务支出"]
[null,null,"八、资源勘探信息等支出",null,"    对个人和家庭的补助"]
[null,null,"九、商业服务业等支出",null,"    债务利息及费用支出"]
[null,null,"十、金融支出",null,"    资本性支出(基本建设)"]
[null,null,"十一、其他支出",null,"    资本性支出"]
[null,null,"十二、转移性支出",null,"    对企业补助(基本建设)"]
[null,null,"十三、债务还本支出",null,"    对企业补助"]
[null,null,"十四、债务付息支出",null,"    对社会保障基金补助"]
[null,null,"十五、债务发行费用支出",null,"    其他支出"]
["本年收入合计",null,"本年支出合计",null,"本年支出合计"]

{"sheet":"专项业务经费支出表10","index":11,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算专项业务经费支出预算表"]
[{"$nulls":3},"单位：万元"]
["单位编码","单位(项目)名称","项目金额","项目简介"]
["**","**","**","**"]
[null,"合计",226.95]
["001001","碑林区人大本级",226.95]
[null,"  大型会议、活动、培训",113.85]
["  ","    区第十八届三次人代会会议费",113.85]
[null,"  其他商品和服务类项目",{"v":31,"d":"31.00"}]
["  ","    人大代表工作室经费",{"v":31,"d":"31.00"}]
[null,"  信息化网络运行维护",{"v":2,"d":"2.00"}]
["  ","    网络运行维护管理经费",{"v":2,"d":"2.00"}]
[null,"  宣传、活动",{"v":28.4,"d":"28.40"}]
["  ","    代表活动经费",{"v":25.4,"d":"25.40"}]
["  ","    人大常委会会议费",{"v":3,"d":"3.00"}]
[null,"  业务费（项目）",{"v":51.7,"d":"51.70"}]
["  ","    办公室业务、会议费",{"v":51.7,"d":"51.70"}]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":10,"n_cols":14,"rows_kept":10,"merged":[[1,0,1,13],[3,0,3,2],[3,9,3,10]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算政府采购(资产配置、购买服务)预算表"]
[{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位编码","采购项目","采购目录","购买服务内容","规格型号","数量","经济科目编码",null,"实施采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
[{"$nulls":4},"合计",{"$nulls":7},{"v":25.8,"d":"25.80"}]
[{"$nulls":3},"001","碑林区人大",{"$nulls":7},{"v":25.8,"d":"25.80"}]
[{"$nulls":3},"  001001","  碑林区人大本级",{"$nulls":7},{"v":25.8,"d":"25.80"}]
["201","20101","2010104","    ","    区第十八届三次人代会会议费","印刷服务",null,"A4纸张","10000","302","99","2018-01-20",{"v":25,"d":"25.00"}]
["201","20101","2010104","    ","    区第十八届三次人代会会议费","摄像机",null,"惠普","1",null,null,"2018-01-10",{"v":0.8,"d":"0.80"}]

{"sheet":"三公经费表12","index":13,"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"]}
["碑林区人民代表大会常务委员会办公室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":9.2,"d":"9.20"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["001","碑林区人大",{"v":9.2,"d":"9.20"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]