{"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","三公经费支出预算表12"],"not_rendered":{"external_links":1,"defined_names":6},"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：碑林区东关南街街道办事处"]
["                    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":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
["序号","报表名称","是否空表","公开表理由",{"$nulls":6},"公开空表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年部门预算财政拨款收支总表","否"]
["表5","2018年部门预算一般公共预算支出明细表(按功能科目分)","否"]
["表6","2018年部门预算一般公共预算支出明细表(按经济分类科目分)","否"]
["表7","2018年部门预算一般公共预算基本支出明细表(按功能科目分)","否"]
["表8","2018年部门预算一般公共预算基本支出明细表(按经济分类科目分)","否"]
["表9","2018年部门预算政府性基金收支预算表","是",{"$nulls":7},"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"]}
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},"一、一般公共服务支出",{"v":520.453344,"d":"520.45"},"一、基本支出",{"v":1329.475532,"d":"1,329.48"}]
["    年初预算安排支出",{"v":1293.075532,"d":"1,293.08"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1161.987236,"d":"1,161.99"}]
["    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":139.237096,"d":"139.24"}]
["    非税收入",{"v":302.4,"d":"302.40"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":28.2512,"d":"28.25"}]
["      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":266,"d":"266.00"}]
["      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":246.4,"d":"246.40"},"七、文化体育与传媒支出",{"v":73.417256,"d":"73.42"},"    商品和服务支出",{"v":250,"d":"250.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":255.676926,"d":"255.68"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":20,"d":"20.00"},"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":114.740446,"d":"114.74"},"    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":36,"d":"36.00"},"十一、节能环保支出",{"v":52.037248,"d":"52.04"},"    资本性支出",{"v":16,"d":"16.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":579.150312,"d":"579.15"},"    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":1595.475532,"d":"1,595.48"},"本年支出合计",{"v":1595.475532,"d":"1,595.48"},"本年支出合计",{"v":1595.475532,"d":"1,595.48"}]

{"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"]}
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},{"v":1293.075532,"d":"1,293.08"},{"v":1293.075532,"d":"1,293.08"},{"v":0,"d":"0.00"},{"v":302.4,"d":"302.40"},{"v":246.4,"d":"246.40"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["042","碑林区东关南街街道办事处",{"v":1595.475532,"d":"1,595.48"},{"v":1293.075532,"d":"1,293.08"},{"v":1293.075532,"d":"1,293.08"},{"v":0,"d":"0.00"},{"v":302.4,"d":"302.40"},{"v":246.4,"d":"246.40"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"},{"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"]}
[]
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},{"v":1293.075532,"d":"1,293.08"},{"v":1293.075532,"d":"1,293.08"},{"v":0,"d":"0.00"},{"v":302.4,"d":"302.40"},{"v":246.4,"d":"246.40"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["042","碑林区东关南街街道办事处",{"v":1595.475532,"d":"1,595.48"},{"v":1293.075532,"d":"1,293.08"},{"v":1293.075532,"d":"1,293.08"},{"v":0,"d":"0.00"},{"v":302.4,"d":"302.40"},{"v":246.4,"d":"246.40"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"},{"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"]}
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},"一、一般公共服务支出",{"v":520.453344,"d":"520.45"},"一、基本支出",{"v":1329.475532,"d":"1,329.48"}]
["    年初预算安排支出",{"v":1293.075532,"d":"1,293.08"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1161.987236,"d":"1,161.99"}]
["    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":139.237096,"d":"139.24"}]
["    非税收入",{"v":302.4,"d":"302.40"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":28.2512,"d":"28.25"}]
["      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":266,"d":"266.00"}]
["      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":246.4,"d":"246.40"},"七、文化体育与传媒支出",{"v":73.417256,"d":"73.42"},"    商品和服务支出",{"v":250,"d":"250.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":255.676926,"d":"255.68"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":20,"d":"20.00"},"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":114.740446,"d":"114.74"},"    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":36,"d":"36.00"},"十一、节能环保支出",{"v":52.037248,"d":"52.04"},"    资本性支出",{"v":16,"d":"16.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":579.150312,"d":"579.15"},"    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":1595.475532,"d":"1,595.48"},"本年支出合计",{"v":1595.475532,"d":"1,595.48"},"本年支出合计",{"v":1595.475532,"d":"1,595.48"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":73,"n_cols":6,"rows_kept":73,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},{"v":1329.475532,"d":"1,329.48"},{"v":266,"d":"266.00"}]
["042","碑林区东关南街街道办事处",{"v":1595.475532,"d":"1,595.48"},{"v":1329.475532,"d":"1,329.48"},{"v":266,"d":"266.00"}]
["  201","  一般公共服务支出",{"v":520.453344,"d":"520.45"},{"v":434.453344,"d":"434.45"},{"v":86,"d":"86.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":508.453344,"d":"508.45"},{"v":434.453344,"d":"434.45"},{"v":74,"d":"74.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":434.453344,"d":"434.45"},{"v":434.453344,"d":"434.45"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",7.75,7.75,{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":381.120632,"d":"381.12"},{"v":381.120632,"d":"381.12"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":35.994712,"d":"35.99"},{"v":35.994712,"d":"35.99"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.188,"d":"1.19"},{"v":1.188,"d":"1.19"},{"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":74,"d":"74.00"},{"v":0,"d":"0.00"},{"v":74,"d":"74.00"}]
["        ","        政府采购",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["        ","        社会管理及和谐建设",{"v":58,"d":"58.00"},{"v":0,"d":"0.00"},{"v":58,"d":"58.00"}]
["    20111","    纪检监察事务",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["      2011105","      派驻派出机构",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["        ","        纪律审查经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["  207","  文化体育与传媒支出",{"v":73.417256,"d":"73.42"},{"v":53.417256,"d":"53.42"},{"v":20,"d":"20.00"}]
["    20701","    文化",{"v":73.417256,"d":"73.42"},{"v":53.417256,"d":"53.42"},{"v":20,"d":"20.00"}]
["      2070199","      其他文化支出",{"v":73.417256,"d":"73.42"},{"v":53.417256,"d":"53.42"},{"v":20,"d":"20.00"}]
["        ","        商品服务支出（其他）",{"v":0.354048,"d":"0.35"},{"v":0.354048,"d":"0.35"},{"v":0,"d":"0.00"}]
["        ","        文化宣传",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.11,0.11,{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":51.703208,"d":"51.70"},{"v":51.703208,"d":"51.70"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.25,1.25,{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":255.676926,"d":"255.68"},{"v":255.676926,"d":"255.68"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":127.741506,"d":"127.74"},{"v":127.741506,"d":"127.74"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":127.741506,"d":"127.74"},{"v":127.741506,"d":"127.74"},{"v":0,"d":"0.00"}]
["        ","        离退集中发放（事业）",{"v":25.7632,"d":"25.76"},{"v":25.7632,"d":"25.76"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.196,"d":"0.20"},{"v":0.196,"d":"0.20"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",2.25,2.25,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.615228,"d":"6.62"},{"v":6.615228,"d":"6.62"},{"v":0,"d":"0.00"}]
["        ","        财政非统发工资(全额)",{"v":1.128,"d":"1.13"},{"v":1.128,"d":"1.13"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":91.789078,"d":"91.79"},{"v":91.789078,"d":"91.79"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["  210","  医疗卫生与计划生育支出",{"v":114.740446,"d":"114.74"},{"v":114.740446,"d":"114.74"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":114.740446,"d":"114.74"},{"v":114.740446,"d":"114.74"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":114.740446,"d":"114.74"},{"v":114.740446,"d":"114.74"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":111.121058,"d":"111.12"},{"v":111.121058,"d":"111.12"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.135,"d":"0.14"},{"v":0.135,"d":"0.14"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",2.75,2.75,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.734388,"d":"0.73"},{"v":0.734388,"d":"0.73"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":52.037248,"d":"52.04"},{"v":32.037248,"d":"32.04"},{"v":20,"d":"20.00"}]
["    21101","    环境保护管理事务",{"v":52.037248,"d":"52.04"},{"v":32.037248,"d":"32.04"},{"v":20,"d":"20.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":52.037248,"d":"52.04"},{"v":32.037248,"d":"32.04"},{"v":20,"d":"20.00"}]
["        ","        日常办公费",0.75,0.75,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.204864,"d":"0.20"},{"v":0.204864,"d":"0.20"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":31.021384,"d":"31.02"},{"v":31.021384,"d":"31.02"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.061,"d":"0.06"},{"v":0.061,"d":"0.06"},{"v":0,"d":"0.00"}]
["        ","        治污减霾宣传",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        环保绿化",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  212","  城乡社区支出",{"v":579.150312,"d":"579.15"},{"v":439.150312,"d":"439.15"},{"v":140,"d":"140.00"}]
["    21201","    城乡社区管理事务",{"v":579.150312,"d":"579.15"},{"v":439.150312,"d":"439.15"},{"v":140,"d":"140.00"}]
["      2120104","      城管执法",{"v":71.953062,"d":"71.95"},{"v":51.953062,"d":"51.95"},{"v":20,"d":"20.00"}]
["        ","        日常办公费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.033156,"d":"6.03"},{"v":6.033156,"d":"6.03"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":44.845906,"d":"44.85"},{"v":44.845906,"d":"44.85"},{"v":0,"d":"0.00"}]
["        ","        市容环境执法管理",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.074,"d":"0.07"},{"v":0.074,"d":"0.07"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":507.19725,"d":"507.20"},{"v":387.19725,"d":"387.20"},{"v":120,"d":"120.00"}]
["        ","        城市建设与管理",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["        ","        财政统发工资(事业)",{"v":321.32255,"d":"321.32"},{"v":321.32255,"d":"321.32"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.724,"d":"0.72"},{"v":0.724,"d":"0.72"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":17.1507,"d":"17.15"},{"v":17.1507,"d":"17.15"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区东关南街街道办事处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":1595.475532,"d":"1,595.48"},{"v":1329.475532,"d":"1,329.48"},{"v":266,"d":"266.00"}]
["042","碑林区东关南街街道办事处",{"v":1595.475532,"d":"1,595.48"},{"v":1329.475532,"d":"1,329.48"},{"v":266,"d":"266.00"}]
["  301","  工资福利支出",{"v":1161.987236,"d":"1,161.99"},{"v":1161.987236,"d":"1,161.99"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":342.4548,"d":"342.45"},{"v":342.4548,"d":"342.45"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":186.451696,"d":"186.45"},{"v":186.451696,"d":"186.45"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":296.1963,"d":"296.20"},{"v":296.1963,"d":"296.20"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":155.544,"d":"155.54"},{"v":155.544,"d":"155.54"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":52.27702,"d":"52.28"},{"v":52.27702,"d":"52.28"},{"v":0,"d":"0.00"}]
["    30199","    其他工资福利支出",{"v":1.128,"d":"1.13"},{"v":1.128,"d":"1.13"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":389.237096,"d":"389.24"},{"v":139.237096,"d":"139.24"},{"v":250,"d":"250.00"}]
["    30201","    日常办公经费",38.15,26.15,{"v":12,"d":"12.00"}]
["    30207","    邮电费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
["    30214","    租赁费",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":0.342,"d":"0.34"},{"v":0.342,"d":"0.34"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":4.6,"d":"4.60"},{"v":4.6,"d":"4.60"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)",{"v":6.849096,"d":"6.85"},{"v":6.849096,"d":"6.85"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":28.596,"d":"28.60"},{"v":28.596,"d":"28.60"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出",{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},{"v":0,"d":"0.00"}]
["    30242","    专业用车运行维护费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":238,"d":"238.00"},{"v":0,"d":"0.00"},{"v":238,"d":"238.00"}]
["  303","  对个人和家庭的补助",{"v":28.2512,"d":"28.25"},{"v":28.2512,"d":"28.25"},{"v":0,"d":"0.00"}]
["    30302","    退休费",{"v":25.7632,"d":"25.76"},{"v":25.7632,"d":"25.76"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",0.84,0.84,{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":1.521,"d":"1.52"},{"v":1.521,"d":"1.52"},{"v":0,"d":"0.00"}]
["    30399","    其他对个人和家庭的补助支出",{"v":0.127,"d":"0.13"},{"v":0.127,"d":"0.13"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["    31002","    办公设备购置",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]

{"sheet":"一般公共预算基本支出明细表7(功能科目)","index":8,"n_rows":27,"n_cols":6,"rows_kept":27,"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"]}
["碑林区东关南街街道办事处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":1329.475532,"d":"1,329.48"},{"v":1190.238436,"d":"1,190.24"},{"v":139.237096,"d":"139.24"}]
["201","一般公共服务支出",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["207","文化体育与传媒支出",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["  20701","  文化",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["    2070199","    其他文化支出",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["208","社会保障和就业支出",{"v":255.676926,"d":"255.68"},{"v":246.811698,"d":"246.81"},{"v":8.865228,"d":"8.87"}]
["  20802","  民政管理事务",{"v":127.741506,"d":"127.74"},{"v":118.876278,"d":"118.88"},{"v":8.865228,"d":"8.87"}]
["    2080299","    其他民政管理事务支出",{"v":127.741506,"d":"127.74"},{"v":118.876278,"d":"118.88"},{"v":8.865228,"d":"8.87"}]
["  20805","  行政事业单位离退休",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["  21007","  计划生育事务",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["    2100799","    其他计划生育事务支出",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["211","节能环保支出",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["  21101","  环境保护管理事务",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["    2110199","    其他环境保护管理事务支出",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["212","城乡社区支出",{"v":439.150312,"d":"439.15"},{"v":366.966456,"d":"366.97"},{"v":72.183856,"d":"72.18"}]
["  21201","  城乡社区管理事务",{"v":439.150312,"d":"439.15"},{"v":366.966456,"d":"366.97"},{"v":72.183856,"d":"72.18"}]
["    2120104","    城管执法",{"v":51.953062,"d":"51.95"},{"v":44.919906,"d":"44.92"},{"v":7.033156,"d":"7.03"}]
["    2120199","    其他城乡社区管理事务支出",{"v":387.19725,"d":"387.20"},{"v":322.04655,"d":"322.05"},{"v":65.1507,"d":"65.15"}]

{"sheet":"一般公共预算基本支出明细表8(经济科目)","index":9,"n_rows":27,"n_cols":6,"rows_kept":27,"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"]}
["碑林区东关南街街道办事处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":1329.475532,"d":"1,329.48"},{"v":1190.238436,"d":"1,190.24"},{"v":139.237096,"d":"139.24"}]
["201","一般公共服务支出",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":434.453344,"d":"434.45"},{"v":382.308632,"d":"382.31"},{"v":52.144712,"d":"52.14"}]
["207","文化体育与传媒支出",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["  20701","  文化",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["    2070199","    其他文化支出",{"v":53.417256,"d":"53.42"},{"v":51.813208,"d":"51.81"},{"v":1.604048,"d":"1.60"}]
["208","社会保障和就业支出",{"v":255.676926,"d":"255.68"},{"v":246.811698,"d":"246.81"},{"v":8.865228,"d":"8.87"}]
["  20802","  民政管理事务",{"v":127.741506,"d":"127.74"},{"v":118.876278,"d":"118.88"},{"v":8.865228,"d":"8.87"}]
["    2080299","    其他民政管理事务支出",{"v":127.741506,"d":"127.74"},{"v":118.876278,"d":"118.88"},{"v":8.865228,"d":"8.87"}]
["  20805","  行政事业单位离退休",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":127.93542,"d":"127.94"},{"v":127.93542,"d":"127.94"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["  21007","  计划生育事务",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["    2100799","    其他计划生育事务支出",{"v":114.740446,"d":"114.74"},{"v":111.256058,"d":"111.26"},{"v":3.484388,"d":"3.48"}]
["211","节能环保支出",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["  21101","  环境保护管理事务",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["    2110199","    其他环境保护管理事务支出",{"v":32.037248,"d":"32.04"},{"v":31.082384,"d":"31.08"},{"v":0.954864,"d":"0.95"}]
["212","城乡社区支出",{"v":439.150312,"d":"439.15"},{"v":366.966456,"d":"366.97"},{"v":72.183856,"d":"72.18"}]
["  21201","  城乡社区管理事务",{"v":439.150312,"d":"439.15"},{"v":366.966456,"d":"366.97"},{"v":72.183856,"d":"72.18"}]
["    2120104","    城管执法",{"v":51.953062,"d":"51.95"},{"v":44.919906,"d":"44.92"},{"v":7.033156,"d":"7.03"}]
["    2120199","    其他城乡社区管理事务支出",{"v":387.19725,"d":"387.20"},{"v":322.04655,"d":"322.05"},{"v":65.1507,"d":"65.15"}]

{"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"]}
["碑林区东关南街街道办事处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":27,"n_cols":4,"rows_kept":27,"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",{"v":266,"d":"266.00"}]
["042001","东关南（政府办公厅）",{"v":86,"d":"86.00"}]
[null,"  购置",{"v":16,"d":"16.00"}]
["  ","    政府采购",{"v":16,"d":"16.00"}]
[null,"  其他商品和服务类项目",{"v":58,"d":"58.00"}]
["  ","    社会管理及和谐建设",{"v":58,"d":"58.00"}]
[null,"  业务费（项目）",{"v":12,"d":"12.00"}]
["  ","    纪律审查经费",{"v":12,"d":"12.00"}]
["042003","东关南（文化）",{"v":20,"d":"20.00"}]
[null,"  宣传、活动",{"v":20,"d":"20.00"}]
["  ","    文化宣传",{"v":20,"d":"20.00"}]
["042005","东关南（环境保护）",{"v":20,"d":"20.00"}]
[null,"  社会事业发展",{"v":10,"d":"10.00"}]
["  ","    环保绿化",{"v":10,"d":"10.00"}]
[null,"  宣传、活动",{"v":10,"d":"10.00"}]
["  ","    治污减霾宣传",{"v":10,"d":"10.00"}]
["042006","东关南（城乡社区）",{"v":120,"d":"120.00"}]
[null,"  社会事业发展",{"v":120,"d":"120.00"}]
["  ","    城市建设与管理",{"v":120,"d":"120.00"}]
["042007","东关南（城管执法）",{"v":20,"d":"20.00"}]
[null,"  执法办案",{"v":20,"d":"20.00"}]
["  ","    市容环境执法管理",{"v":20,"d":"20.00"}]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":13,"n_cols":14,"rows_kept":13,"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":16,"d":"16.00"}]
[{"$nulls":3},"042","碑林区东关南街街道办事处",{"$nulls":7},{"v":16,"d":"16.00"}]
[{"$nulls":3},"  042001","  东关南（政府办公厅）",{"$nulls":7},{"v":16,"d":"16.00"}]
["201","20103","2010302","    ","    政府采购","办公家具",null,"桌椅","20","310","31002","2018-01-01",{"v":0.4,"d":"0.40"}]
["201","20103","2010302","    ","    政府采购","台式计算机",null,"联想","15","310","31002","2018-01-01",{"v":6,"d":"6.00"}]
["201","20103","2010302","    ","    政府采购","便携式计算机",null,"联想","3","310","31002","2018-01-01",{"v":2.4,"d":"2.40"}]
["201","20103","2010302","    ","    政府采购","投影仪",null,"0","1","310","31002","2018-01-01",{"v":7,"d":"7.00"}]
["201","20103","2010302","    ","    政府采购","碎纸机",null,"联想","1","310","31002","2018-01-01",{"v":0.2,"d":"0.20"}]

{"sheet":"三公经费支出预算表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"]}
["碑林区东关南街街道办事处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":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["042","碑林区东关南街街道办事处",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]