{"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：碑林区机关事务管理局"]
["                    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"]}
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},"一、一般公共服务支出",{"v":1886.965504,"d":"1,886.97"},"一、基本支出",{"v":633.649541,"d":"633.65"}]
["    年初预算安排支出",{"v":1944.829541,"d":"1,944.83"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":552.451709,"d":"552.45"}]
["    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":79.219832,"d":"79.22"}]
["    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":1.978,"d":"1.98"}]
["      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":1315.18,"d":"1,315.18"}]
["      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":1315.18,"d":"1,315.18"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":61.864037,"d":"61.86"},"    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":4,"d":"4.00"},"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":1948.829541,"d":"1,948.83"},"本年支出合计",{"v":1948.829541,"d":"1,948.83"},"本年支出合计",{"v":1948.829541,"d":"1,948.83"}]

{"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"]}
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},{"v":1944.829541,"d":"1,944.83"},{"v":1944.829541,"d":"1,944.83"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003","碑林区事务办",{"v":1948.829541,"d":"1,948.83"},{"v":1944.829541,"d":"1,944.83"},{"v":1944.829541,"d":"1,944.83"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"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"]}
[]
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},{"v":1944.829541,"d":"1,944.83"},{"v":1944.829541,"d":"1,944.83"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["003","碑林区事务办",{"v":1948.829541,"d":"1,948.83"},{"v":1944.829541,"d":"1,944.83"},{"v":1944.829541,"d":"1,944.83"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"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"]}
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},"一、一般公共服务支出",{"v":1886.965504,"d":"1,886.97"},"一、基本支出",{"v":633.649541,"d":"633.65"}]
["    年初预算安排支出",{"v":1944.829541,"d":"1,944.83"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":552.451709,"d":"552.45"}]
["    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":79.219832,"d":"79.22"}]
["    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":1.978,"d":"1.98"}]
["      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":1315.18,"d":"1,315.18"}]
["      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":1315.18,"d":"1,315.18"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":61.864037,"d":"61.86"},"    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":4,"d":"4.00"},"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":1948.829541,"d":"1,948.83"},"本年支出合计",{"v":1948.829541,"d":"1,948.83"},"本年支出合计",{"v":1948.829541,"d":"1,948.83"}]

{"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"]}
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},{"v":633.649541,"d":"633.65"},{"v":1315.18,"d":"1,315.18"}]
["003","碑林区事务办",{"v":1948.829541,"d":"1,948.83"},{"v":633.649541,"d":"633.65"},{"v":1315.18,"d":"1,315.18"}]
["  201","  一般公共服务支出",{"v":1886.965504,"d":"1,886.97"},{"v":571.785504,"d":"571.79"},{"v":1315.18,"d":"1,315.18"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":1886.965504,"d":"1,886.97"},{"v":571.785504,"d":"571.79"},{"v":1315.18,"d":"1,315.18"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":561.516656,"d":"561.52"},{"v":561.516656,"d":"561.52"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":480.318824,"d":"480.32"},{"v":480.318824,"d":"480.32"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.978,"d":"1.98"},{"v":1.978,"d":"1.98"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":74.919832,"d":"74.92"},{"v":74.919832,"d":"74.92"},{"v":0,"d":"0.00"}]
["      2010303","      机关服务（政府办公厅（室）及相关机构事务）",{"v":1315.18,"d":"1,315.18"},{"v":0,"d":"0.00"},{"v":1315.18,"d":"1,315.18"}]
["        ","        机关办公区电信代维租赁费",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["        ","        水、电、气、暖能源消耗费",{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"}]
["        ","        机关办公区修缮费",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["        ","        公共机构节能工作经费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["        ","        购买后勤服务物业管理经费",460.48,{"v":0,"d":"0.00"},460.48]
["        ","        购买后勤服务保障经费",{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"}]
[null,"        综合管理费",{"v":147.7,"d":"147.70"},{"v":0,"d":"0.00"},{"v":147.7,"d":"147.70"}]
["      2010399","      其他政府办公厅（室）及相关机构事务支出",{"v":10.268848,"d":"10.27"},{"v":10.268848,"d":"10.27"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":10.268848,"d":"10.27"},{"v":10.268848,"d":"10.27"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区机关事务管理局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":1948.829541,"d":"1,948.83"},{"v":633.649541,"d":"633.65"},{"v":1315.18,"d":"1,315.18"}]
["003","碑林区事务办",{"v":1948.829541,"d":"1,948.83"},{"v":633.649541,"d":"633.65"},{"v":1315.18,"d":"1,315.18"}]
["  301","  工资福利支出",{"v":552.451709,"d":"552.45"},{"v":552.451709,"d":"552.45"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":164.4516,"d":"164.45"},{"v":164.4516,"d":"164.45"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":155.001632,"d":"155.00"},{"v":155.001632,"d":"155.00"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":142.4431,"d":"142.44"},{"v":142.4431,"d":"142.44"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":2.598,"d":"2.60"},{"v":2.598,"d":"2.60"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":26.09334,"d":"26.09"},{"v":26.09334,"d":"26.09"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1394.399832,"d":"1,394.40"},{"v":79.219832,"d":"79.22"},{"v":1315.18,"d":"1,315.18"}]
["    30201","    日常办公经费",{"v":24.3,"d":"24.30"},{"v":4.3,"d":"4.30"},{"v":20,"d":"20.00"}]
["    30229","    福利费",{"v":0.1548,"d":"0.15"},{"v":0.1548,"d":"0.15"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":40.9,"d":"40.90"},{"v":40.9,"d":"40.90"},{"v":0,"d":"0.00"}]
["    30232","    工会经费(财政代扣)",{"v":3.289032,"d":"3.29"},{"v":3.289032,"d":"3.29"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":30.576,"d":"30.58"},{"v":30.576,"d":"30.58"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":1295.18,"d":"1,295.18"},{"v":0,"d":"0.00"},{"v":1295.18,"d":"1,295.18"}]
["  303","  对个人和家庭的补助",{"v":1.978,"d":"1.98"},{"v":1.978,"d":"1.98"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",1.56,1.56,{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":0.418,"d":"0.42"},{"v":0.418,"d":"0.42"},{"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":13,"n_cols":6,"rows_kept":13,"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"]}
["碑林区事务办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":633.649541,"d":"633.65"},{"v":554.429709,"d":"554.43"},{"v":79.219832,"d":"79.22"}]
["201","一般公共服务支出",{"v":571.785504,"d":"571.79"},{"v":492.565672,"d":"492.57"},{"v":79.219832,"d":"79.22"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":571.785504,"d":"571.79"},{"v":492.565672,"d":"492.57"},{"v":79.219832,"d":"79.22"}]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":561.516656,"d":"561.52"},{"v":482.296824,"d":"482.30"},{"v":79.219832,"d":"79.22"}]
["    2010399","    其他政府办公厅（室）及相关机构事务支出",{"v":10.268848,"d":"10.27"},{"v":10.268848,"d":"10.27"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"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"]}
["碑林区事务办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":633.649541,"d":"633.65"},{"v":554.429709,"d":"554.43"},{"v":79.219832,"d":"79.22"}]
["301","工资福利支出",{"v":552.451709,"d":"552.45"},{"v":552.451709,"d":"552.45"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":164.4516,"d":"164.45"},{"v":164.4516,"d":"164.45"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":155.001632,"d":"155.00"},{"v":155.001632,"d":"155.00"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":142.4431,"d":"142.44"},{"v":142.4431,"d":"142.44"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":2.598,"d":"2.60"},{"v":2.598,"d":"2.60"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":61.864037,"d":"61.86"},{"v":61.864037,"d":"61.86"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":26.09334,"d":"26.09"},{"v":26.09334,"d":"26.09"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":79.219832,"d":"79.22"},{"v":0,"d":"0.00"},{"v":79.219832,"d":"79.22"}]
["  30201","  日常办公经费",{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"},{"v":4.3,"d":"4.30"}]
["  30229","  福利费",{"v":0.1548,"d":"0.15"},{"v":0,"d":"0.00"},{"v":0.1548,"d":"0.15"}]
["  30231","  公务用车运行维护费",{"v":40.9,"d":"40.90"},{"v":0,"d":"0.00"},{"v":40.9,"d":"40.90"}]
["  30232","  工会经费(财政代扣)",{"v":3.289032,"d":"3.29"},{"v":0,"d":"0.00"},{"v":3.289032,"d":"3.29"}]
["  30239","  其他交通费",{"v":30.576,"d":"30.58"},{"v":0,"d":"0.00"},{"v":30.576,"d":"30.58"}]
["303","对个人和家庭的补助",{"v":1.978,"d":"1.98"},{"v":1.978,"d":"1.98"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",1.56,1.56,{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":0.418,"d":"0.42"},{"v":0.418,"d":"0.42"},{"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"]}
["碑林区事务办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":19,"n_cols":4,"rows_kept":19,"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":1315.18,"d":"1,315.18"}]
["003001","碑林事务办本级",{"v":1315.18,"d":"1,315.18"}]
[null,"  其他商品和服务类项目",{"v":1079.18,"d":"1,079.18"}]
["  ","    购买后勤服务保障经费",{"v":356,"d":"356.00"}]
["  ","    购买后勤服务物业管理经费",460.48]
["  ","    机关办公区电信代维租赁费",{"v":15,"d":"15.00"}]
["  ","    机关办公区修缮费",{"v":100,"d":"100.00"}]
["  ","    综合管理费",{"v":147.7,"d":"147.70"}]
[null,"  三公经费（项目）",{"v":0,"d":"0.00"}]
["  ","    综合管理2",{"v":0,"d":"0.00"}]
[null,"  宣传、活动",{"v":230,"d":"230.00"}]
["  ","    水、电、气、暖能源消耗费",{"v":230,"d":"230.00"}]
[null,"  业务费（项目）",{"v":6,"d":"6.00"}]
["  ","    公共机构节能工作经费",{"v":6,"d":"6.00"}]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":33,"n_cols":14,"rows_kept":33,"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},547.74]
[{"$nulls":3},"003","碑林区事务办",{"$nulls":7},547.74]
[{"$nulls":3},"  003001","  碑林事务办本级",{"$nulls":7},547.74]
["201","20103","2010303","    ","    购买后勤服务保障经费","社会服务",null,"机关食堂","1","302","30299","2017-12-05",{"v":150,"d":"150.00"}]
["201","20103","2010303","    ","    购买后勤服务物业管理经费","物业、保洁、安保服务",null,"机关大院","1","302","30299","2017-12-06",263.58]
["201","20103","2010303","    ","    机关办公区修缮费","空调电梯维修保养服务",null,"三菱电梯","2","302","30299","2018-05-08",3.36]
["201","20103","2010303","    ","    机关办公区修缮费","灯光音响设备",null,"会议室","1","302","30299","2018-06-08",{"v":4,"d":"4.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","空调电梯维修保养服务",null,"1号楼","1","302","30299","2018-05-21",{"v":4.5,"d":"4.50"}]
["201","20103","2010303","    ","    机关办公区修缮费","水暖管网维修更新工程",null,"机关大院","1","302","30299","2018-08-06",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","水暖管网维修更新工程",null,"机关大院","1","302","30299","2018-07-16",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","工程勘察、设计、监理服务",null,"机关大院","1","302","30299","2018-05-08",{"v":6,"d":"6.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","专用设备租赁、维护服务",null,"机关大院","1","302","30299","2018-07-10",{"v":2,"d":"2.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","环境服务",null,"机关大院","1","302","30299","2018-06-26",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"机关大院","1","302","30299","2018-09-18",{"v":15,"d":"15.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","消防设备",null,"机关大院","1","302","30299","2018-08-08",{"v":4,"d":"4.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"机关大院","1","302","30299","2018-05-02",{"v":8,"d":"8.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","环境服务",null,"机关大院","1","302","30299","2018-06-20",{"v":3.5,"d":"3.50"}]
["201","20103","2010303","    ","    机关办公区修缮费","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"机关大院","1","302","30299","2018-05-22",{"v":20,"d":"20.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"机关食堂","1","302","30299","2018-06-06",{"v":6,"d":"6.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","绿化养护工程及维护",null,"机关大院","1","302","30299","2018-05-16",{"v":6,"d":"6.00"}]
["201","20103","2010303","    ","    机关办公区修缮费","专用设备租赁、维护服务",null,"配电室","1","302","30299","2018-09-10",{"v":4.5,"d":"4.50"}]
["201","20103","2010303","    ","    机关办公区修缮费","污水处理工程",null,"机关大院","1","302","30299","2018-07-10",{"v":3.3,"d":"3.30"}]
["201","20103","2010303","    ","    综合管理费","非办公家具和用品",null,"未定","1","302","30299","2018-03-21",{"v":2,"d":"2.00"}]
["201","20103","2010303","    ","    综合管理费","软件开发设备及升级、维护服务",null,"未定","1","302","30299","2018-03-01",{"v":20,"d":"20.00"}]
["201","20103","2010303","    ","    综合管理费","非办公家具和用品",null,"未定","1","302","30299","2018-04-18",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    综合管理费","被服装置",null,"未定","106","302","30299","2018-05-08",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    综合管理费","办公家具",null,"未定","14","302","30299","2018-03-12",{"v":3,"d":"3.00"}]
["201","20103","2010303","    ","    综合管理费","灯光音响设备",null,"未定","1","302","30299","2018-07-02",{"v":4,"d":"4.00"}]

{"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"]}
["碑林区机关事务管理局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":57.9,"d":"57.90"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":53.9,"d":"53.90"},{"v":0,"d":"0.00"},{"v":53.9,"d":"53.90"}]
["003","碑林区事务办",{"v":57.9,"d":"57.90"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":53.9,"d":"53.90"},{"v":0,"d":"0.00"},{"v":53.9,"d":"53.90"}]