{"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,"merged":[[1,0,1,31]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算公开报表"]
[]
["                    部门名称：碑林区城中村（棚户区）改造办公室"]
["                    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"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":638.296572,"d":"638.30"}]
["    年初预算安排支出",{"v":603.296572,"d":"603.30"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":432.498548,"d":"432.50"}]
["    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":180.327624,"d":"180.33"}]
["    非税收入",{"v":175,"d":"175.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":25.4704,"d":"25.47"}]
["      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":140,"d":"140.00"}]
["      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":120,"d":"120.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":71.25164,"d":"71.25"},"    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":175,"d":"175.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":20,"d":"20.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":707.044932,"d":"707.04"},"    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":778.296572,"d":"778.30"},"本年支出合计",{"v":778.296572,"d":"778.30"},"本年支出合计",{"v":778.296572,"d":"778.30"}]

{"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"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},{"v":603.296572,"d":"603.30"},{"v":603.296572,"d":"603.30"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["082","城（棚）改办",{"v":778.296572,"d":"778.30"},{"v":603.296572,"d":"603.30"},{"v":603.296572,"d":"603.30"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"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"]}
[]
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},{"v":603.296572,"d":"603.30"},{"v":603.296572,"d":"603.30"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["082","城（棚）改办",{"v":778.296572,"d":"778.30"},{"v":603.296572,"d":"603.30"},{"v":603.296572,"d":"603.30"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"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"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":638.296572,"d":"638.30"}]
["    年初预算安排支出",{"v":603.296572,"d":"603.30"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":432.498548,"d":"432.50"}]
["    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":180.327624,"d":"180.33"}]
["    非税收入",{"v":175,"d":"175.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":25.4704,"d":"25.47"}]
["      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":140,"d":"140.00"}]
["      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":120,"d":"120.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":71.25164,"d":"71.25"},"    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":175,"d":"175.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":20,"d":"20.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":707.044932,"d":"707.04"},"    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":778.296572,"d":"778.30"},"本年支出合计",{"v":778.296572,"d":"778.30"},"本年支出合计",{"v":778.296572,"d":"778.30"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},{"v":638.296572,"d":"638.30"},{"v":140,"d":"140.00"}]
["082","城（棚）改办",{"v":778.296572,"d":"778.30"},{"v":638.296572,"d":"638.30"},{"v":140,"d":"140.00"}]
["  208","  社会保障和就业支出",{"v":71.25164,"d":"71.25"},{"v":71.25164,"d":"71.25"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["        ","        离退集中发放（事业）",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":707.044932,"d":"707.04"},{"v":567.044932,"d":"567.04"},{"v":140,"d":"140.00"}]
["    21201","    城乡社区管理事务",{"v":587.044932,"d":"587.04"},{"v":567.044932,"d":"567.04"},{"v":20,"d":"20.00"}]
["      2120101","      行政运行（城乡社区管理事务）",{"v":231.690152,"d":"231.69"},{"v":231.690152,"d":"231.69"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":211.362528,"d":"211.36"},{"v":211.362528,"d":"211.36"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":20.327624,"d":"20.33"},{"v":20.327624,"d":"20.33"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":355.35478,"d":"355.35"},{"v":335.35478,"d":"335.35"},{"v":20,"d":"20.00"}]
["        ","        其他商品和服务支出（返还）",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.084,"d":"1.08"},{"v":1.084,"d":"1.08"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":172.82798,"d":"172.83"},{"v":172.82798,"d":"172.83"},{"v":0,"d":"0.00"}]
["        ","        政府采购",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        三公经费（返还）",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":8.5,"d":"8.50"},{"v":8.5,"d":"8.50"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.4428,"d":"1.44"},{"v":1.4428,"d":"1.44"},{"v":0,"d":"0.00"}]
["    21299","    其他城乡社区支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["      2129999","      其他城乡社区支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["        ","        撤村新建社区无形改造工作清产核资项目",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":778.296572,"d":"778.30"},{"v":638.296572,"d":"638.30"},{"v":140,"d":"140.00"}]
["082","城（棚）改办",{"v":778.296572,"d":"778.30"},{"v":638.296572,"d":"638.30"},{"v":140,"d":"140.00"}]
["  301","  工资福利支出",{"v":432.498548,"d":"432.50"},{"v":432.498548,"d":"432.50"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":131.4612,"d":"131.46"},{"v":131.4612,"d":"131.46"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":82.912424,"d":"82.91"},{"v":82.912424,"d":"82.91"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":108.1086,"d":"108.11"},{"v":108.1086,"d":"108.11"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":40.686,"d":"40.69"},{"v":40.686,"d":"40.69"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":21.022284,"d":"21.02"},{"v":21.022284,"d":"21.02"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":300.327624,"d":"300.33"},{"v":180.327624,"d":"180.33"},{"v":120,"d":"120.00"}]
["    30201","    日常办公经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费",{"v":0.1224,"d":"0.12"},{"v":0.1224,"d":"0.12"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":2.3,"d":"2.30"},{"v":2.3,"d":"2.30"},{"v":0,"d":"0.00"}]
["    30233","    工会经费",{"v":2.629224,"d":"2.63"},{"v":2.629224,"d":"2.63"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":15.276,"d":"15.28"},{"v":15.276,"d":"15.28"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["  303","  对个人和家庭的补助",{"v":25.4704,"d":"25.47"},{"v":25.4704,"d":"25.47"},{"v":0,"d":"0.00"}]
["    30302","    退休费",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",{"v":1.1988,"d":"1.20"},{"v":1.1988,"d":"1.20"},{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":1.328,"d":"1.33"},{"v":1.328,"d":"1.33"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    31002","    办公设备购置",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"一般公共预算基本支出明细表7（功能科目）","index":8,"n_rows":15,"n_cols":6,"rows_kept":15,"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"]}
["碑林区城中村改造办公室(棚户区改造办公室市场建设服务中心)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":638.296572,"d":"638.30"},{"v":457.968948,"d":"457.97"},{"v":180.327624,"d":"180.33"}]
["208","社会保障和就业支出",{"v":71.25164,"d":"71.25"},{"v":71.25164,"d":"71.25"},{"v":0,"d":"0.00"}]
["  20802","  民政管理事务",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["    2080299","    其他民政管理事务支出",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["212","城乡社区支出",{"v":567.044932,"d":"567.04"},{"v":386.717308,"d":"386.72"},{"v":180.327624,"d":"180.33"}]
["  21201","  城乡社区管理事务",{"v":567.044932,"d":"567.04"},{"v":386.717308,"d":"386.72"},{"v":180.327624,"d":"180.33"}]
["    2120101","    行政运行（城乡社区管理事务）",{"v":231.690152,"d":"231.69"},{"v":211.362528,"d":"211.36"},{"v":20.327624,"d":"20.33"}]
["    2120199","    其他城乡社区管理事务支出",{"v":335.35478,"d":"335.35"},{"v":175.35478,"d":"175.35"},{"v":160,"d":"160.00"}]

{"sheet":"一般公共预算基本支出明细表8（经济科目）","index":9,"n_rows":24,"n_cols":6,"rows_kept":24,"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"]}
["碑林区城中村改造办公室(棚户区改造办公室市场建设服务中心)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":638.296572,"d":"638.30"},{"v":457.968948,"d":"457.97"},{"v":180.327624,"d":"180.33"}]
["301","工资福利支出",{"v":432.498548,"d":"432.50"},{"v":432.498548,"d":"432.50"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":131.4612,"d":"131.46"},{"v":131.4612,"d":"131.46"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":82.912424,"d":"82.91"},{"v":82.912424,"d":"82.91"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":108.1086,"d":"108.11"},{"v":108.1086,"d":"108.11"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":40.686,"d":"40.69"},{"v":40.686,"d":"40.69"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":48.30804,"d":"48.31"},{"v":48.30804,"d":"48.31"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":21.022284,"d":"21.02"},{"v":21.022284,"d":"21.02"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":180.327624,"d":"180.33"},{"v":0,"d":"0.00"},{"v":180.327624,"d":"180.33"}]
["  30201","  日常办公经费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["  30229","  福利费",{"v":0.1224,"d":"0.12"},{"v":0,"d":"0.00"},{"v":0.1224,"d":"0.12"}]
["  30231","  公务用车运行维护费",{"v":2.3,"d":"2.30"},{"v":0,"d":"0.00"},{"v":2.3,"d":"2.30"}]
["  30233","  工会经费(单位缴纳)",{"v":2.629224,"d":"2.63"},{"v":0,"d":"0.00"},{"v":2.629224,"d":"2.63"}]
["  30239","  其他交通费",{"v":15.276,"d":"15.28"},{"v":0,"d":"0.00"},{"v":15.276,"d":"15.28"}]
["  30241","  商品服务支出",{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["303","对个人和家庭的补助",{"v":25.4704,"d":"25.47"},{"v":25.4704,"d":"25.47"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":22.9436,"d":"22.94"},{"v":22.9436,"d":"22.94"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",{"v":1.1988,"d":"1.20"},{"v":1.1988,"d":"1.20"},{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":1.328,"d":"1.33"},{"v":1.328,"d":"1.33"},{"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"]}
["碑林区城中村改造办公室(棚户区改造办公室市场建设服务中心)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":11,"n_cols":4,"rows_kept":11,"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":140,"d":"140.00"}]
["082001","城改办本级",{"v":140,"d":"140.00"}]
[null,"  购置",{"v":20,"d":"20.00"}]
["  ","    政府采购",{"v":20,"d":"20.00"}]
[null,"  社会事业发展",{"v":120,"d":"120.00"}]
["  ","    撤村新建社区无形改造工作清产核资项目",{"v":120,"d":"120.00"}]

{"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":[[0,0,1,13],[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":20,"d":"20.00"}]
[{"$nulls":3},"082","碑林区城中村改造办公室(棚户区改造办公室市场建设服务中心)",{"$nulls":7},{"v":20,"d":"20.00"}]
[{"$nulls":3},"  082001","  城改办本级",{"$nulls":7},{"v":20,"d":"20.00"}]
["212","21201","2120199","    ","    政府采购","硒鼓",null,"惠普三星","50","310","31002","2018-11-02",{"v":6,"d":"6.00"}]
["212","21201","2120199","    ","    政府采购","专用设备租赁、维护服务",null,"个体","1","302","30299","2018-11-02",{"v":1.7,"d":"1.70"}]
["212","21201","2120199","    ","    政府采购","办公家具",null,"鼎盛","34","310","31002","2018-11-02",{"v":8.5,"d":"8.50"}]
["212","21201","2120199","    ","    政府采购","台式计算机",null,"联想","4","310","31002","2018-11-02",{"v":2,"d":"2.00"}]
["212","21201","2120199","    ","    政府采购","空调机",null,"格力","4","310","31002","2018-11-02",{"v":1.8,"d":"1.80"}]

{"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"]}
["碑林区城中村改造办公室（棚户区改造办公室市场建设服务中心）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":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["082","城（棚）改办",{"v":3.8,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]