{"text_format":"3","workbook":"xls","n_sheets":15,"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","Sheet2"],"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：碑林区长安路街道办事处"]
["                    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":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"]}
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},"一、一般公共服务支出",{"v":462.138048,"d":"462.14"},"一、基本支出",{"v":1367.349776,"d":"1,367.35"}]
["    年初预算安排支出",{"v":1323.349776,"d":"1,323.35"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1196.651752,"d":"1,196.65"}]
["    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":152.293024,"d":"152.29"}]
["    非税收入",{"v":264,"d":"264.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":18.405,"d":"18.41"}]
["      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":220,"d":"220.00"}]
["      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":221,"d":"221.00"},"七、文化体育与传媒支出",{"v":43.0678,"d":"43.07"},"    商品和服务支出",{"v":210,"d":"210.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":255.898734,"d":"255.90"},"    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":89.03741,"d":"89.04"},"    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":23,"d":"23.00"},"十一、节能环保支出",{"v":57.541636,"d":"57.54"},"    资本性支出",{"v":10,"d":"10.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":679.666148,"d":"679.67"},"    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":1587.349776,"d":"1,587.35"},"本年支出合计",{"v":1587.349776,"d":"1,587.35"},"本年支出合计",{"v":1587.349776,"d":"1,587.35"}]

{"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"]}
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},{"v":1323.349776,"d":"1,323.35"},{"v":1323.349776,"d":"1,323.35"},{"v":0,"d":"0.00"},{"v":264,"d":"264.00"},{"v":221,"d":"221.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["037","碑林区长安路街道办事处",{"v":1587.349776,"d":"1,587.35"},{"v":1323.349776,"d":"1,323.35"},{"v":1323.349776,"d":"1,323.35"},{"v":0,"d":"0.00"},{"v":264,"d":"264.00"},{"v":221,"d":"221.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"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"]}
[]
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},{"v":1323.349776,"d":"1,323.35"},{"v":1323.349776,"d":"1,323.35"},{"v":0,"d":"0.00"},{"v":264,"d":"264.00"},{"v":221,"d":"221.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["037","碑林区长安路街道办事处",{"v":1587.349776,"d":"1,587.35"},{"v":1323.349776,"d":"1,323.35"},{"v":1323.349776,"d":"1,323.35"},{"v":0,"d":"0.00"},{"v":264,"d":"264.00"},{"v":221,"d":"221.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"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"]}
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},"一、一般公共服务支出",{"v":462.138048,"d":"462.14"},"一、基本支出",{"v":1367.349776,"d":"1,367.35"}]
["    年初预算安排支出",{"v":1323.349776,"d":"1,323.35"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1196.651752,"d":"1,196.65"}]
["    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":152.293024,"d":"152.29"}]
["    非税收入",{"v":264,"d":"264.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":18.405,"d":"18.41"}]
["      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":220,"d":"220.00"}]
["      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":221,"d":"221.00"},"七、文化体育与传媒支出",{"v":43.0678,"d":"43.07"},"    商品和服务支出",{"v":210,"d":"210.00"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":255.898734,"d":"255.90"},"    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":89.03741,"d":"89.04"},"    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":23,"d":"23.00"},"十一、节能环保支出",{"v":57.541636,"d":"57.54"},"    资本性支出",{"v":10,"d":"10.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":679.666148,"d":"679.67"},"    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":1587.349776,"d":"1,587.35"},"本年支出合计",{"v":1587.349776,"d":"1,587.35"},"本年支出合计",{"v":1587.349776,"d":"1,587.35"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":64,"n_cols":6,"rows_kept":64,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},{"v":1367.349776,"d":"1,367.35"},{"v":220,"d":"220.00"}]
["037","碑林区长安路街道办事处",{"v":1587.349776,"d":"1,587.35"},{"v":1367.349776,"d":"1,367.35"},{"v":220,"d":"220.00"}]
["  201","  一般公共服务支出",{"v":462.138048,"d":"462.14"},{"v":432.138048,"d":"432.14"},{"v":30,"d":"30.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":450.138048,"d":"450.14"},{"v":432.138048,"d":"432.14"},{"v":18,"d":"18.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":432.138048,"d":"432.14"},{"v":432.138048,"d":"432.14"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":37.06626,"d":"37.07"},{"v":37.06626,"d":"37.07"},{"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"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.562,"d":"1.56"},{"v":1.562,"d":"1.56"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":380.509788,"d":"380.51"},{"v":380.509788,"d":"380.51"},{"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":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["        ","        社会管理及和谐建设",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["    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":43.0678,"d":"43.07"},{"v":43.0678,"d":"43.07"},{"v":0,"d":"0.00"}]
["    20701","    文化",{"v":43.0678,"d":"43.07"},{"v":43.0678,"d":"43.07"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化支出",{"v":43.0678,"d":"43.07"},{"v":43.0678,"d":"43.07"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":41.7786,"d":"41.78"},{"v":41.7786,"d":"41.78"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.2892,"d":"0.29"},{"v":0.2892,"d":"0.29"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":255.898734,"d":"255.90"},{"v":255.898734,"d":"255.90"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":126.051544,"d":"126.05"},{"v":126.051544,"d":"126.05"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":126.051544,"d":"126.05"},{"v":126.051544,"d":"126.05"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"}]
["        ","        离退单位发放（事业）",{"v":15.738,"d":"15.74"},{"v":15.738,"d":"15.74"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":100.031352,"d":"100.03"},{"v":100.031352,"d":"100.03"},{"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"}]
["        ","        商品服务支出（其他）",{"v":6.654192,"d":"6.65"},{"v":6.654192,"d":"6.65"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["  210","  医疗卫生与计划生育支出",{"v":89.03741,"d":"89.04"},{"v":89.03741,"d":"89.04"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":89.03741,"d":"89.04"},{"v":89.03741,"d":"89.04"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":89.03741,"d":"89.04"},{"v":89.03741,"d":"89.04"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",2.25,2.25,{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":86.25215,"d":"86.25"},{"v":86.25215,"d":"86.25"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.53526,"d":"0.54"},{"v":0.53526,"d":"0.54"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":57.541636,"d":"57.54"},{"v":57.541636,"d":"57.54"},{"v":0,"d":"0.00"}]
["    21101","    环境保护管理事务",{"v":57.541636,"d":"57.54"},{"v":57.541636,"d":"57.54"},{"v":0,"d":"0.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":57.541636,"d":"57.54"},{"v":57.541636,"d":"57.54"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":55.709068,"d":"55.71"},{"v":55.709068,"d":"55.71"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.332568,"d":"0.33"},{"v":0.332568,"d":"0.33"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":679.666148,"d":"679.67"},{"v":489.666148,"d":"489.67"},{"v":190,"d":"190.00"}]
["    21201","    城乡社区管理事务",{"v":679.666148,"d":"679.67"},{"v":489.666148,"d":"489.67"},{"v":190,"d":"190.00"}]
["      2120104","      城管执法",{"v":86.350964,"d":"86.35"},{"v":66.350964,"d":"66.35"},{"v":20,"d":"20.00"}]
["        ","        日常办公费",1.25,1.25,{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.105,"d":"1.11"},{"v":1.105,"d":"1.11"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":54.368772,"d":"54.37"},{"v":54.368772,"d":"54.37"},{"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"}]
["        ","        商品服务支出（其他）",{"v":9.627192,"d":"9.63"},{"v":9.627192,"d":"9.63"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":593.315184,"d":"593.32"},{"v":423.315184,"d":"423.32"},{"v":170,"d":"170.00"}]
["        ","        办公设备购置",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        商品服务支出（其他）",{"v":24.788352,"d":"24.79"},{"v":24.788352,"d":"24.79"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":43,"d":"43.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"}]
["        ","        城市建设与管理",{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"}]
["        ","        财政统发工资(事业)",{"v":347.026832,"d":"347.03"},{"v":347.026832,"d":"347.03"},{"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"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区长安路街道办事处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":1587.349776,"d":"1,587.35"},{"v":1367.349776,"d":"1,367.35"},{"v":220,"d":"220.00"}]
["037","碑林区长安路街道办事处",{"v":1587.349776,"d":"1,587.35"},{"v":1367.349776,"d":"1,367.35"},{"v":220,"d":"220.00"}]
["  301","  工资福利支出",{"v":1196.651752,"d":"1,196.65"},{"v":1196.651752,"d":"1,196.65"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":343.0512,"d":"343.05"},{"v":343.0512,"d":"343.05"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":191.226292,"d":"191.23"},{"v":191.226292,"d":"191.23"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":310.91275,"d":"310.91"},{"v":310.91275,"d":"310.91"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":162.828,"d":"162.83"},{"v":162.828,"d":"162.83"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":57.65832,"d":"57.66"},{"v":57.65832,"d":"57.66"},{"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":362.293024,"d":"362.29"},{"v":152.293024,"d":"152.29"},{"v":210,"d":"210.00"}]
["    30201","    日常办公经费",{"v":42,"d":"42.00"},{"v":30,"d":"30.00"},{"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",9.24,9.24,{"v":0,"d":"0.00"}]
["    30229","    福利费",0.36,0.36,{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费",{"v":4.8,"d":"4.80"},{"v":4.8,"d":"4.80"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)",{"v":6.861024,"d":"6.86"},{"v":6.861024,"d":"6.86"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":29.532,"d":"29.53"},{"v":29.532,"d":"29.53"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出",{"v":43,"d":"43.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"}]
["    30242","    专业用车运行维护费",{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":198,"d":"198.00"},{"v":0,"d":"0.00"},{"v":198,"d":"198.00"}]
["  303","  对个人和家庭的补助",{"v":18.405,"d":"18.41"},{"v":18.405,"d":"18.41"},{"v":0,"d":"0.00"}]
["    30302","    退休费",{"v":15.738,"d":"15.74"},{"v":15.738,"d":"15.74"},{"v":0,"d":"0.00"}]
["    30305","    生活补助",0.36,0.36,{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":2.307,"d":"2.31"},{"v":2.307,"d":"2.31"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    31002","    办公设备购置",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]

{"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"]}
["碑林区长安路街道办事处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":1367.349776,"d":"1,367.35"},{"v":1215.056752,"d":"1,215.06"},{"v":152.293024,"d":"152.29"}]
["201","一般公共服务支出",{"v":432.138048,"d":"432.14"},{"v":382.071788,"d":"382.07"},{"v":50.06626,"d":"50.07"}]
["  20103","  政府办公厅（室）及相关机构事务",{"v":432.138048,"d":"432.14"},{"v":382.071788,"d":"382.07"},{"v":50.06626,"d":"50.07"}]
["    2010301","    行政运行（政府办公厅（室）及相关机构事务）",{"v":432.138048,"d":"432.14"},{"v":382.071788,"d":"382.07"},{"v":50.06626,"d":"50.07"}]
["207","文化体育与传媒支出",{"v":43.0678,"d":"43.07"},{"v":41.7786,"d":"41.78"},{"v":1.2892,"d":"1.29"}]
["  20701","  文化",{"v":43.0678,"d":"43.07"},{"v":41.7786,"d":"41.78"},{"v":1.2892,"d":"1.29"}]
["    2070199","    其他文化支出",{"v":43.0678,"d":"43.07"},{"v":41.7786,"d":"41.78"},{"v":1.2892,"d":"1.29"}]
["208","社会保障和就业支出",{"v":255.898734,"d":"255.90"},{"v":246.744542,"d":"246.74"},{"v":9.154192,"d":"9.15"}]
["  20802","  民政管理事务",{"v":126.051544,"d":"126.05"},{"v":116.897352,"d":"116.90"},{"v":9.154192,"d":"9.15"}]
["    2080299","    其他民政管理事务支出",{"v":126.051544,"d":"126.05"},{"v":116.897352,"d":"116.90"},{"v":9.154192,"d":"9.15"}]
["  20805","  行政事业单位离退休",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":89.03741,"d":"89.04"},{"v":86.25215,"d":"86.25"},{"v":2.78526,"d":"2.79"}]
["  21007","  计划生育事务",{"v":89.03741,"d":"89.04"},{"v":86.25215,"d":"86.25"},{"v":2.78526,"d":"2.79"}]
["    2100799","    其他计划生育事务支出",{"v":89.03741,"d":"89.04"},{"v":86.25215,"d":"86.25"},{"v":2.78526,"d":"2.79"}]
["211","节能环保支出",{"v":57.541636,"d":"57.54"},{"v":55.709068,"d":"55.71"},{"v":1.832568,"d":"1.83"}]
["  21101","  环境保护管理事务",{"v":57.541636,"d":"57.54"},{"v":55.709068,"d":"55.71"},{"v":1.832568,"d":"1.83"}]
["    2110199","    其他环境保护管理事务支出",{"v":57.541636,"d":"57.54"},{"v":55.709068,"d":"55.71"},{"v":1.832568,"d":"1.83"}]
["212","城乡社区支出",{"v":489.666148,"d":"489.67"},{"v":402.500604,"d":"402.50"},{"v":87.165544,"d":"87.17"}]
["  21201","  城乡社区管理事务",{"v":489.666148,"d":"489.67"},{"v":402.500604,"d":"402.50"},{"v":87.165544,"d":"87.17"}]
["    2120104","    城管执法",{"v":66.350964,"d":"66.35"},{"v":55.473772,"d":"55.47"},{"v":10.877192,"d":"10.88"}]
["    2120199","    其他城乡社区管理事务支出",{"v":423.315184,"d":"423.32"},{"v":347.026832,"d":"347.03"},{"v":76.288352,"d":"76.29"}]

{"sheet":"一般公共预算基本支出明细表8（经济科目）","index":9,"n_rows":28,"n_cols":6,"rows_kept":28,"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"]}
["碑林区长安路街道办事处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":1367.349776,"d":"1,367.35"},{"v":1215.056752,"d":"1,215.06"},{"v":152.293024,"d":"152.29"}]
["301","工资福利支出",{"v":1196.651752,"d":"1,196.65"},{"v":1196.651752,"d":"1,196.65"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":343.0512,"d":"343.05"},{"v":343.0512,"d":"343.05"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":191.226292,"d":"191.23"},{"v":191.226292,"d":"191.23"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":310.91275,"d":"310.91"},{"v":310.91275,"d":"310.91"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":162.828,"d":"162.83"},{"v":162.828,"d":"162.83"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":129.84719,"d":"129.85"},{"v":129.84719,"d":"129.85"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":57.65832,"d":"57.66"},{"v":57.65832,"d":"57.66"},{"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":152.293024,"d":"152.29"},{"v":0,"d":"0.00"},{"v":152.293024,"d":"152.29"}]
["  30201","  日常办公经费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["  30207","  邮电费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["  30214","  租赁费",9.24,{"v":0,"d":"0.00"},9.24]
["  30229","  福利费",0.36,{"v":0,"d":"0.00"},0.36]
["  30231","  公务用车运行维护费",{"v":4.8,"d":"4.80"},{"v":0,"d":"0.00"},{"v":4.8,"d":"4.80"}]
["  30233","  工会经费(单位缴纳)",{"v":6.861024,"d":"6.86"},{"v":0,"d":"0.00"},{"v":6.861024,"d":"6.86"}]
["  30239","  其他交通费",{"v":29.532,"d":"29.53"},{"v":0,"d":"0.00"},{"v":29.532,"d":"29.53"}]
["  30241","  商品服务支出",{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":43,"d":"43.00"}]
["  30242","  专业用车运行维护费",{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"}]
["303","对个人和家庭的补助",{"v":18.405,"d":"18.41"},{"v":18.405,"d":"18.41"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":15.738,"d":"15.74"},{"v":15.738,"d":"15.74"},{"v":0,"d":"0.00"}]
["  30305","  生活补助",0.36,0.36,{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":2.307,"d":"2.31"},{"v":2.307,"d":"2.31"},{"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"]}
["碑林区长安路街道办事处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":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":220,"d":"220.00"}]
["037001","长安路（政府办公厅）",{"v":30,"d":"30.00"}]
[null,"  其他商品和服务类项目",{"v":18,"d":"18.00"}]
["  ","    社会管理及和谐建设",{"v":18,"d":"18.00"}]
[null,"  业务费（项目）",{"v":12,"d":"12.00"}]
["  ","    纪律审查经费",{"v":12,"d":"12.00"}]
["037006","长安路（城乡社区）",{"v":170,"d":"170.00"}]
[null,"  购置",{"v":10,"d":"10.00"}]
["  ","    办公设备购置",{"v":10,"d":"10.00"}]
[null,"  社会事业发展",{"v":160,"d":"160.00"}]
["  ","    城市建设与管理",{"v":160,"d":"160.00"}]
["037007","长安路（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":15,"n_cols":14,"rows_kept":15,"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":10,"d":"10.00"}]
[{"$nulls":3},"037","碑林区长安路街道办事处",{"$nulls":7},{"v":10,"d":"10.00"}]
[{"$nulls":3},"  037006","  长安路（城乡社区）",{"$nulls":7},{"v":10,"d":"10.00"}]
["212","21201","2120199","    ","    办公设备购置","打印机",null,"EPSON","2","310","31002","2018-03-01",0.36]
["212","21201","2120199","    ","    办公设备购置","台式计算机",null,"联想4200","10","310","31002","2018-03-01",{"v":4.5,"d":"4.50"}]
["212","21201","2120199","    ","    办公设备购置","打印机",null,"HP1020","2","310","31002","2018-03-01",{"v":0.3,"d":"0.30"}]
["212","21201","2120199","    ","    办公设备购置","办公家具",null,"五节柜","10","310","31002","2018-03-01",0.95]
["212","21201","2120199","    ","    办公设备购置","摄像机",null,"索尼Ax40","1","310","31002","2018-03-01",0.79]
["212","21201","2120199","    ","    办公设备购置","打印机",null,"HPM128FP","2","310","31002","2018-03-01",{"v":0.4,"d":"0.40"}]
["212","21201","2120199","    ","    办公设备购置","空调机",null,"美的1.5P","10","310","31002","2018-03-01",{"v":2.7,"d":"2.70"}]

{"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"]}
["碑林区长安路街道办事处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":9.8,"d":"9.80"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["037","碑林区长安路街道办事处",{"v":9.8,"d":"9.80"},{"v":0,"d":"0.00"},{"v":2.8,"d":"2.80"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]

{"sheet":"Sheet2","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}