{"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":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：碑林区食品药品监督管理局"]
["                    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"]}
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":2065.218222,"d":"2,065.22"}]
["    年初预算安排支出",{"v":2197.218222,"d":"2,197.22"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1971.924562,"d":"1,971.92"}]
["    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":88.13366,"d":"88.13"}]
["    非税收入",{"v":563.3,"d":"563.30"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",5.16]
["      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":700.8,"d":"700.80"}]
["      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":700.8,"d":"700.80"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":211.53833,"d":"211.54"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":563.3,"d":"563.30"},"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":2554.479892,"d":"2,554.48"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":5.5,"d":"5.50"},"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":2766.018222,"d":"2,766.02"},"本年支出合计",{"v":2766.018222,"d":"2,766.02"},"本年支出合计",{"v":2766.018222,"d":"2,766.02"}]

{"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"]}
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},{"v":2197.218222,"d":"2,197.22"},{"v":2197.218222,"d":"2,197.22"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"}]
["088","药品监督碑林分局",{"v":2766.018222,"d":"2,766.02"},{"v":2197.218222,"d":"2,197.22"},{"v":2197.218222,"d":"2,197.22"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"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"]}
[]
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},{"v":2197.218222,"d":"2,197.22"},{"v":2197.218222,"d":"2,197.22"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"}]
["088","药品监督碑林分局",{"v":2766.018222,"d":"2,766.02"},{"v":2197.218222,"d":"2,197.22"},{"v":2197.218222,"d":"2,197.22"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":563.3,"d":"563.30"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"},{"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"]}
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",{"v":2065.218222,"d":"2,065.22"}]
["    年初预算安排支出",{"v":2197.218222,"d":"2,197.22"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1971.924562,"d":"1,971.92"}]
["    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":88.13366,"d":"88.13"}]
["    非税收入",{"v":563.3,"d":"563.30"},"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",5.16]
["      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":700.8,"d":"700.80"}]
["      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":700.8,"d":"700.80"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":211.53833,"d":"211.54"},"    对个人和家庭的补助",{"v":0,"d":"0.00"}]
["      罚没收入",{"v":563.3,"d":"563.30"},"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":2554.479892,"d":"2,554.48"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":0,"d":"0.00"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":5.5,"d":"5.50"},"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":2766.018222,"d":"2,766.02"},"本年支出合计",{"v":2766.018222,"d":"2,766.02"},"本年支出合计",{"v":2766.018222,"d":"2,766.02"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},{"v":2065.218222,"d":"2,065.22"},{"v":700.8,"d":"700.80"}]
["088","药品监督碑林分局",{"v":2766.018222,"d":"2,766.02"},{"v":2065.218222,"d":"2,065.22"},{"v":700.8,"d":"700.80"}]
["  208","  社会保障和就业支出",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["  210","  医疗卫生与计划生育支出",{"v":2554.479892,"d":"2,554.48"},{"v":1853.679892,"d":"1,853.68"},{"v":700.8,"d":"700.80"}]
["    21010","    食品和药品监督管理事务",{"v":2554.479892,"d":"2,554.48"},{"v":1853.679892,"d":"1,853.68"},{"v":700.8,"d":"700.80"}]
["      2101001","      行政运行（食品和药品监督管理事务）",{"v":1064.266308,"d":"1,064.27"},{"v":1064.266308,"d":"1,064.27"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":973.552648,"d":"973.55"},{"v":973.552648,"d":"973.55"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":61.43366,"d":"61.43"},{"v":61.43366,"d":"61.43"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭补助",2.58,2.58,{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":26.7,"d":"26.70"},{"v":26.7,"d":"26.70"},{"v":0,"d":"0.00"}]
["      2101012","      药品事务",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        药品监管项目工作经费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["      2101016","      食品安全事务",{"v":422,"d":"422.00"},{"v":0,"d":"0.00"},{"v":422,"d":"422.00"}]
["        ","        食品检验检测经费",{"v":315,"d":"315.00"},{"v":0,"d":"0.00"},{"v":315,"d":"315.00"}]
["        ","        社区食品安全协管员补贴",5.88,{"v":0,"d":"0.00"},5.88]
["        ","        食品安全监管项目工作经费",101.12,{"v":0,"d":"0.00"},101.12]
["      2101050","      事业运行（食品和药品监督管理事务）",{"v":789.413584,"d":"789.41"},{"v":789.413584,"d":"789.41"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":786.833584,"d":"786.83"},{"v":786.833584,"d":"786.83"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助",2.58,2.58,{"v":0,"d":"0.00"}]
["      2101099","      其他食品和药品监督管理事务支出",{"v":268.8,"d":"268.80"},{"v":0,"d":"0.00"},{"v":268.8,"d":"268.80"}]
["        ","        食品药品监管所标准化建设经费",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["        ","        业务经费",{"v":121,"d":"121.00"},{"v":0,"d":"0.00"},{"v":121,"d":"121.00"}]
["        ","        2018年公共卫生服务补助资金",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["        ","        食品药品违法行为举报奖励专项资金",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
["        ","        动物、农产品及水产品监管经费",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["        ","        业务接待、车辆维护费",{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["药品监督碑林分局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":2766.018222,"d":"2,766.02"},{"v":2065.218222,"d":"2,065.22"},{"v":700.8,"d":"700.80"}]
["088","药品监督碑林分局",{"v":2766.018222,"d":"2,766.02"},{"v":2065.218222,"d":"2,065.22"},{"v":700.8,"d":"700.80"}]
["  301","  工资福利支出",{"v":1971.924562,"d":"1,971.92"},{"v":1971.924562,"d":"1,971.92"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":531.243,"d":"531.24"},{"v":531.243,"d":"531.24"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":389.392732,"d":"389.39"},{"v":389.392732,"d":"389.39"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":559.88665,"d":"559.89"},{"v":559.88665,"d":"559.89"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",198.78,198.78,{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":81.08385,"d":"81.08"},{"v":81.08385,"d":"81.08"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":788.93366,"d":"788.93"},{"v":88.13366,"d":"88.13"},{"v":700.8,"d":"700.80"}]
["    30201","    日常办公经费",{"v":102.7,"d":"102.70"},{"v":26.7,"d":"26.70"},{"v":76,"d":"76.00"}]
["    30202","    印刷费",{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"}]
["    30205","    水费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    30206","    电费",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["    30207","    邮电费",{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":3.5,"d":"3.50"}]
["    30209","    物业管理费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["    30226","    劳务费",{"v":16,"d":"16.00"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
["    30229","    福利费",{"v":0.6408,"d":"0.64"},{"v":0.6408,"d":"0.64"},{"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(单位缴纳)",{"v":10.62486,"d":"10.62"},{"v":10.62486,"d":"10.62"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":47.868,"d":"47.87"},{"v":47.868,"d":"47.87"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":553.8,"d":"553.80"},{"v":0,"d":"0.00"},{"v":553.8,"d":"553.80"}]
["  303","  对个人和家庭的补助",5.16,5.16,{"v":0,"d":"0.00"}]
["    30309","    奖励金",5.16,5.16,{"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"]}
["药品监督碑林分局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":2065.218222,"d":"2,065.22"},{"v":1977.084562,"d":"1,977.08"},{"v":88.13366,"d":"88.13"}]
["208","社会保障和就业支出",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":1853.679892,"d":"1,853.68"},{"v":1765.546232,"d":"1,765.55"},{"v":88.13366,"d":"88.13"}]
["  21010","  食品和药品监督管理事务",{"v":1853.679892,"d":"1,853.68"},{"v":1765.546232,"d":"1,765.55"},{"v":88.13366,"d":"88.13"}]
["    2101001","    行政运行（食品和药品监督管理事务）",{"v":1064.266308,"d":"1,064.27"},{"v":976.132648,"d":"976.13"},{"v":88.13366,"d":"88.13"}]
["    2101050","    事业运行（食品和药品监督管理事务）",{"v":789.413584,"d":"789.41"},{"v":789.413584,"d":"789.41"},{"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":21,"n_cols":6,"rows_kept":21,"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"]}
["药品监督碑林分局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":2065.218222,"d":"2,065.22"},{"v":1977.084562,"d":"1,977.08"},{"v":88.13366,"d":"88.13"}]
["301","工资福利支出",{"v":1971.924562,"d":"1,971.92"},{"v":1971.924562,"d":"1,971.92"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":531.243,"d":"531.24"},{"v":531.243,"d":"531.24"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":389.392732,"d":"389.39"},{"v":389.392732,"d":"389.39"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":559.88665,"d":"559.89"},{"v":559.88665,"d":"559.89"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",198.78,198.78,{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":211.53833,"d":"211.54"},{"v":211.53833,"d":"211.54"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":81.08385,"d":"81.08"},{"v":81.08385,"d":"81.08"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":88.13366,"d":"88.13"},{"v":0,"d":"0.00"},{"v":88.13366,"d":"88.13"}]
["  30201","  日常办公经费",{"v":26.7,"d":"26.70"},{"v":0,"d":"0.00"},{"v":26.7,"d":"26.70"}]
["  30229","  福利费",{"v":0.6408,"d":"0.64"},{"v":0,"d":"0.00"},{"v":0.6408,"d":"0.64"}]
["  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":10.62486,"d":"10.62"},{"v":0,"d":"0.00"},{"v":10.62486,"d":"10.62"}]
["  30239","  其他交通费",{"v":47.868,"d":"47.87"},{"v":0,"d":"0.00"},{"v":47.868,"d":"47.87"}]
["303","对个人和家庭的补助",5.16,5.16,{"v":0,"d":"0.00"}]
["  30309","  奖励金",5.16,5.16,{"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"]}
["药品监督碑林分局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":21,"n_cols":4,"rows_kept":21,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["药品监督碑林分局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":700.8,"d":"700.80"}]
["088001","药品监督碑林分局",{"v":700.8,"d":"700.80"}]
[null,"  其他商品和服务类项目",547.92]
["  ","    2018年公共卫生服务补助资金",{"v":5.5,"d":"5.50"}]
["  ","    动物、农产品及水产品监管经费",{"v":16,"d":"16.00"}]
["  ","    食品安全监管项目工作经费",101.12]
["  ","    食品检验检测经费",{"v":315,"d":"315.00"}]
["  ","    食品药品监管所标准化建设经费",{"v":100,"d":"100.00"}]
["  ","    食品药品违法行为举报奖励专项资金",{"v":0.3,"d":"0.30"}]
["  ","    药品监管项目工作经费",{"v":10,"d":"10.00"}]
[null,"  其他项目",5.88]
["  ","    社区食品安全协管员补贴",5.88]
[null,"  三公经费（项目）",{"v":26,"d":"26.00"}]
["  ","    业务接待、车辆维护费",{"v":26,"d":"26.00"}]
[null,"  业务费（项目）",{"v":121,"d":"121.00"}]
["  ","    业务经费",{"v":121,"d":"121.00"}]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":24,"n_cols":14,"rows_kept":24,"merged":[[1,0,1,13],[3,0,3,2],[3,9,3,10]],"flags":["formulas_cached_only"]}
[]
["药品监督碑林分局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},329.83]
[{"$nulls":3},"088","药品监督碑林分局",{"$nulls":7},329.83]
[{"$nulls":3},"088001","  药品监督碑林分局",{"$nulls":7},329.83]
[210,21010,2101012,null,"    药品监管项目工作经费","印刷服务",null,"宣传册","若干",302,30202,"2018-03-01",{"v":3,"d":"3.00"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","台式计算机",null,"联想",10,302,30201,"2018-02-15",{"v":4,"d":"4.00"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","空调机",null,"美的",2,302,30201,"2018-04-20",{"v":0.5,"d":"0.50"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","办公家具",null,"办公桌",2,302,30201,"2018-04-20",{"v":0.2,"d":"0.20"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","办公家具",null,"办公椅",2,302,30201,"2018-04-20",0.04]
[210,21010,2101016,null,"    食品安全监管项目工作经费","办公家具",null,"文件柜",3,302,30201,"2018-04-20",0.21]
[210,21010,2101016,null,"    食品安全监管项目工作经费","办公家具",null,"沙发",5,302,30201,"2018-04-20",{"v":0.6,"d":"0.60"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","食品药品监督设备",null,"执法记录仪",40,302,30201,"2018-06-22",{"v":8,"d":"8.00"}]
[210,21010,2101016,null,"    食品安全监管项目工作经费","印刷服务",null,"办公资料","若干",302,30202,"2018-07-01",{"v":5,"d":"5.00"}]
[210,21010,2101016,null,"    食品检验检测经费","检验检疫设备",null,"检测设备",3,302,30201,"2018-09-23",{"v":6,"d":"6.00"}]
["210","21010","2101016",null,"    食品检验检测经费","信息技术咨询服务",null,"食品检验检测服务","不限",302,30299,"2018-04-10",{"v":300,"d":"300.00"}]
[210,21010,"2101099",null,"    食品药品监管所标准化建设经费","办公家具",null,"办公桌",3,302,30201,"2018-08-01",{"v":0.3,"d":"0.30"}]
[210,21010,"2101099",null,"    食品药品监管所标准化建设经费","办公家具",null,"办公椅",3,302,30201,"2018-08-01",0.06]
[210,21010,"2101099",null,"    食品药品监管所标准化建设经费","空调机",null,"美的",4,302,30201,"2018-06-10",{"v":1,"d":"1.00"}]
[210,21010,"2101099",null,"    食品药品监管所标准化建设经费","办公家具",null,"文件柜",6,302,30201,"2018-08-01",0.42]
[210,21010,"2101099",null,"    食品药品监管所标准化建设经费","多功能一体机",null,"惠普",2,302,30201,"2018-09-28",{"v":0.5,"d":"0.50"}]

{"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"]}
["药品监督碑林分局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":28.3,"d":"28.30"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":27.3,"d":"27.30"},{"v":0,"d":"0.00"},{"v":27.3,"d":"27.30"}]
["088","药品监督碑林分局",{"v":28.3,"d":"28.30"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":27.3,"d":"27.30"},{"v":0,"d":"0.00"},{"v":27.3,"d":"27.30"}]