{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","目录","部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","一般公共预算支出（功能科目）","一般公共预算支出（经济科目）","一般公共预算基本支出（功能科目）","一般公共预算基本支出（经济科目）","部门预算政府性基金收支表","部门预算三公经费表","部门预算政府采购表","部门预算专项业务经费支出表"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"merged":[[3,0,3,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
["2019年部门预算公开报表"]
{"$rows_empty":9}
[null,"部门名称：西安市碑林区总工会"]
[null,"保密审查情况：已审查"]
[null,"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],[3,0,3,1]],"flags":["formulas_cached_only"]}
[]
["目录"]
[]
["公开表格",null,"是否空表","公开空表理由 "]
["表1","2019年部门预算收支总表","否"]
[" 表2 ","2019年部门预算收入总表","否"]
["表3","2019年部门预算支出总表","否"]
["表4","2019年部门预算财政拨款收支总表","否"]
[" 表5 ","2019年部门预算一般公共预算支出明细表(按功能分类科目分 )","否"]
["表6","2019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","2019年部门预算一般公共预算基本支出明细表(按功能分类科目分 )","否"]
["表8","2019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","2019年部门预算政府性基金收支表","是","不涉及"]
["  表10 ","2019年部门预算一般公共预算拨款“三公”经费支出预算表","否"]
[" 表11","2019年部门预算政府采购(资产配置、购买服务)预算表","是","不涉及"]
["  表12 ","2019年部门预算专项业务经费支出表","否"]

{"sheet":"部门预算收支总表","index":2,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[]
["2019年部门预算收支总表"]
[{"$nulls":7},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类科目(大类)","预算数","部门预算支出经济分类科目(大类)","预算数","政府预算支出经济分类科目(大类)","预算数"]
["一、部门预算",null,"一、部门预算",null,"一、部门预算",null,"一、部门预算"]
["财政拨款（总计）",{"v":159.784814,"d":"159.78"},"一、一般公共服务支出",{"v":142.332581,"d":"142.33"},"1、基本支出",{"v":146.284814,"d":"146.28"},"1、机关工资福利支出",{"v":137.343594,"d":"137.34"}]
[" 年初预算安排支出",{"v":159.784814,"d":"159.78"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":137.343594,"d":"137.34"},"2、机关商品和服务支出",{"v":22.18802,"d":"22.19"}]
[" 社会保险基金收入",null,"三、国防支出",{"v":0,"d":"0.00"},"  商品和服务支出",{"v":8.68802,"d":"8.69"},"3、机关资本性支出(一)",{"v":0,"d":"0.00"}]
[" 非税收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":0.2532,"d":"0.25"},"4、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["   专项收入",null,"五、教育支出",{"v":0,"d":"0.00"},"2、项目支出",{"v":13.5,"d":"13.50"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":0,"d":"0.00"},"6、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["   专户管理的收费",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"  商品和服务支出",{"v":13.5,"d":"13.50"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",null,"八、社会保障和就业支出",{"v":14.179944,"d":"14.18"},"  对个人和家庭的补助",null,"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"  债务利息及费用支出",null,"9、对个人和家庭的补助",{"v":0.2532,"d":"0.25"}]
["   国有资源(产)有偿使用收入",null,"十、医疗卫生计划生育支出",{"v":3.272289,"d":"3.27"},"  资本性支出(基本建设)",null,"10、对社会保障基金补助",{"v":0,"d":"0.00"}]
["   其他收入",null,"十一、节能环保支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[" 转移性收入",null,"十二、城乡社区支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[" 上级专款",null,"十三、农林水支出",null,"  对企业补助",null,"13、转移性支出"]
[" 政府性基金收入",null,"十四、交通运输支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、资源勘探信息等支出",null,"  其他支出",null,"15、其他支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、自然资源海洋气象等支出"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、国有资本经营预算支出"]
[null,null,"二十三、灾害防治及应急管理支出"]
[null,null,"二十四、预备费"]
[null,null,"二十五、其他支出"]
[null,null,"二十六、转移性支出"]
[null,null,"二十七、债务还本支出"]
[null,null,"二十八、债务付息支出"]
[null,null,"二十九、债务发行费用支出"]
["本年收入合计",159.78,"本年支出合计",159.78,"本年支出合计",159.78,"本年支出总计",159.78]

{"sheet":"部门预算收入总表","index":3,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[0,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,5,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["2019年部门预算收入总表"]
[null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":7},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","上级专款","非税收入","其中："]
[{"$nulls":8},"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":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"$nulls":6},{"v":0,"d":"0.00"}]
["067","碑林区总工会",{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"}]
["  067001","  碑林区总工会本级",{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"}]

{"sheet":"部门预算支出总表","index":4,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[0,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,5,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["2019年部门预算支出总表"]
[null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":7},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","上级专款","非税收入","其中："]
[{"$nulls":8},"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":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"}]
["067","碑林区总工会",{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"}]
["  067001","  碑林区总工会本级",{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"},{"v":159.784814,"d":"159.78"}]

{"sheet":"部门预算财政拨款收支总表","index":5,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[]
["2019年部门预算财政拨款收支总表"]
[{"$nulls":7},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类科目(大类)","预算数","部门预算支出经济分类科目(大类)","预算数","政府预算支出经济分类科目(大类)","预算数"]
["一、财政拨款",null,"一、财政拨款",null,"一、财政拨款",null,"一、财政拨款"]
["财政拨款（总计）",{"v":159.784814,"d":"159.78"},"一、一般公共服务支出",{"v":142.332581,"d":"142.33"},"1、基本支出",{"v":146.284814,"d":"146.28"},"1、机关工资福利支出",{"v":137.343594,"d":"137.34"}]
[" 年初预算安排支出",{"v":159.784814,"d":"159.78"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":137.343594,"d":"137.34"},"2、机关商品和服务支出",{"v":22.18802,"d":"22.19"}]
[" 社会保险基金收入",null,"三、国防支出",{"v":0,"d":"0.00"},"  商品和服务支出",{"v":8.68802,"d":"8.69"},"3、机关资本性支出(一)",{"v":0,"d":"0.00"}]
[" 非税收入",null,"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":0.2532,"d":"0.25"},"4、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["   专项收入",null,"五、教育支出",{"v":0,"d":"0.00"},"2、项目支出",{"v":13.5,"d":"13.50"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",null,"六、科学技术支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":0,"d":"0.00"},"6、对事业单位资本性补助",{"v":0,"d":"0.00"}]
["   专户管理的收费",null,"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"  商品和服务支出",{"v":13.5,"d":"13.50"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",null,"八、社会保障和就业支出",{"v":14.179944,"d":"14.18"},"  对个人和家庭的补助",null,"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"  债务利息及费用支出",null,"9、对个人和家庭的补助",{"v":0.2532,"d":"0.25"}]
["   国有资源(产)有偿使用收入",null,"十、医疗卫生计划生育支出",{"v":3.272289,"d":"3.27"},"  资本性支出(基本建设)",null,"10、对社会保障基金补助"]
["   其他收入",null,"十一、节能环保支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[" 转移性收入",null,"十二、城乡社区支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[" 上级专款",null,"十三、农林水支出",null,"  对企业补助",null,"13、转移性支出"]
[" 政府性基金收入",null,"十四、交通运输支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、资源勘探信息等支出",null,"  其他支出",null,"15、其他支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、自然资源海洋气象等支出"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、国有资本经营预算支出"]
[null,null,"二十三、灾害防治及应急管理支出"]
[null,null,"二十四、预备费"]
[null,null,"二十五、其他支出"]
[null,null,"二十六、转移性支出"]
[null,null,"二十七、债务还本支出"]
[null,null,"二十八、债务付息支出"]
[null,null,"二十九、债务发行费用支出"]
["本年收入合计",159.78,"本年支出合计",159.78,"本年支出合计",159.78,"本年支出总计",159.78]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出明细表（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,"**"]
[null,"合计",{"v":159.784814,"d":"159.78"},{"v":146.284814,"d":"146.28"},{"v":13.5,"d":"13.50"}]
["067","碑林区总工会",{"v":159.784814,"d":"159.78"},{"v":146.284814,"d":"146.28"},{"v":13.5,"d":"13.50"}]
["  201","  一般公共服务支出",{"v":142.332581,"d":"142.33"},{"v":128.832581,"d":"128.83"},{"v":13.5,"d":"13.50"}]
["    20129","    群众团体事务",{"v":142.332581,"d":"142.33"},{"v":128.832581,"d":"128.83"},{"v":13.5,"d":"13.50"}]
["      2012901","      行政运行（群众团体事务）",{"v":70.163149,"d":"70.16"},{"v":70.163149,"d":"70.16"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":7.78802,"d":"7.79"},{"v":7.78802,"d":"7.79"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":61.221929,"d":"61.22"},{"v":61.221929,"d":"61.22"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]
["      2012902","      一般行政管理事务（群众团体事务）",{"v":13.5,"d":"13.50"},{"v":0,"d":"0.00"},{"v":13.5,"d":"13.50"}]
["        ","        劳模管理经费",{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"},{"v":4.5,"d":"4.50"}]
["        ","        交友帮扶活动经费",{"v":6.3,"d":"6.30"},{"v":0,"d":"0.00"},{"v":6.3,"d":"6.30"}]
["        ","        劳动技能竞赛活动经费",{"v":2.7,"d":"2.70"},{"v":0,"d":"0.00"},{"v":2.7,"d":"2.70"}]
["      2012999","      其他群众团体事务支出",{"v":58.669432,"d":"58.67"},{"v":58.669432,"d":"58.67"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":58.669432,"d":"58.67"},{"v":58.669432,"d":"58.67"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":3.272289,"d":"3.27"},{"v":3.272289,"d":"3.27"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":3.272289,"d":"3.27"},{"v":3.272289,"d":"3.27"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":1.507674,"d":"1.51"},{"v":1.507674,"d":"1.51"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":1.507674,"d":"1.51"},{"v":1.507674,"d":"1.51"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":1.341396,"d":"1.34"},{"v":1.341396,"d":"1.34"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":1.341396,"d":"1.34"},{"v":1.341396,"d":"1.34"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":0.423219,"d":"0.42"},{"v":0.423219,"d":"0.42"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.0864,"d":"0.09"},{"v":0.0864,"d":"0.09"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":0.133314,"d":"0.13"},{"v":0.133314,"d":"0.13"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":0.203505,"d":"0.20"},{"v":0.203505,"d":"0.20"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[0,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出明细表（按经济科目分）"]
[null,null,"单位"]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","政府经济科目编码","政府经济科目名称","合计","基本支出","项目支出","备注"]
[]
["**","**",null,null,1,2,3,"**"]
[null,"合计",null,null,{"v":159.784814,"d":"159.78"},{"v":146.284814,"d":"146.28"},{"v":13.5,"d":"13.50"}]
["067","碑林区总工会",null,null,{"v":159.784814,"d":"159.78"},{"v":146.284814,"d":"146.28"},{"v":13.5,"d":"13.50"}]
["  301","  工资福利支出",null,null,{"v":137.343594,"d":"137.34"},{"v":137.343594,"d":"137.34"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":40.701,"d":"40.70"},{"v":40.701,"d":"40.70"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":24.45516,"d":"24.46"},{"v":24.45516,"d":"24.46"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":34.03485,"d":"34.03"},{"v":34.03485,"d":"34.03"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":12.072,"d":"12.07"},{"v":12.072,"d":"12.07"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费","50102","社会保障缴费",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":2.84907,"d":"2.85"},{"v":2.84907,"d":"2.85"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":0.423219,"d":"0.42"},{"v":0.423219,"d":"0.42"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":8.628351,"d":"8.63"},{"v":8.628351,"d":"8.63"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":22.18802,"d":"22.19"},{"v":8.68802,"d":"8.69"},{"v":13.5,"d":"13.50"}]
["    30201","    日常办公经费","50201","办公经费",{"v":0.9,"d":"0.90"},{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.0324,"d":"0.03"},{"v":0.0324,"d":"0.03"},{"v":0,"d":"0.00"}]
["    30231","    公务用车运行维护费","50208","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)","50201","办公经费",{"v":0.72762,"d":"0.73"},{"v":0.72762,"d":"0.73"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":4.728,"d":"4.73"},{"v":4.728,"d":"4.73"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",{"v":13.5,"d":"13.50"},{"v":0,"d":"0.00"},{"v":13.5,"d":"13.50"}]
["  303","  对个人和家庭的补助",null,null,{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":31,"n_cols":6,"rows_kept":31,"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"]}
["2019年一般公共预算基本支出明细表（按功能科目分）"]
[]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费"]
["**","**",1,2,3,"**"]
[null,"合计",{"v":146.284814,"d":"146.28"},{"v":137.596794,"d":"137.60"},{"v":8.68802,"d":"8.69"}]
["067","碑林区总工会",{"v":146.284814,"d":"146.28"},{"v":137.596794,"d":"137.60"},{"v":8.68802,"d":"8.69"}]
["  201","  一般公共服务支出",{"v":128.832581,"d":"128.83"},{"v":120.144561,"d":"120.14"},{"v":8.68802,"d":"8.69"}]
["    20129","    群众团体事务",{"v":128.832581,"d":"128.83"},{"v":120.144561,"d":"120.14"},{"v":8.68802,"d":"8.69"}]
["      2012901","      行政运行（群众团体事务）",{"v":70.163149,"d":"70.16"},{"v":61.475129,"d":"61.48"},{"v":8.68802,"d":"8.69"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":61.221929,"d":"61.22"},{"v":61.221929,"d":"61.22"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"}]
["        ","        商品服务支出（其他）",{"v":7.78802,"d":"7.79"},{"v":0,"d":"0.00"},{"v":7.78802,"d":"7.79"}]
["      2012999","      其他群众团体事务支出",{"v":58.669432,"d":"58.67"},{"v":58.669432,"d":"58.67"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":58.669432,"d":"58.67"},{"v":58.669432,"d":"58.67"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":3.272289,"d":"3.27"},{"v":3.272289,"d":"3.27"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":3.272289,"d":"3.27"},{"v":3.272289,"d":"3.27"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":1.507674,"d":"1.51"},{"v":1.507674,"d":"1.51"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":1.507674,"d":"1.51"},{"v":1.507674,"d":"1.51"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":1.341396,"d":"1.34"},{"v":1.341396,"d":"1.34"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":1.341396,"d":"1.34"},{"v":1.341396,"d":"1.34"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":0.423219,"d":"0.42"},{"v":0.423219,"d":"0.42"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.0864,"d":"0.09"},{"v":0.0864,"d":"0.09"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":0.203505,"d":"0.20"},{"v":0.203505,"d":"0.20"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":0.133314,"d":"0.13"},{"v":0.133314,"d":"0.13"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[0,0,1,7],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算基本支出明细表（按经济科目分）"]
[null,null,"单位"]
[{"$nulls":6},"单位：万元"]
["部门（科目）代码","部门（科目）名称","政府经济科目编码","政府经济科目名称","合计","基本支出",null,"备注"]
[{"$nulls":5},"人员经费","公用经费"]
["**","**","**","**",1,2,3,"**"]
[null,"合计",null,null,{"v":146.284814,"d":"146.28"},{"v":137.596794,"d":"137.60"},{"v":8.68802,"d":"8.69"}]
["067","碑林区总工会",null,null,{"v":146.284814,"d":"146.28"},{"v":137.596794,"d":"137.60"},{"v":8.68802,"d":"8.69"}]
["  301","  工资福利支出",null,null,{"v":137.343594,"d":"137.34"},{"v":137.343594,"d":"137.34"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":40.701,"d":"40.70"},{"v":40.701,"d":"40.70"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":24.45516,"d":"24.46"},{"v":24.45516,"d":"24.46"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":34.03485,"d":"34.03"},{"v":34.03485,"d":"34.03"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":12.072,"d":"12.07"},{"v":12.072,"d":"12.07"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费","50102","社会保障缴费",{"v":14.179944,"d":"14.18"},{"v":14.179944,"d":"14.18"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":2.84907,"d":"2.85"},{"v":2.84907,"d":"2.85"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":0.423219,"d":"0.42"},{"v":0.423219,"d":"0.42"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":8.628351,"d":"8.63"},{"v":8.628351,"d":"8.63"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":8.68802,"d":"8.69"},{"v":0,"d":"0.00"},{"v":8.68802,"d":"8.69"}]
["    30201","    日常办公经费","50201","办公经费",{"v":0.9,"d":"0.90"},{"v":0,"d":"0.00"},{"v":0.9,"d":"0.90"}]
["    30229","    福利费","50201","办公经费",{"v":0.0324,"d":"0.03"},{"v":0,"d":"0.00"},{"v":0.0324,"d":"0.03"}]
["    30231","    公务用车运行维护费","50208","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)","50201","办公经费",{"v":0.72762,"d":"0.73"},{"v":0,"d":"0.00"},{"v":0.72762,"d":"0.73"}]
["    30239","    其他交通费","50201","办公经费",{"v":4.728,"d":"4.73"},{"v":0,"d":"0.00"},{"v":4.728,"d":"4.73"}]
["  303","  对个人和家庭的补助",null,null,{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.2532,"d":"0.25"},{"v":0.2532,"d":"0.25"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算政府性基金收支表","index":10,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[1,0,1,7],[3,0,3,1],[3,2,3,7]],"flags":["formulas_cached_only"]}
[]
["2019年部门预算政府性基金收支表"]
[{"$nulls":7},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类科目(大类)","预算数","部门预算支出经济分类科目(大类)","预算数","政府预算支出经济分类科目(大类)","预算数"]
["一、 政府性基金拨款",null,"一、政府性基金支出",null,"一、政府性基金支出",null,"一、政府性基金支出"]
[null,null,"一、科学技术支出",null,"1、基本支出",null,"1、机关工资福利支出"]
[null,null,"二、文化体育与传媒支出",null,"  工资福利支出",null,"2、机关商品和服务支出"]
[null,null,"三、社会保障和就业支出",null,"  商品和服务支出",null,"3、机关资本性支出(一)"]
[null,null,"四、节能环保支出",null,"  对个人和家庭补助的支出",null,"4、机关资本性支出(二)"]
[null,null,"五、城乡社区支出",null,"2、项目支出",null,"5、对事业单位经常性补助"]
[null,null,"六、农林水支出",null,"  工资福利支出",null,"6、对事业单位资本性补助"]
[null,null,"七、交通运输支出",null,"  商品和服务支出",null,"7、对企业补助"]
[null,null,"八、资源勘探信息等支出",null,"  对个人和家庭的补助",null,"8、对企业资本性支出"]
[null,null,"九、商业服务业等支出",null,"  债务利息及费用支出",null,"9、对个人和家庭的补助"]
[null,null,"十、金融支出",null,"  资本性支出(基本建设)",null,"10、对社会保障基金补助"]
[null,null,"十一、其他支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[null,null,"十二、转移性支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[null,null,"十三、债务付息支出",null,"  对企业补助",null,"13、转移性支出"]
[null,null,"十四、债务付息支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、债务发行费用支出",null,"  其他支出",null,"15、其他支出"]
[]
[]
[]
["本年收入合计",null,"本年支出合计",null,"本年支出合计",null,"本年支出总计"]

{"sheet":"部门预算三公经费表","index":11,"n_rows":8,"n_cols":29,"rows_kept":8,"merged":[[0,0,0,28],[1,27,1,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,3,26],[3,27,5,27],[3,28,5,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26]],"flags":["formulas_cached_only"]}
["2019年部门预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":27},"单位：万元"]
["单位编码","单位名称","2018年",{"$nulls":8},"2019年",{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,"19=10-1","20=11-2","21=12-3","22=13-4","23=14-5","24=15-6","25=16-7","26=17-8","27=18-9"]
["067","碑林区总工会",2.3,2.3,null,null,2.3,null,2.3,null,null,2.3,2.3,null,null,2.3,null,2.3,{"$nulls":8},0]

{"sheet":"部门预算政府采购表","index":12,"n_rows":6,"n_cols":14,"rows_kept":6,"merged":[[0,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["2019年部门预算政府采购（资产配置、购买服务）预算表"]
[{"$nulls":3},"采购"]
[{"$nulls":12},"单位：万元"]
["科目编码",null,null,"部门\\采购项目名称","采购目录","购买服务的内容","规格型号","计量单位","政府经济科目名称","经济科目",null,"采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]

{"sheet":"部门预算专项业务经费支出表","index":13,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
["2019年部门预算专项业务经费支出表"]
[]
[{"$nulls":3},"单位：万元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]
["**","**",1,"**"]
[null,"合计",{"v":13.5,"d":"13.50"}]
["067","碑林区总工会",{"v":13.5,"d":"13.50"}]
["  ","  交友帮扶活动经费",{"v":6.3,"d":"6.30"},"对全区困难职工进行帮扶救助"]
["  ","  劳模管理经费",{"v":4.5,"d":"4.50"},"开展劳模评选表彰、疗休养和慰问活动"]
["  ","  劳动技能竞赛活动经费",{"v":2.7,"d":"2.70"},"开展劳动技能大赛活动以及碑林工匠的培养和选树"]