{"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","部门预算预算专项资金明细表"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":15,"n_cols":2,"rows_kept":15,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["2019年部门预算公开报表"]
{"$rows_empty":9}
[null,"部门名称：西安市碑林区张家村街道办事处"]
[null,"保密审情况：已审查"]
[null,"部门主要负责审签情况：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","否"]
["  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"]}
[]
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},"一、一般公共服务支出",{"v":600.536931,"d":"600.54"},"1、基本支出",{"v":1895.01348,"d":"1,895.01"},"1、机关工资福利支出",{"v":1374.584444,"d":"1,374.58"}]
[" 年初预算安排支出",{"v":1498.01348,"d":"1,498.01"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":1374.584444,"d":"1,374.58"},"2、机关商品和服务支出",{"v":598.867436,"d":"598.87"}]
[" 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":516.867436,"d":"516.87"},"3、机关资本性支出(一)",{"v":0,"d":"0.00"}]
[" 非税收入",{"v":479,"d":"479.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.5616,"d":"3.56"},"4、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["   专项收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"2、项目支出",{"v":82,"d":"82.00"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":426,"d":"426.00"},"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",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":80.687864,"d":"80.69"},"  商品和服务支出",{"v":82,"d":"82.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":44,"d":"44.00"},"八、社会保障和就业支出",{"v":228.37462,"d":"228.37"},"  对个人和家庭的补助",{"v":0,"d":"0.00"},"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",{"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"},"9、对个人和家庭的补助",{"v":3.5616,"d":"3.56"}]
["   国有资源(产)有偿使用收入",{"v":9,"d":"9.00"},"十、医疗卫生计划生育支出",{"v":124.893793,"d":"124.89"},"  资本性支出(基本建设)",{"v":0,"d":"0.00"},"10、对社会保障基金补助",{"v":0,"d":"0.00"}]
["   其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":119.853368,"d":"119.85"},"  资本性支出",{"v":0,"d":"0.00"},"11、债务利息及费用支出",{"v":0,"d":"0.00"}]
[" 转移性收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":822.666904,"d":"822.67"},"  对企业补助(基本建设)",{"v":0,"d":"0.00"},"12、债务还本支出",{"v":0,"d":"0.00"}]
[" 上级专款",{"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"},"13、转移性支出",{"v":0,"d":"0.00"}]
[" 政府性基金收入",{"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"},"14、预备费及预留",{"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"},"15、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、自然资源海洋气象等支出",{"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、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1977.01348,"d":"1,977.01"},"本年支出合计",{"v":1977.01348,"d":"1,977.01"},"本年支出合计",{"v":1977.01348,"d":"1,977.01"},"本年支出总计",{"v":1977.01348,"d":"1,977.01"}]

{"sheet":"部门预算收入总表","index":3,"n_rows":16,"n_cols":12,"rows_kept":16,"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"]}
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},{"v":1977.01348,"d":"1,977.01"},{"v":1498.01348,"d":"1,498.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":479,"d":"479.00"},{"v":426,"d":"426.00"},{"v":44,"d":"44.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["036","碑林区张家村街道办事处",{"v":1977.01348,"d":"1,977.01"},{"v":1977.01348,"d":"1,977.01"},{"v":1498.01348,"d":"1,498.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":479,"d":"479.00"},{"v":426,"d":"426.00"},{"v":44,"d":"44.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["  036001","  张家村（政府办公厅）",{"v":612.969541,"d":"612.97"},{"v":612.969541,"d":"612.97"},{"v":517.259541,"d":"517.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95.71,86.71,{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["  036002","  张家村（人口计生）",{"v":95.047519,"d":"95.05"},{"v":95.047519,"d":"95.05"},{"v":95.047519,"d":"95.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036003","  张家村（文化）",{"v":82.239286,"d":"82.24"},{"v":82.239286,"d":"82.24"},{"v":62.239286,"d":"62.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036004","  张家村（社会保障）",{"v":230.557957,"d":"230.56"},{"v":230.557957,"d":"230.56"},{"v":230.557957,"d":"230.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036005","  张家村（环境保护）",{"v":121.563087,"d":"121.56"},{"v":121.563087,"d":"121.56"},{"v":71.563087,"d":"71.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036006","  张家村（城乡社区）",{"v":753.518873,"d":"753.52"},{"v":753.518873,"d":"753.52"},{"v":484.228873,"d":"484.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},269.29,269.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036007","  张家村（城管执法）",{"v":81.117217,"d":"81.12"},{"v":81.117217,"d":"81.12"},{"v":37.117217,"d":"37.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算支出总表","index":4,"n_rows":16,"n_cols":12,"rows_kept":16,"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"]}
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},{"v":1977.01348,"d":"1,977.01"},{"v":1498.01348,"d":"1,498.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":479,"d":"479.00"},{"v":426,"d":"426.00"},{"v":44,"d":"44.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["036","碑林区张家村街道办事处",{"v":1977.01348,"d":"1,977.01"},{"v":1977.01348,"d":"1,977.01"},{"v":1498.01348,"d":"1,498.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":479,"d":"479.00"},{"v":426,"d":"426.00"},{"v":44,"d":"44.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["  036001","  张家村（政府办公厅）",{"v":612.969541,"d":"612.97"},{"v":612.969541,"d":"612.97"},{"v":517.259541,"d":"517.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},95.71,86.71,{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":0,"d":"0.00"}]
["  036002","  张家村（人口计生）",{"v":95.047519,"d":"95.05"},{"v":95.047519,"d":"95.05"},{"v":95.047519,"d":"95.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036003","  张家村（文化）",{"v":82.239286,"d":"82.24"},{"v":82.239286,"d":"82.24"},{"v":62.239286,"d":"62.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036004","  张家村（社会保障）",{"v":230.557957,"d":"230.56"},{"v":230.557957,"d":"230.56"},{"v":230.557957,"d":"230.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036005","  张家村（环境保护）",{"v":121.563087,"d":"121.56"},{"v":121.563087,"d":"121.56"},{"v":71.563087,"d":"71.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036006","  张家村（城乡社区）",{"v":753.518873,"d":"753.52"},{"v":753.518873,"d":"753.52"},{"v":484.228873,"d":"484.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},269.29,269.29,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  036007","  张家村（城管执法）",{"v":81.117217,"d":"81.12"},{"v":81.117217,"d":"81.12"},{"v":37.117217,"d":"37.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"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"]}
[]
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},"一、一般公共服务支出",{"v":600.536931,"d":"600.54"},"1、基本支出",{"v":1895.01348,"d":"1,895.01"},"1、机关工资福利支出",{"v":1374.584444,"d":"1,374.58"}]
[" 年初预算安排支出",{"v":1498.01348,"d":"1,498.01"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":1374.584444,"d":"1,374.58"},"2、机关商品和服务支出",{"v":598.867436,"d":"598.87"}]
[" 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":516.867436,"d":"516.87"},"3、机关资本性支出(一)",{"v":0,"d":"0.00"}]
[" 非税收入",{"v":479,"d":"479.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.5616,"d":"3.56"},"4、机关资本性支出(二)",{"v":0,"d":"0.00"}]
["   专项收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"2、项目支出",{"v":82,"d":"82.00"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":426,"d":"426.00"},"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",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":80.687864,"d":"80.69"},"  商品和服务支出",{"v":82,"d":"82.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":44,"d":"44.00"},"八、社会保障和就业支出",{"v":228.37462,"d":"228.37"},"  对个人和家庭的补助",{"v":0,"d":"0.00"},"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",{"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"},"9、对个人和家庭的补助",{"v":3.5616,"d":"3.56"}]
["   国有资源(产)有偿使用收入",{"v":9,"d":"9.00"},"十、医疗卫生计划生育支出",{"v":124.893793,"d":"124.89"},"  资本性支出(基本建设)",{"v":0,"d":"0.00"},"10、对社会保障基金补助",{"v":0,"d":"0.00"}]
["   其他收入",{"v":0,"d":"0.00"},"十一、节能环保支出",{"v":119.853368,"d":"119.85"},"  资本性支出",{"v":0,"d":"0.00"},"11、债务利息及费用支出",{"v":0,"d":"0.00"}]
[" 转移性收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":822.666904,"d":"822.67"},"  对企业补助(基本建设)",{"v":0,"d":"0.00"},"12、债务还本支出",{"v":0,"d":"0.00"}]
[" 上级专款",{"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"},"13、转移性支出",{"v":0,"d":"0.00"}]
[" 政府性基金收入",{"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"},"14、预备费及预留",{"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"},"15、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、自然资源海洋气象等支出",{"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、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null,"二十四、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十五、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十九、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1977.01348,"d":"1,977.01"},"本年支出合计",{"v":1977.01348,"d":"1,977.01"},"本年支出合计",{"v":1977.01348,"d":"1,977.01"},"本年支出总计",{"v":1977.01348,"d":"1,977.01"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":80,"n_cols":6,"rows_kept":80,"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"]}
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},{"v":1895.01348,"d":"1,895.01"},{"v":82,"d":"82.00"}]
["036","碑林区张家村街道办事处",{"v":1977.01348,"d":"1,977.01"},{"v":1895.01348,"d":"1,895.01"},{"v":82,"d":"82.00"}]
["  201","  一般公共服务支出",{"v":600.536931,"d":"600.54"},{"v":567.826931,"d":"567.83"},32.71]
["    20103","    政府办公厅（室）及相关机构事务",{"v":588.536931,"d":"588.54"},{"v":567.826931,"d":"567.83"},20.71]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":567.826931,"d":"567.83"},{"v":567.826931,"d":"567.83"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":444.186359,"d":"444.19"},{"v":444.186359,"d":"444.19"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",7.75,7.75,{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":2.5956,"d":"2.60"},{"v":2.5956,"d":"2.60"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":38.294972,"d":"38.29"},{"v":38.294972,"d":"38.29"},{"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"}]
["      2010302","      一般行政管理事务（政府办公厅（室）及相关机构事务）",20.71,{"v":0,"d":"0.00"},20.71]
["        ","        办公设备购置",20.71,{"v":0,"d":"0.00"},20.71]
["    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","  文化旅游体育与传媒支出",{"v":80.687864,"d":"80.69"},{"v":80.687864,"d":"80.69"},{"v":0,"d":"0.00"}]
["    20701","    文化和旅游",{"v":80.687864,"d":"80.69"},{"v":80.687864,"d":"80.69"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化和旅游支出",{"v":80.687864,"d":"80.69"},{"v":80.687864,"d":"80.69"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":59.024836,"d":"59.02"},{"v":59.024836,"d":"59.02"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.06,0.06,{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.25,1.25,{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.353028,"d":"0.35"},{"v":0.353028,"d":"0.35"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":228.37462,"d":"228.37"},{"v":228.37462,"d":"228.37"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":92.09556,"d":"92.10"},{"v":92.09556,"d":"92.10"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":92.09556,"d":"92.10"},{"v":92.09556,"d":"92.10"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.49722,"d":"6.50"},{"v":6.49722,"d":"6.50"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.09,0.09,{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.75,1.75,{"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"}]
["        ","        财政统发工资(事业)",{"v":82.63034,"d":"82.63"},{"v":82.63034,"d":"82.63"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":124.893793,"d":"124.89"},{"v":124.893793,"d":"124.89"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":92.738016,"d":"92.74"},{"v":92.738016,"d":"92.74"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":92.738016,"d":"92.74"},{"v":92.738016,"d":"92.74"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":90.157504,"d":"90.16"},{"v":90.157504,"d":"90.16"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.06,0.06,{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.520512,"d":"0.52"},{"v":0.520512,"d":"0.52"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":32.155777,"d":"32.16"},{"v":32.155777,"d":"32.16"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.881402,"d":"10.88"},{"v":10.881402,"d":"10.88"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.881402,"d":"10.88"},{"v":10.881402,"d":"10.88"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":17.025624,"d":"17.03"},{"v":17.025624,"d":"17.03"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":17.025624,"d":"17.03"},{"v":17.025624,"d":"17.03"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":4.248751,"d":"4.25"},{"v":4.248751,"d":"4.25"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":1.993359,"d":"1.99"},{"v":1.993359,"d":"1.99"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.9216,"d":"0.92"},{"v":0.9216,"d":"0.92"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":1.333792,"d":"1.33"},{"v":1.333792,"d":"1.33"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":119.853368,"d":"119.85"},{"v":119.853368,"d":"119.85"},{"v":0,"d":"0.00"}]
["    21101","    环境保护管理事务",{"v":119.853368,"d":"119.85"},{"v":119.853368,"d":"119.85"},{"v":0,"d":"0.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":119.853368,"d":"119.85"},{"v":119.853368,"d":"119.85"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.384276,"d":"0.38"},{"v":0.384276,"d":"0.38"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"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"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.066,"d":"0.07"},{"v":0.066,"d":"0.07"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":67.903092,"d":"67.90"},{"v":67.903092,"d":"67.90"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":822.666904,"d":"822.67"},{"v":773.376904,"d":"773.38"},49.29]
["    21201","    城乡社区管理事务",{"v":822.666904,"d":"822.67"},{"v":773.376904,"d":"773.38"},49.29]
["      2120104","      城管执法",{"v":80.394704,"d":"80.39"},{"v":80.394704,"d":"80.39"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":25.611136,"d":"25.61"},{"v":25.611136,"d":"25.61"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":10.265568,"d":"10.27"},{"v":10.265568,"d":"10.27"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.018,"d":"0.02"},{"v":0.018,"d":"0.02"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":742.2722,"d":"742.27"},{"v":692.9822,"d":"692.98"},49.29]
["        ","        其他商品和服务支出（返还）",{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",9.25,9.25,{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.672,"d":"0.67"},{"v":0.672,"d":"0.67"},{"v":0,"d":"0.00"}]
["        ","        环境提升",49.29,{"v":0,"d":"0.00"},49.29]
["        ","        商品服务支出（其他）",{"v":27.55186,"d":"27.55"},{"v":27.55186,"d":"27.55"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":435.50834,"d":"435.51"},{"v":435.50834,"d":"435.51"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":34,"n_cols":8,"rows_kept":34,"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"]}
["碑林区张家村街道办事处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":1977.01348,"d":"1,977.01"},{"v":1895.01348,"d":"1,895.01"},{"v":82,"d":"82.00"}]
["036","碑林区张家村街道办事处",null,null,{"v":1977.01348,"d":"1,977.01"},{"v":1895.01348,"d":"1,895.01"},{"v":82,"d":"82.00"}]
["  301","  工资福利支出",null,null,{"v":1374.584444,"d":"1,374.58"},{"v":1374.584444,"d":"1,374.58"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":398.6718,"d":"398.67"},{"v":398.6718,"d":"398.67"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":210.626348,"d":"210.63"},{"v":210.626348,"d":"210.63"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":357.31405,"d":"357.31"},{"v":357.31405,"d":"357.31"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":156.462,"d":"156.46"},{"v":156.462,"d":"156.46"},{"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":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":27.907026,"d":"27.91"},{"v":27.907026,"d":"27.91"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":4.248751,"d":"4.25"},{"v":4.248751,"d":"4.25"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":81.947409,"d":"81.95"},{"v":81.947409,"d":"81.95"},{"v":0,"d":"0.00"}]
["    30199","    其他工资福利支出","50199","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",null,null,{"v":598.867436,"d":"598.87"},{"v":516.867436,"d":"516.87"},{"v":82,"d":"82.00"}]
["    30201","    日常办公经费","50201","办公经费",{"v":36,"d":"36.00"},{"v":24,"d":"24.00"},{"v":12,"d":"12.00"}]
["    30207","    邮电费","50201","办公经费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
["    30214","    租赁费","50201","办公经费",{"v":10.098,"d":"10.10"},{"v":10.098,"d":"10.10"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.3456,"d":"0.35"},{"v":0.3456,"d":"0.35"},{"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":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":7.051836,"d":"7.05"},{"v":7.051836,"d":"7.05"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":30.372,"d":"30.37"},{"v":30.372,"d":"30.37"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50299","其他商品和服务支出",{"v":354,"d":"354.00"},{"v":354,"d":"354.00"},{"v":0,"d":"0.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":3.5616,"d":"3.56"},{"v":3.5616,"d":"3.56"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.6496,"d":"2.65"},{"v":2.6496,"d":"2.65"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.912,"d":"0.91"},{"v":0.912,"d":"0.91"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":74,"n_cols":6,"rows_kept":74,"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"]}
["碑林区张家村街道办事处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":1895.01348,"d":"1,895.01"},{"v":1378.146044,"d":"1,378.15"},{"v":516.867436,"d":"516.87"}]
["036","碑林区张家村街道办事处",{"v":1895.01348,"d":"1,895.01"},{"v":1378.146044,"d":"1,378.15"},{"v":516.867436,"d":"516.87"}]
["  201","  一般公共服务支出",{"v":567.826931,"d":"567.83"},{"v":446.781959,"d":"446.78"},{"v":121.044972,"d":"121.04"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":567.826931,"d":"567.83"},{"v":446.781959,"d":"446.78"},{"v":121.044972,"d":"121.04"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":567.826931,"d":"567.83"},{"v":446.781959,"d":"446.78"},{"v":121.044972,"d":"121.04"}]
["        ","        三公经费（返还）",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":2.5956,"d":"2.60"},{"v":2.5956,"d":"2.60"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":444.186359,"d":"444.19"},{"v":444.186359,"d":"444.19"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",7.75,{"v":0,"d":"0.00"},7.75]
["        ","        其他商品和服务支出（返还）",{"v":70,"d":"70.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"}]
["        ","        商品服务支出（其他）",{"v":38.294972,"d":"38.29"},{"v":0,"d":"0.00"},{"v":38.294972,"d":"38.29"}]
["  207","  文化旅游体育与传媒支出",{"v":80.687864,"d":"80.69"},{"v":59.084836,"d":"59.08"},{"v":21.603028,"d":"21.60"}]
["    20701","    文化和旅游",{"v":80.687864,"d":"80.69"},{"v":59.084836,"d":"59.08"},{"v":21.603028,"d":"21.60"}]
["      2070199","      其他文化和旅游支出",{"v":80.687864,"d":"80.69"},{"v":59.084836,"d":"59.08"},{"v":21.603028,"d":"21.60"}]
["        ","        其他对个人和家庭的补助（事业）",0.06,0.06,{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":59.024836,"d":"59.02"},{"v":59.024836,"d":"59.02"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        商品服务支出（其他）",{"v":0.353028,"d":"0.35"},{"v":0,"d":"0.00"},{"v":0.353028,"d":"0.35"}]
["        ","        日常办公费",1.25,{"v":0,"d":"0.00"},1.25]
["  208","  社会保障和就业支出",{"v":228.37462,"d":"228.37"},{"v":220.1274,"d":"220.13"},{"v":8.24722,"d":"8.25"}]
["    20802","    民政管理事务",{"v":92.09556,"d":"92.10"},{"v":83.84834,"d":"83.85"},{"v":8.24722,"d":"8.25"}]
["      2080299","      其他民政管理事务支出",{"v":92.09556,"d":"92.10"},{"v":83.84834,"d":"83.85"},{"v":8.24722,"d":"8.25"}]
["        ","        其他对个人和家庭的补助（事业）",0.09,0.09,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.49722,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.49722,"d":"6.50"}]
["        ","        日常办公费",1.75,{"v":0,"d":"0.00"},1.75]
["        ","        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"}]
["        ","        财政统发工资(事业)",{"v":82.63034,"d":"82.63"},{"v":82.63034,"d":"82.63"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":124.893793,"d":"124.89"},{"v":122.373281,"d":"122.37"},{"v":2.520512,"d":"2.52"}]
["    21007","    计划生育事务",{"v":92.738016,"d":"92.74"},{"v":90.217504,"d":"90.22"},{"v":2.520512,"d":"2.52"}]
["      2100799","      其他计划生育事务支出",{"v":92.738016,"d":"92.74"},{"v":90.217504,"d":"90.22"},{"v":2.520512,"d":"2.52"}]
["        ","        日常办公费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["        ","        财政统发工资(事业)",{"v":90.157504,"d":"90.16"},{"v":90.157504,"d":"90.16"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.520512,"d":"0.52"},{"v":0,"d":"0.00"},{"v":0.520512,"d":"0.52"}]
["        ","        其他对个人和家庭的补助（事业）",0.06,0.06,{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":32.155777,"d":"32.16"},{"v":32.155777,"d":"32.16"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.881402,"d":"10.88"},{"v":10.881402,"d":"10.88"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.881402,"d":"10.88"},{"v":10.881402,"d":"10.88"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":17.025624,"d":"17.03"},{"v":17.025624,"d":"17.03"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":17.025624,"d":"17.03"},{"v":17.025624,"d":"17.03"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":4.248751,"d":"4.25"},{"v":4.248751,"d":"4.25"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.9216,"d":"0.92"},{"v":0.9216,"d":"0.92"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":1.333792,"d":"1.33"},{"v":1.333792,"d":"1.33"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":1.993359,"d":"1.99"},{"v":1.993359,"d":"1.99"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":119.853368,"d":"119.85"},{"v":67.969092,"d":"67.97"},{"v":51.884276,"d":"51.88"}]
["    21101","    环境保护管理事务",{"v":119.853368,"d":"119.85"},{"v":67.969092,"d":"67.97"},{"v":51.884276,"d":"51.88"}]
["      2110199","      其他环境保护管理事务支出",{"v":119.853368,"d":"119.85"},{"v":67.969092,"d":"67.97"},{"v":51.884276,"d":"51.88"}]
["        ","        财政统发工资(事业)",{"v":67.903092,"d":"67.90"},{"v":67.903092,"d":"67.90"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.384276,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0.384276,"d":"0.38"}]
["        ","        其他商品和服务支出（返还）",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.066,"d":"0.07"},{"v":0.066,"d":"0.07"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["  212","  城乡社区支出",{"v":773.376904,"d":"773.38"},{"v":461.809476,"d":"461.81"},{"v":311.567428,"d":"311.57"}]
["    21201","    城乡社区管理事务",{"v":773.376904,"d":"773.38"},{"v":461.809476,"d":"461.81"},{"v":311.567428,"d":"311.57"}]
["      2120104","      城管执法",{"v":80.394704,"d":"80.39"},{"v":25.629136,"d":"25.63"},{"v":54.765568,"d":"54.77"}]
["        ","        日常办公费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["        ","        其他商品和服务支出（返还）",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
["        ","        财政统发工资(事业)",{"v":25.611136,"d":"25.61"},{"v":25.611136,"d":"25.61"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":10.265568,"d":"10.27"},{"v":0,"d":"0.00"},{"v":10.265568,"d":"10.27"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.018,"d":"0.02"},{"v":0.018,"d":"0.02"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":692.9822,"d":"692.98"},{"v":436.18034,"d":"436.18"},{"v":256.80186,"d":"256.80"}]
["        ","        财政统发工资(事业)",{"v":435.50834,"d":"435.51"},{"v":435.50834,"d":"435.51"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.672,"d":"0.67"},{"v":0.672,"d":"0.67"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":220,"d":"220.00"}]
["        ","        商品服务支出（其他）",{"v":27.55186,"d":"27.55"},{"v":0,"d":"0.00"},{"v":27.55186,"d":"27.55"}]
["        ","        日常办公费",9.25,{"v":0,"d":"0.00"},9.25]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":33,"n_cols":8,"rows_kept":33,"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"]}
["碑林区张家村街道办事处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":1895.01348,"d":"1,895.01"},{"v":1378.146044,"d":"1,378.15"},{"v":516.867436,"d":"516.87"}]
["036","碑林区张家村街道办事处",null,null,{"v":1895.01348,"d":"1,895.01"},{"v":1378.146044,"d":"1,378.15"},{"v":516.867436,"d":"516.87"}]
["  301","  工资福利支出",null,null,{"v":1374.584444,"d":"1,374.58"},{"v":1374.584444,"d":"1,374.58"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":398.6718,"d":"398.67"},{"v":398.6718,"d":"398.67"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":210.626348,"d":"210.63"},{"v":210.626348,"d":"210.63"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":357.31405,"d":"357.31"},{"v":357.31405,"d":"357.31"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":156.462,"d":"156.46"},{"v":156.462,"d":"156.46"},{"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":136.27906,"d":"136.28"},{"v":136.27906,"d":"136.28"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":27.907026,"d":"27.91"},{"v":27.907026,"d":"27.91"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":4.248751,"d":"4.25"},{"v":4.248751,"d":"4.25"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":81.947409,"d":"81.95"},{"v":81.947409,"d":"81.95"},{"v":0,"d":"0.00"}]
["    30199","    其他工资福利支出","50199","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",null,null,{"v":516.867436,"d":"516.87"},{"v":0,"d":"0.00"},{"v":516.867436,"d":"516.87"}]
["    30201","    日常办公经费","50201","办公经费",{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"}]
["    30207","    邮电费","50201","办公经费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    30214","    租赁费","50201","办公经费",{"v":10.098,"d":"10.10"},{"v":0,"d":"0.00"},{"v":10.098,"d":"10.10"}]
["    30217","    公务接待费","50206","公务接待费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.3456,"d":"0.35"},{"v":0,"d":"0.00"},{"v":0.3456,"d":"0.35"}]
["    30231","    公务用车运行维护费","50208","公务用车运行维护费",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":7.051836,"d":"7.05"},{"v":0,"d":"0.00"},{"v":7.051836,"d":"7.05"}]
["    30239","    其他交通费","50201","办公经费",{"v":30.372,"d":"30.37"},{"v":0,"d":"0.00"},{"v":30.372,"d":"30.37"}]
["    30241","    商品服务支出","50201","办公经费",{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"}]
["    30241","    商品服务支出","50299","其他商品和服务支出",{"v":354,"d":"354.00"},{"v":0,"d":"0.00"},{"v":354,"d":"354.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":3.5616,"d":"3.56"},{"v":3.5616,"d":"3.56"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.6496,"d":"2.65"},{"v":2.6496,"d":"2.65"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.912,"d":"0.91"},{"v":0.912,"d":"0.91"},{"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"]}
[]
["碑林区张家村街道办事处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",{"v":0,"d":"0.00"},"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",{"v":0,"d":"0.00"},"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":9,"n_cols":29,"rows_kept":9,"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"]
[null,"合计",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},"0.00",{"v":4,"d":"4.00"},{"v":7,"d":"7.00"},"0.00",{"v":7,"d":"7.00"},"0.00","0.00",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"0.00",{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},"0.00",{"v":7,"d":"7.00"},"0.00","0.00",{"v":-1,"d":"-1.00"},{"v":-1,"d":"-1.00"},"0.00",{"v":-1,"d":"-1.00"},"0.00","0.00","0.00","0.00","0.00"]
["036","碑林区张家村街道办事处",{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},"0.00",{"v":4,"d":"4.00"},{"v":7,"d":"7.00"},"0.00",{"v":7,"d":"7.00"},"0.00","0.00",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},"0.00",{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},"0.00",{"v":7,"d":"7.00"},"0.00","0.00",{"v":-1,"d":"-1.00"},{"v":-1,"d":"-1.00"},"0.00",{"v":-1,"d":"-1.00"},"0.00","0.00","0.00","0.00","0.00"]

{"sheet":"部门预算政府采购表","index":12,"n_rows":20,"n_cols":14,"rows_kept":20,"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"]}
["碑林区张家村街道办事处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",{"$nulls":6},"类","款"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":3},"碑林区张家村街道办事处",{"$nulls":8},20.71]
["201","03","02","  办公设备购置","便携式计算机",null,"联想便携","台","设备购置","502","06","2019-05-09",{"v":2.4,"d":"2.40"}]
["201","03","02","  办公设备购置","复印机",null,"爱普生","台","设备购置","502","06","2019-04-02",{"v":0.5,"d":"0.50"}]
["201","03","02","  办公设备购置","U盘",null,"金士顿Ur","个","设备购置","502","06","2019-05-09",0.18]
["201","03","02","  办公设备购置","复印机",null,"联想台式","台","设备购置","502","06","2019-04-02",{"v":2.5,"d":"2.50"}]
["201","03","02","  办公设备购置","打印机",null,"爱普生","台","设备购置","502","06","2019-04-02",2.87]
["201","03","02","  办公设备购置","台式计算机",null,"联想台式","台","设备购置","502","06","2019-04-02",{"v":6,"d":"6.00"}]
["201","03","02","  办公设备购置","办公家具",null,"文件柜","个","设备购置","502","06","2019-04-03",{"v":1.5,"d":"1.50"}]
["201","03","02","  办公设备购置","移动硬盘",null,"移动硬盘","个","设备购置","502","06","2019-04-03",0.21]
["201","03","02","  办公设备购置","办公家具",null,"处级以下","套","设备购置","502","06","2019-04-02",{"v":1,"d":"1.00"}]
["201","03","02","  办公设备购置","办公家具",null,"处级以下","把","设备购置","502","06","2019-04-02",{"v":0.5,"d":"0.50"}]
["201","03","02","  办公设备购置","办公家具",null,"处级以下","张","设备购置","502","06","2019-04-02",0.15]
["201","03","02","  办公设备购置","复印机",null,"爱普生","台","设备购置","502","06","2019-05-09",{"v":0.5,"d":"0.50"}]
["201","03","02","  办公设备购置","空调机",null,"美的","台","设备购置","502","06","2019-04-02",{"v":2.4,"d":"2.40"}]

{"sheet":"部门预算预算专项资金明细表","index":13,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
["碑林区张家村街道办事处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":82,"d":"82.00"}]
["036","碑林区张家村街道办事处",{"v":82,"d":"82.00"}]
["  ","  办公设备购置",20.71,"为提升我街办会议室办公环境，我单位从2019年1月至12月购置办公设备，项目预算为207100元，为单位提供良好履职基础，提高服务社会发展能力"]
["  ","  环境提升",49.29,"为提高城市建设管理和服务水平，改善城市人居生活环境质量，提升居民生活便利，我单位拟于2019年1月至2019年12月开展环境相关工作，项目预算金额为492900元，最大限度保障人民生命和财产安全，同时降低环境污染、实现节能减排，以促进城市健康、可持续发展。"]
["  ","  纪律审查经费",{"v":12,"d":"12.00"},"为加大执纪监督力度、深入改进作风，营造廉洁勤政、务实高效的工作氛围，我单位从2019年1月至12月用于处理各类违法违纪案件及纪检干部培训的办案经费和办公经费，项目预算为120000元.力求严肃查处各类违法违纪案件，保持办案高压态势、推动反腐倡廉建设。"]