{"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":17},"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：西安市碑林区柏树林街道办事处"]
[null,"保密审情况：已审查"]
[null,"部门主要负责审签情况：已签审"]

{"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"]}
[]
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},"一、一般公共服务支出",{"v":998.468977,"d":"998.47"},"1、基本支出",{"v":2904.916611,"d":"2,904.92"},"1、机关工资福利支出",{"v":2170.455099,"d":"2,170.46"}]
[" 年初预算安排支出",{"v":2330.456611,"d":"2,330.46"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":2170.455099,"d":"2,170.46"},"2、机关商品和服务支出",{"v":834.692312,"d":"834.69"}]
[" 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":730.692312,"d":"730.69"},"3、机关资本性支出(一)",5.54]
[" 非税收入",{"v":684,"d":"684.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.7692,"d":"3.77"},"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",109.54,"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":370,"d":"370.00"},"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":24.749112,"d":"24.75"},"  商品和服务支出",{"v":104,"d":"104.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":84,"d":"84.00"},"八、社会保障和就业支出",{"v":319.942017,"d":"319.94"},"  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":3.7692,"d":"3.77"}]
["   国有资源(产)有偿使用收入",{"v":230,"d":"230.00"},"十、医疗卫生计划生育支出",{"v":131.258929,"d":"131.26"},"  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":76.586672,"d":"76.59"},"  资本性支出",5.54,"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":1463.450904,"d":"1,463.45"},"  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":3014.456611,"d":"3,014.46"},"本年支出合计",{"v":3014.456611,"d":"3,014.46"},"本年支出合计",{"v":3014.456611,"d":"3,014.46"},"本年支出总计",{"v":3014.456611,"d":"3,014.46"}]

{"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"]}
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},{"v":3014.456611,"d":"3,014.46"},{"v":2330.456611,"d":"2,330.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":370,"d":"370.00"},{"v":84,"d":"84.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"}]
["035","碑林区柏树林街道办事处",{"v":3014.456611,"d":"3,014.46"},{"v":3014.456611,"d":"3,014.46"},{"v":2330.456611,"d":"2,330.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":370,"d":"370.00"},{"v":84,"d":"84.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"}]
["  035001","  柏树林（政府办公厅）",{"v":1015.945994,"d":"1,015.95"},{"v":1015.945994,"d":"1,015.95"},{"v":751.905994,"d":"751.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},264.04,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},214.04,{"v":0,"d":"0.00"}]
["  035002","  柏树林（人口计生）",{"v":83.722267,"d":"83.72"},{"v":83.722267,"d":"83.72"},{"v":83.722267,"d":"83.72"},{"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"}]
["  035003","  柏树林（文化）",{"v":25.384427,"d":"25.38"},{"v":25.384427,"d":"25.38"},{"v":25.384427,"d":"25.38"},{"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"}]
["  035004","  柏树林（社会保障）",{"v":322.014029,"d":"322.01"},{"v":322.014029,"d":"322.01"},{"v":311.054029,"d":"311.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.96,{"v":0,"d":"0.00"}]
["  035005","  柏树林（环境保护）",{"v":78.364906,"d":"78.36"},{"v":78.364906,"d":"78.36"},{"v":73.364906,"d":"73.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["  035006","  柏树林（城乡社区）",{"v":1270.967726,"d":"1,270.97"},{"v":1270.967726,"d":"1,270.97"},{"v":1030.967726,"d":"1,030.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  035007","  柏树林（城管执法）",{"v":218.057262,"d":"218.06"},{"v":218.057262,"d":"218.06"},{"v":54.057262,"d":"54.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":164,"d":"164.00"},{"v":80,"d":"80.00"},{"v":84,"d":"84.00"},{"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"]}
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},{"v":3014.456611,"d":"3,014.46"},{"v":2330.456611,"d":"2,330.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":370,"d":"370.00"},{"v":84,"d":"84.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"}]
["035","碑林区柏树林街道办事处",{"v":3014.456611,"d":"3,014.46"},{"v":3014.456611,"d":"3,014.46"},{"v":2330.456611,"d":"2,330.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":684,"d":"684.00"},{"v":370,"d":"370.00"},{"v":84,"d":"84.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"}]
["  035001","  柏树林（政府办公厅）",{"v":1015.945994,"d":"1,015.95"},{"v":1015.945994,"d":"1,015.95"},{"v":751.905994,"d":"751.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},264.04,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},214.04,{"v":0,"d":"0.00"}]
["  035002","  柏树林（人口计生）",{"v":83.722267,"d":"83.72"},{"v":83.722267,"d":"83.72"},{"v":83.722267,"d":"83.72"},{"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"}]
["  035003","  柏树林（文化）",{"v":25.384427,"d":"25.38"},{"v":25.384427,"d":"25.38"},{"v":25.384427,"d":"25.38"},{"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"}]
["  035004","  柏树林（社会保障）",{"v":322.014029,"d":"322.01"},{"v":322.014029,"d":"322.01"},{"v":311.054029,"d":"311.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10.96,{"v":0,"d":"0.00"}]
["  035005","  柏树林（环境保护）",{"v":78.364906,"d":"78.36"},{"v":78.364906,"d":"78.36"},{"v":73.364906,"d":"73.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["  035006","  柏树林（城乡社区）",{"v":1270.967726,"d":"1,270.97"},{"v":1270.967726,"d":"1,270.97"},{"v":1030.967726,"d":"1,030.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  035007","  柏树林（城管执法）",{"v":218.057262,"d":"218.06"},{"v":218.057262,"d":"218.06"},{"v":54.057262,"d":"54.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":164,"d":"164.00"},{"v":80,"d":"80.00"},{"v":84,"d":"84.00"},{"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"]}
[]
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},"一、一般公共服务支出",{"v":998.468977,"d":"998.47"},"1、基本支出",{"v":2904.916611,"d":"2,904.92"},"1、机关工资福利支出",{"v":2170.455099,"d":"2,170.46"}]
[" 年初预算安排支出",{"v":2330.456611,"d":"2,330.46"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":2170.455099,"d":"2,170.46"},"2、机关商品和服务支出",{"v":834.692312,"d":"834.69"}]
[" 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":730.692312,"d":"730.69"},"3、机关资本性支出(一)",5.54]
[" 非税收入",{"v":684,"d":"684.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.7692,"d":"3.77"},"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",109.54,"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":370,"d":"370.00"},"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":24.749112,"d":"24.75"},"  商品和服务支出",{"v":104,"d":"104.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":84,"d":"84.00"},"八、社会保障和就业支出",{"v":319.942017,"d":"319.94"},"  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":3.7692,"d":"3.77"}]
["   国有资源(产)有偿使用收入",{"v":230,"d":"230.00"},"十、医疗卫生计划生育支出",{"v":131.258929,"d":"131.26"},"  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":76.586672,"d":"76.59"},"  资本性支出",5.54,"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":1463.450904,"d":"1,463.45"},"  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":3014.456611,"d":"3,014.46"},"本年支出合计",{"v":3014.456611,"d":"3,014.46"},"本年支出合计",{"v":3014.456611,"d":"3,014.46"},"本年支出总计",{"v":3014.456611,"d":"3,014.46"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":82,"n_cols":6,"rows_kept":82,"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"]}
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},{"v":2904.916611,"d":"2,904.92"},109.54]
["035","碑林区柏树林街道办事处",{"v":3014.456611,"d":"3,014.46"},{"v":2904.916611,"d":"2,904.92"},109.54]
["  201","  一般公共服务支出",{"v":998.468977,"d":"998.47"},{"v":888.928977,"d":"888.93"},109.54]
["    20103","    政府办公厅（室）及相关机构事务",{"v":986.468977,"d":"986.47"},{"v":888.928977,"d":"888.93"},97.54]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":888.928977,"d":"888.93"},{"v":888.928977,"d":"888.93"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":50.802876,"d":"50.80"},{"v":50.802876,"d":"50.80"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":6.5,"d":"6.50"},{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.7232,"d":"1.72"},{"v":1.7232,"d":"1.72"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":657.402901,"d":"657.40"},{"v":657.402901,"d":"657.40"},{"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）",97.54,{"v":0,"d":"0.00"},97.54]
["        ","        网络运行费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["        ","        办公用房租赁",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["        ","        办公设备购置",5.54,{"v":0,"d":"0.00"},5.54]
["        ","        社会管理及和谐建设",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["    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","  文化旅游体育与传媒支出",{"v":24.749112,"d":"24.75"},{"v":24.749112,"d":"24.75"},{"v":0,"d":"0.00"}]
["    20701","    文化和旅游",{"v":24.749112,"d":"24.75"},{"v":24.749112,"d":"24.75"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化和旅游支出",{"v":24.749112,"d":"24.75"},{"v":24.749112,"d":"24.75"},{"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":23.726068,"d":"23.73"},{"v":23.726068,"d":"23.73"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.145044,"d":"0.15"},{"v":0.145044,"d":"0.15"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.378,"d":"0.38"},{"v":0.378,"d":"0.38"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":319.942017,"d":"319.94"},{"v":319.942017,"d":"319.94"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":101.140504,"d":"101.14"},{"v":101.140504,"d":"101.14"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":101.140504,"d":"101.14"},{"v":101.140504,"d":"101.14"},{"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"}]
["        ","        其他商品和服务支出（返还）",10.96,10.96,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.468348,"d":"6.47"},{"v":6.468348,"d":"6.47"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":80.816156,"d":"80.82"},{"v":80.816156,"d":"80.82"},{"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"}]
["    20805","    行政事业单位离退休",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":131.258929,"d":"131.26"},{"v":131.258929,"d":"131.26"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":81.694176,"d":"81.69"},{"v":81.694176,"d":"81.69"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":81.694176,"d":"81.69"},{"v":81.694176,"d":"81.69"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.457152,"d":"0.46"},{"v":0.457152,"d":"0.46"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.078,"d":"0.08"},{"v":0.078,"d":"0.08"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":79.409024,"d":"79.41"},{"v":79.409024,"d":"79.41"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.75,1.75,{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":49.564753,"d":"49.56"},{"v":49.564753,"d":"49.56"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":15.228066,"d":"15.23"},{"v":15.228066,"d":"15.23"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":15.228066,"d":"15.23"},{"v":15.228066,"d":"15.23"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":27.692826,"d":"27.69"},{"v":27.692826,"d":"27.69"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":27.692826,"d":"27.69"},{"v":27.692826,"d":"27.69"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":6.643861,"d":"6.64"},{"v":6.643861,"d":"6.64"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":2.080483,"d":"2.08"},{"v":2.080483,"d":"2.08"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":1.4976,"d":"1.50"},{"v":1.4976,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":3.065778,"d":"3.07"},{"v":3.065778,"d":"3.07"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":76.586672,"d":"76.59"},{"v":76.586672,"d":"76.59"},{"v":0,"d":"0.00"}]
["    21101","    环境保护管理事务",{"v":76.586672,"d":"76.59"},{"v":76.586672,"d":"76.59"},{"v":0,"d":"0.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":76.586672,"d":"76.59"},{"v":76.586672,"d":"76.59"},{"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"}]
["        ","        其他商品和服务支出（返还）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.401904,"d":"0.40"},{"v":0.401904,"d":"0.40"},{"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"}]
["        ","        财政统发工资(事业)",{"v":69.594768,"d":"69.59"},{"v":69.594768,"d":"69.59"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":1463.450904,"d":"1,463.45"},{"v":1463.450904,"d":"1,463.45"},{"v":0,"d":"0.00"}]
["    21201","    城乡社区管理事务",{"v":1463.450904,"d":"1,463.45"},{"v":1463.450904,"d":"1,463.45"},{"v":0,"d":"0.00"}]
["      2120104","      城管执法",{"v":217.077176,"d":"217.08"},{"v":217.077176,"d":"217.08"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":16.377852,"d":"16.38"},{"v":16.377852,"d":"16.38"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":35.913324,"d":"35.91"},{"v":35.913324,"d":"35.91"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":164,"d":"164.00"},{"v":164,"d":"164.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.036,"d":"0.04"},{"v":0.036,"d":"0.04"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",0.75,0.75,{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":1246.373728,"d":"1,246.37"},{"v":1246.373728,"d":"1,246.37"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":954.098592,"d":"954.10"},{"v":954.098592,"d":"954.10"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":30.579136,"d":"30.58"},{"v":30.579136,"d":"30.58"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.446,"d":"1.45"},{"v":1.446,"d":"1.45"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",20.25,20.25,{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":36,"n_cols":8,"rows_kept":36,"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"]}
["碑林区柏树林街道办事处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":3014.456611,"d":"3,014.46"},{"v":2904.916611,"d":"2,904.92"},109.54]
["035","碑林区柏树林街道办事处",null,null,{"v":3014.456611,"d":"3,014.46"},{"v":2904.916611,"d":"2,904.92"},109.54]
["  301","  工资福利支出",null,null,{"v":2170.455099,"d":"2,170.46"},{"v":2170.455099,"d":"2,170.46"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":613.1556,"d":"613.16"},{"v":613.1556,"d":"613.16"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":327.495112,"d":"327.50"},{"v":327.495112,"d":"327.50"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":577.72865,"d":"577.73"},{"v":577.72865,"d":"577.73"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":256.044,"d":"256.04"},{"v":256.044,"d":"256.04"},{"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":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":42.920892,"d":"42.92"},{"v":42.920892,"d":"42.92"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":6.643861,"d":"6.64"},{"v":6.643861,"d":"6.64"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":126.537471,"d":"126.54"},{"v":126.537471,"d":"126.54"},{"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":834.692312,"d":"834.69"},{"v":730.692312,"d":"730.69"},{"v":104,"d":"104.00"}]
["    30201","    日常办公经费","50201","办公经费",{"v":51,"d":"51.00"},{"v":39,"d":"39.00"},{"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"}]
["    30213","    维修(护)费","50209","维修（护）费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["    30214","    租赁费","50201","办公经费",{"v":56.1532,"d":"56.15"},{"v":16.1532,"d":"16.15"},{"v":40,"d":"40.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":4.3,"d":"4.30"},{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.5616,"d":"0.56"},{"v":0.5616,"d":"0.56"},{"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":10.765512,"d":"10.77"},{"v":10.765512,"d":"10.77"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":41.952,"d":"41.95"},{"v":41.952,"d":"41.95"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",579.96,579.96,{"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":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":3.7692,"d":"3.77"},{"v":3.7692,"d":"3.77"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",2.88,2.88,{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.8892,"d":"0.89"},{"v":0.8892,"d":"0.89"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",null,null,5.54,{"v":0,"d":"0.00"},5.54]
["    31002","    办公设备购置","50306","设备购置（一）",5.54,{"v":0,"d":"0.00"},5.54]

{"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"]}
["碑林区柏树林街道办事处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":2904.916611,"d":"2,904.92"},{"v":2174.224299,"d":"2,174.22"},{"v":730.692312,"d":"730.69"}]
["035","碑林区柏树林街道办事处",{"v":2904.916611,"d":"2,904.92"},{"v":2174.224299,"d":"2,174.22"},{"v":730.692312,"d":"730.69"}]
["  201","  一般公共服务支出",{"v":888.928977,"d":"888.93"},{"v":659.126101,"d":"659.13"},{"v":229.802876,"d":"229.80"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":888.928977,"d":"888.93"},{"v":659.126101,"d":"659.13"},{"v":229.802876,"d":"229.80"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":888.928977,"d":"888.93"},{"v":659.126101,"d":"659.13"},{"v":229.802876,"d":"229.80"}]
["        ","        财政统发工资(行政)",{"v":657.402901,"d":"657.40"},{"v":657.402901,"d":"657.40"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":50.802876,"d":"50.80"},{"v":0,"d":"0.00"},{"v":50.802876,"d":"50.80"}]
["        ","        三公经费（返还）",{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":6.5,"d":"6.50"}]
["        ","        其他商品和服务支出（返还）",{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.7232,"d":"1.72"},{"v":1.7232,"d":"1.72"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":12.5,"d":"12.50"},{"v":0,"d":"0.00"},{"v":12.5,"d":"12.50"}]
["  207","  文化旅游体育与传媒支出",{"v":24.749112,"d":"24.75"},{"v":24.104068,"d":"24.10"},{"v":0.645044,"d":"0.65"}]
["    20701","    文化和旅游",{"v":24.749112,"d":"24.75"},{"v":24.104068,"d":"24.10"},{"v":0.645044,"d":"0.65"}]
["      2070199","      其他文化和旅游支出",{"v":24.749112,"d":"24.75"},{"v":24.104068,"d":"24.10"},{"v":0.645044,"d":"0.65"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.378,"d":"0.38"},{"v":0.378,"d":"0.38"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.145044,"d":"0.15"},{"v":0,"d":"0.00"},{"v":0.145044,"d":"0.15"}]
["        ","        财政统发工资(事业)",{"v":23.726068,"d":"23.73"},{"v":23.726068,"d":"23.73"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  208","  社会保障和就业支出",{"v":319.942017,"d":"319.94"},{"v":300.763669,"d":"300.76"},{"v":19.178348,"d":"19.18"}]
["    20802","    民政管理事务",{"v":101.140504,"d":"101.14"},{"v":81.962156,"d":"81.96"},{"v":19.178348,"d":"19.18"}]
["      2080299","      其他民政管理事务支出",{"v":101.140504,"d":"101.14"},{"v":81.962156,"d":"81.96"},{"v":19.178348,"d":"19.18"}]
["        ","        其他商品和服务支出（返还）",10.96,{"v":0,"d":"0.00"},10.96]
["        ","        日常办公费",1.75,{"v":0,"d":"0.00"},1.75]
["        ","        商品服务支出（其他）",{"v":6.468348,"d":"6.47"},{"v":0,"d":"0.00"},{"v":6.468348,"d":"6.47"}]
["        ","        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"}]
["        ","        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":80.816156,"d":"80.82"},{"v":80.816156,"d":"80.82"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":131.258929,"d":"131.26"},{"v":129.051777,"d":"129.05"},{"v":2.207152,"d":"2.21"}]
["    21007","    计划生育事务",{"v":81.694176,"d":"81.69"},{"v":79.487024,"d":"79.49"},{"v":2.207152,"d":"2.21"}]
["      2100799","      其他计划生育事务支出",{"v":81.694176,"d":"81.69"},{"v":79.487024,"d":"79.49"},{"v":2.207152,"d":"2.21"}]
["        ","        财政统发工资(事业)",{"v":79.409024,"d":"79.41"},{"v":79.409024,"d":"79.41"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.75,{"v":0,"d":"0.00"},1.75]
["        ","        商品服务支出（其他）",{"v":0.457152,"d":"0.46"},{"v":0,"d":"0.00"},{"v":0.457152,"d":"0.46"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.078,"d":"0.08"},{"v":0.078,"d":"0.08"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":49.564753,"d":"49.56"},{"v":49.564753,"d":"49.56"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":15.228066,"d":"15.23"},{"v":15.228066,"d":"15.23"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":15.228066,"d":"15.23"},{"v":15.228066,"d":"15.23"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":27.692826,"d":"27.69"},{"v":27.692826,"d":"27.69"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":27.692826,"d":"27.69"},{"v":27.692826,"d":"27.69"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":6.643861,"d":"6.64"},{"v":6.643861,"d":"6.64"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":2.080483,"d":"2.08"},{"v":2.080483,"d":"2.08"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":1.4976,"d":"1.50"},{"v":1.4976,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":3.065778,"d":"3.07"},{"v":3.065778,"d":"3.07"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":76.586672,"d":"76.59"},{"v":69.684768,"d":"69.68"},{"v":6.901904,"d":"6.90"}]
["    21101","    环境保护管理事务",{"v":76.586672,"d":"76.59"},{"v":69.684768,"d":"69.68"},{"v":6.901904,"d":"6.90"}]
["      2110199","      其他环境保护管理事务支出",{"v":76.586672,"d":"76.59"},{"v":69.684768,"d":"69.68"},{"v":6.901904,"d":"6.90"}]
["        ","        其他对个人和家庭的补助（事业）",0.09,0.09,{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":69.594768,"d":"69.59"},{"v":69.594768,"d":"69.59"},{"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"}]
["        ","        商品服务支出（其他）",{"v":0.401904,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.401904,"d":"0.40"}]
["        ","        其他商品和服务支出（返还）",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["  212","  城乡社区支出",{"v":1463.450904,"d":"1,463.45"},{"v":991.493916,"d":"991.49"},{"v":471.956988,"d":"471.96"}]
["    21201","    城乡社区管理事务",{"v":1463.450904,"d":"1,463.45"},{"v":991.493916,"d":"991.49"},{"v":471.956988,"d":"471.96"}]
["      2120104","      城管执法",{"v":217.077176,"d":"217.08"},{"v":35.949324,"d":"35.95"},{"v":181.127852,"d":"181.13"}]
["        ","        商品服务支出（其他）",{"v":16.377852,"d":"16.38"},{"v":0,"d":"0.00"},{"v":16.377852,"d":"16.38"}]
["        ","        财政统发工资(事业)",{"v":35.913324,"d":"35.91"},{"v":35.913324,"d":"35.91"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":164,"d":"164.00"},{"v":0,"d":"0.00"},{"v":164,"d":"164.00"}]
["        ","        日常办公费",0.75,{"v":0,"d":"0.00"},0.75]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.036,"d":"0.04"},{"v":0.036,"d":"0.04"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":1246.373728,"d":"1,246.37"},{"v":955.544592,"d":"955.54"},{"v":290.829136,"d":"290.83"}]
["        ","        其他商品和服务支出（返还）",{"v":240,"d":"240.00"},{"v":0,"d":"0.00"},{"v":240,"d":"240.00"}]
["        ","        日常办公费",20.25,{"v":0,"d":"0.00"},20.25]
["        ","        商品服务支出（其他）",{"v":30.579136,"d":"30.58"},{"v":0,"d":"0.00"},{"v":30.579136,"d":"30.58"}]
["        ","        财政统发工资(事业)",{"v":954.098592,"d":"954.10"},{"v":954.098592,"d":"954.10"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.446,"d":"1.45"},{"v":1.446,"d":"1.45"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":32,"n_cols":8,"rows_kept":32,"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"]}
["碑林区柏树林街道办事处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":2904.916611,"d":"2,904.92"},{"v":2174.224299,"d":"2,174.22"},{"v":730.692312,"d":"730.69"}]
["035","碑林区柏树林街道办事处",null,null,{"v":2904.916611,"d":"2,904.92"},{"v":2174.224299,"d":"2,174.22"},{"v":730.692312,"d":"730.69"}]
["  301","  工资福利支出",null,null,{"v":2170.455099,"d":"2,170.46"},{"v":2170.455099,"d":"2,170.46"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":613.1556,"d":"613.16"},{"v":613.1556,"d":"613.16"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":327.495112,"d":"327.50"},{"v":327.495112,"d":"327.50"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":577.72865,"d":"577.73"},{"v":577.72865,"d":"577.73"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":256.044,"d":"256.04"},{"v":256.044,"d":"256.04"},{"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":218.801513,"d":"218.80"},{"v":218.801513,"d":"218.80"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":42.920892,"d":"42.92"},{"v":42.920892,"d":"42.92"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":6.643861,"d":"6.64"},{"v":6.643861,"d":"6.64"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":126.537471,"d":"126.54"},{"v":126.537471,"d":"126.54"},{"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":730.692312,"d":"730.69"},{"v":0,"d":"0.00"},{"v":730.692312,"d":"730.69"}]
["    30201","    日常办公经费","50201","办公经费",{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"}]
["    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":16.1532,"d":"16.15"},{"v":0,"d":"0.00"},{"v":16.1532,"d":"16.15"}]
["    30217","    公务接待费","50206","公务接待费",{"v":4.3,"d":"4.30"},{"v":0,"d":"0.00"},{"v":4.3,"d":"4.30"}]
["    30229","    福利费","50201","办公经费",{"v":0.5616,"d":"0.56"},{"v":0,"d":"0.00"},{"v":0.5616,"d":"0.56"}]
["    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":10.765512,"d":"10.77"},{"v":0,"d":"0.00"},{"v":10.765512,"d":"10.77"}]
["    30239","    其他交通费","50201","办公经费",{"v":41.952,"d":"41.95"},{"v":0,"d":"0.00"},{"v":41.952,"d":"41.95"}]
["    30241","    商品服务支出","50201","办公经费",579.96,{"v":0,"d":"0.00"},579.96]
["    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":3.7692,"d":"3.77"},{"v":3.7692,"d":"3.77"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",2.88,2.88,{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.8892,"d":"0.89"},{"v":0.8892,"d":"0.89"},{"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"]}
[]
["碑林区柏树林街道办事处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":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"]
["035","西安市碑林区柏树林街道办事处",11.3,"11.3","0.00",4.3,"7.0","0.00","7.0","0.00","0.00",11.3,"0.00","0.00",4.3,"7.0","0.00","7.0","0.00","0.00","0.00","0.00","0.00","0.00","0.00","0.00","0.00","0.00","0.00"]

{"sheet":"部门预算政府采购表","index":12,"n_rows":15,"n_cols":14,"rows_kept":15,"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"]}
["碑林区柏树林街道办事处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},"碑林区柏树林街道办事处",{"$nulls":8},45.54]
["201","03","02","  办公设备购置","办公家具",null,"处级以下","把","设备购置","503","06","2019-03-30",0.05]
["201","03","02","  办公设备购置","U盘",null,"金士顿","个","设备购置","503","06","2019-06-30",0.39]
["201","03","02","  办公设备购置","音视频会议设备",null,"处级以下","组","设备购置","503","06","2019-09-30",{"v":0.9,"d":"0.90"}]
["201","03","02","  办公用房租赁","车辆、房屋租赁服务",null,"8层","平方米","办公经费","502","01","2019-01-01",{"v":40,"d":"40.00"}]
["201","03","02","  办公设备购置","台式计算机",null,"联想台式","台","设备购置","503","06","2019-02-24",{"v":1,"d":"1.00"}]
["201","03","02","  办公设备购置","台式计算机",null,"联想","台","设备购置","503","06","2019-03-30",{"v":2.8,"d":"2.80"}]
["201","03","02","  办公设备购置","办公家具",null,"处级以下","张","设备购置","503","06","2019-02-24",0.15]
["201","03","02","  办公设备购置","打印机",null,"爱普生","台","设备购置","503","06","2019-02-24",0.25]

{"sheet":"部门预算预算专项资金明细表","index":13,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
["碑林区柏树林街道办事处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",109.54]
["035","碑林区柏树林街道办事处",109.54]
["  ","  网络运行费",{"v":12,"d":"12.00"},"办公场所宽带网络及固定电话运行费用"]
["  ","  纪律审查经费",{"v":12,"d":"12.00"},"机关纪检监察单位工作经费"]
["  ","  办公设备购置",5.54,"计算机、打印机等办公设备购置"]
["  ","  办公用房租赁",{"v":40,"d":"40.00"},"办公场所全年租赁费用"]
["  ","  社会管理及和谐建设",{"v":40,"d":"40.00"},"信访维稳、安全生产、城市治理等办公费用支出"]