{"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":4,"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：","碑林区南院门街道办事处"]
[null,"保密审情况：","已审查"]
[null,"部门主要负责审签情况：",null,"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"]}
[]
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},"一、一般公共服务支出",{"v":854.29352,"d":"854.29"},"1、基本支出",{"v":2449.739645,"d":"2,449.74"},"1、机关工资福利支出",{"v":2311.794609,"d":"2,311.79"}]
[" 年初预算安排支出",{"v":2448.739645,"d":"2,448.74"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":2311.794609,"d":"2,311.79"},"2、机关商品和服务支出",{"v":385.083436,"d":"385.08"}]
[" 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":134.083436,"d":"134.08"},"3、机关资本性支出(一)",{"v":20,"d":"20.00"}]
[" 非税收入",{"v":272,"d":"272.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.8616,"d":"3.86"},"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":271,"d":"271.00"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":110,"d":"110.00"},"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":120.290304,"d":"120.29"},"  商品和服务支出",{"v":251,"d":"251.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":29,"d":"29.00"},"八、社会保障和就业支出",{"v":302.9222,"d":"302.92"},"  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":3.8616,"d":"3.86"}]
["   国有资源(产)有偿使用收入",{"v":133,"d":"133.00"},"十、医疗卫生计划生育支出",{"v":168.789733,"d":"168.79"},"  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":52.437888,"d":"52.44"},"  资本性支出",{"v":20,"d":"20.00"},"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":1222.006,"d":"1,222.01"},"  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":2720.739645,"d":"2,720.74"},"本年支出合计",{"v":2720.739645,"d":"2,720.74"},"本年支出合计",{"v":2720.739645,"d":"2,720.74"},"本年支出总计",{"v":2720.739645,"d":"2,720.74"}]

{"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"]}
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},{"v":2720.739645,"d":"2,720.74"},{"v":2448.739645,"d":"2,448.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272,"d":"272.00"},{"v":110,"d":"110.00"},{"v":29,"d":"29.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["038","碑林区南院门街道办事处",{"v":2720.739645,"d":"2,720.74"},{"v":2720.739645,"d":"2,720.74"},{"v":2448.739645,"d":"2,448.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272,"d":"272.00"},{"v":110,"d":"110.00"},{"v":29,"d":"29.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["  038001","  南院门（政府办公厅）",{"v":870.874502,"d":"870.87"},{"v":870.874502,"d":"870.87"},{"v":737.874502,"d":"737.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["  038002","  南院门（人口计生）",{"v":118.346509,"d":"118.35"},{"v":118.346509,"d":"118.35"},{"v":118.346509,"d":"118.35"},{"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"}]
["  038003","  南院门（文化）",{"v":123.352205,"d":"123.35"},{"v":123.352205,"d":"123.35"},{"v":123.352205,"d":"123.35"},{"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"}]
["  038004","  南院门（社会保障）",{"v":304.837253,"d":"304.84"},{"v":304.837253,"d":"304.84"},{"v":304.837253,"d":"304.84"},{"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"}]
["  038005","  南院门（环境保护）",{"v":53.910136,"d":"53.91"},{"v":53.910136,"d":"53.91"},{"v":53.910136,"d":"53.91"},{"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"}]
["  038006","  南院门（城乡社区）",{"v":1125.573623,"d":"1,125.57"},{"v":1125.573623,"d":"1,125.57"},{"v":1015.573623,"d":"1,015.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  038007","  南院门（城管执法）",{"v":123.845417,"d":"123.85"},{"v":123.845417,"d":"123.85"},{"v":94.845417,"d":"94.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"},{"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"]}
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},{"v":2720.739645,"d":"2,720.74"},{"v":2448.739645,"d":"2,448.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272,"d":"272.00"},{"v":110,"d":"110.00"},{"v":29,"d":"29.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["038","碑林区南院门街道办事处",{"v":2720.739645,"d":"2,720.74"},{"v":2720.739645,"d":"2,720.74"},{"v":2448.739645,"d":"2,448.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":272,"d":"272.00"},{"v":110,"d":"110.00"},{"v":29,"d":"29.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["  038001","  南院门（政府办公厅）",{"v":870.874502,"d":"870.87"},{"v":870.874502,"d":"870.87"},{"v":737.874502,"d":"737.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133,"d":"133.00"},{"v":0,"d":"0.00"}]
["  038002","  南院门（人口计生）",{"v":118.346509,"d":"118.35"},{"v":118.346509,"d":"118.35"},{"v":118.346509,"d":"118.35"},{"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"}]
["  038003","  南院门（文化）",{"v":123.352205,"d":"123.35"},{"v":123.352205,"d":"123.35"},{"v":123.352205,"d":"123.35"},{"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"}]
["  038004","  南院门（社会保障）",{"v":304.837253,"d":"304.84"},{"v":304.837253,"d":"304.84"},{"v":304.837253,"d":"304.84"},{"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"}]
["  038005","  南院门（环境保护）",{"v":53.910136,"d":"53.91"},{"v":53.910136,"d":"53.91"},{"v":53.910136,"d":"53.91"},{"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"}]
["  038006","  南院门（城乡社区）",{"v":1125.573623,"d":"1,125.57"},{"v":1125.573623,"d":"1,125.57"},{"v":1015.573623,"d":"1,015.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  038007","  南院门（城管执法）",{"v":123.845417,"d":"123.85"},{"v":123.845417,"d":"123.85"},{"v":94.845417,"d":"94.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"},{"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"]}
[]
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},"一、一般公共服务支出",{"v":854.29352,"d":"854.29"},"1、基本支出",{"v":2449.739645,"d":"2,449.74"},"1、机关工资福利支出",{"v":2311.794609,"d":"2,311.79"}]
[" 年初预算安排支出",{"v":2448.739645,"d":"2,448.74"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":2311.794609,"d":"2,311.79"},"2、机关商品和服务支出",{"v":385.083436,"d":"385.08"}]
[" 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":134.083436,"d":"134.08"},"3、机关资本性支出(一)",{"v":20,"d":"20.00"}]
[" 非税收入",{"v":272,"d":"272.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":3.8616,"d":"3.86"},"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":271,"d":"271.00"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":110,"d":"110.00"},"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":120.290304,"d":"120.29"},"  商品和服务支出",{"v":251,"d":"251.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":29,"d":"29.00"},"八、社会保障和就业支出",{"v":302.9222,"d":"302.92"},"  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":3.8616,"d":"3.86"}]
["   国有资源(产)有偿使用收入",{"v":133,"d":"133.00"},"十、医疗卫生计划生育支出",{"v":168.789733,"d":"168.79"},"  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":52.437888,"d":"52.44"},"  资本性支出",{"v":20,"d":"20.00"},"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":1222.006,"d":"1,222.01"},"  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":2720.739645,"d":"2,720.74"},"本年支出合计",{"v":2720.739645,"d":"2,720.74"},"本年支出合计",{"v":2720.739645,"d":"2,720.74"},"本年支出总计",{"v":2720.739645,"d":"2,720.74"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":73,"n_cols":6,"rows_kept":73,"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"]}
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},{"v":2449.739645,"d":"2,449.74"},{"v":271,"d":"271.00"}]
["038","碑林区南院门街道办事处",{"v":2720.739645,"d":"2,720.74"},{"v":2449.739645,"d":"2,449.74"},{"v":271,"d":"271.00"}]
["  201","  一般公共服务支出",{"v":854.29352,"d":"854.29"},{"v":712.29352,"d":"712.29"},{"v":142,"d":"142.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":842.29352,"d":"842.29"},{"v":712.29352,"d":"712.29"},{"v":130,"d":"130.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":712.29352,"d":"712.29"},{"v":712.29352,"d":"712.29"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",12.75,12.75,{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":2.6616,"d":"2.66"},{"v":2.6616,"d":"2.66"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":49.72636,"d":"49.73"},{"v":49.72636,"d":"49.73"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":644.15556,"d":"644.16"},{"v":644.15556,"d":"644.16"},{"v":0,"d":"0.00"}]
["      2010302","      一般行政管理事务（政府办公厅（室）及相关机构事务）",{"v":130,"d":"130.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"}]
["        ","        办公设备购置",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        社会管理与和谐建设",{"v":110,"d":"110.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"}]
["    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":120.290304,"d":"120.29"},{"v":120.290304,"d":"120.29"},{"v":0,"d":"0.00"}]
["    20701","    文化和旅游",{"v":120.290304,"d":"120.29"},{"v":120.290304,"d":"120.29"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化和旅游支出",{"v":120.290304,"d":"120.29"},{"v":120.290304,"d":"120.29"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.695328,"d":"0.70"},{"v":0.695328,"d":"0.70"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":117.094976,"d":"117.09"},{"v":117.094976,"d":"117.09"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":302.9222,"d":"302.92"},{"v":302.9222,"d":"302.92"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":80.469,"d":"80.47"},{"v":80.469,"d":"80.47"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":80.469,"d":"80.47"},{"v":80.469,"d":"80.47"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":71.40354,"d":"71.40"},{"v":71.40354,"d":"71.40"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.43746,"d":"6.44"},{"v":6.43746,"d":"6.44"},{"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":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":168.789733,"d":"168.79"},{"v":168.789733,"d":"168.79"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":115.532736,"d":"115.53"},{"v":115.532736,"d":"115.53"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":115.532736,"d":"115.53"},{"v":115.532736,"d":"115.53"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.631272,"d":"0.63"},{"v":0.631272,"d":"0.63"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":112.401464,"d":"112.40"},{"v":112.401464,"d":"112.40"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":53.256997,"d":"53.26"},{"v":53.256997,"d":"53.26"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":14.40726,"d":"14.41"},{"v":14.40726,"d":"14.41"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":14.40726,"d":"14.41"},{"v":14.40726,"d":"14.41"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":31.706766,"d":"31.71"},{"v":31.706766,"d":"31.71"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":31.706766,"d":"31.71"},{"v":31.706766,"d":"31.71"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":7.142971,"d":"7.14"},{"v":7.142971,"d":"7.14"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":2.236312,"d":"2.24"},{"v":2.236312,"d":"2.24"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":3.293859,"d":"3.29"},{"v":3.293859,"d":"3.29"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":1.6128,"d":"1.61"},{"v":1.6128,"d":"1.61"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":52.437888,"d":"52.44"},{"v":52.437888,"d":"52.44"},{"v":0,"d":"0.00"}]
["    21101","    环境保护管理事务",{"v":52.437888,"d":"52.44"},{"v":52.437888,"d":"52.44"},{"v":0,"d":"0.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":52.437888,"d":"52.44"},{"v":52.437888,"d":"52.44"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.342216,"d":"0.34"},{"v":0.342216,"d":"0.34"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":51.095672,"d":"51.10"},{"v":51.095672,"d":"51.10"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":1222.006,"d":"1,222.01"},{"v":1093.006,"d":"1,093.01"},{"v":129,"d":"129.00"}]
["    21201","    城乡社区管理事务",{"v":1222.006,"d":"1,222.01"},{"v":1093.006,"d":"1,093.01"},{"v":129,"d":"129.00"}]
["      2120104","      城管执法",{"v":121.26236,"d":"121.26"},{"v":92.26236,"d":"92.26"},{"v":29,"d":"29.00"}]
["        ","        市容城市治理",{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"}]
["        ","        财政统发工资(事业)",{"v":89.91194,"d":"89.91"},{"v":89.91194,"d":"89.91"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",1.75,1.75,{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.60042,"d":"0.60"},{"v":0.60042,"d":"0.60"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":1100.74364,"d":"1,100.74"},{"v":1000.74364,"d":"1,000.74"},{"v":100,"d":"100.00"}]
["        ","        其他商品和服务支出（返还）",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["        ","        城市环境卫生治理",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["        ","        商品服务支出（其他）",{"v":20.65038,"d":"20.65"},{"v":20.65038,"d":"20.65"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":948.89326,"d":"948.89"},{"v":948.89326,"d":"948.89"},{"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"]}
["碑林区南院门街道办事处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":2720.739645,"d":"2,720.74"},{"v":2449.739645,"d":"2,449.74"},{"v":271,"d":"271.00"}]
["038","碑林区南院门街道办事处",null,null,{"v":2720.739645,"d":"2,720.74"},{"v":2449.739645,"d":"2,449.74"},{"v":271,"d":"271.00"}]
["  301","  工资福利支出",null,null,{"v":2311.794609,"d":"2,311.79"},{"v":2311.794609,"d":"2,311.79"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":658.7718,"d":"658.77"},{"v":658.7718,"d":"658.77"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":337.169536,"d":"337.17"},{"v":337.169536,"d":"337.17"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":619.9115,"d":"619.91"},{"v":619.9115,"d":"619.91"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":284.064,"d":"284.06"},{"v":284.064,"d":"284.06"},{"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":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":46.114026,"d":"46.11"},{"v":46.114026,"d":"46.11"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":7.142971,"d":"7.14"},{"v":7.142971,"d":"7.14"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":135.039576,"d":"135.04"},{"v":135.039576,"d":"135.04"},{"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":385.083436,"d":"385.08"},{"v":134.083436,"d":"134.08"},{"v":251,"d":"251.00"}]
["    30201","    日常办公经费","50201","办公经费",{"v":54,"d":"54.00"},{"v":42,"d":"42.00"},{"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"}]
["    30217","    公务接待费","50206","公务接待费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.6048,"d":"0.60"},{"v":0.6048,"d":"0.60"},{"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":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":11.562636,"d":"11.56"},{"v":11.562636,"d":"11.56"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":41.316,"d":"41.32"},{"v":41.316,"d":"41.32"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",{"v":239,"d":"239.00"},{"v":0,"d":"0.00"},{"v":239,"d":"239.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":3.8616,"d":"3.86"},{"v":3.8616,"d":"3.86"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.9244,"d":"2.92"},{"v":2.9244,"d":"2.92"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.9372,"d":"0.94"},{"v":0.9372,"d":"0.94"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",null,null,{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["    31002","    办公设备购置","50306","设备购置（一）",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":65,"n_cols":6,"rows_kept":65,"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"]}
["碑林区南院门街道办事处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":2449.739645,"d":"2,449.74"},{"v":2315.656209,"d":"2,315.66"},{"v":134.083436,"d":"134.08"}]
["038","碑林区南院门街道办事处",{"v":2449.739645,"d":"2,449.74"},{"v":2315.656209,"d":"2,315.66"},{"v":134.083436,"d":"134.08"}]
["  201","  一般公共服务支出",{"v":712.29352,"d":"712.29"},{"v":646.81716,"d":"646.82"},{"v":65.47636,"d":"65.48"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":712.29352,"d":"712.29"},{"v":646.81716,"d":"646.82"},{"v":65.47636,"d":"65.48"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":712.29352,"d":"712.29"},{"v":646.81716,"d":"646.82"},{"v":65.47636,"d":"65.48"}]
["        ","        三公经费（返还）",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":2.6616,"d":"2.66"},{"v":2.6616,"d":"2.66"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",12.75,{"v":0,"d":"0.00"},12.75]
["        ","        商品服务支出（其他）",{"v":49.72636,"d":"49.73"},{"v":0,"d":"0.00"},{"v":49.72636,"d":"49.73"}]
["        ","        财政统发工资(行政)",{"v":644.15556,"d":"644.16"},{"v":644.15556,"d":"644.16"},{"v":0,"d":"0.00"}]
["  207","  文化旅游体育与传媒支出",{"v":120.290304,"d":"120.29"},{"v":117.094976,"d":"117.09"},{"v":3.195328,"d":"3.20"}]
["    20701","    文化和旅游",{"v":120.290304,"d":"120.29"},{"v":117.094976,"d":"117.09"},{"v":3.195328,"d":"3.20"}]
["      2070199","      其他文化和旅游支出",{"v":120.290304,"d":"120.29"},{"v":117.094976,"d":"117.09"},{"v":3.195328,"d":"3.20"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["        ","        财政统发工资(事业)",{"v":117.094976,"d":"117.09"},{"v":117.094976,"d":"117.09"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.695328,"d":"0.70"},{"v":0,"d":"0.00"},{"v":0.695328,"d":"0.70"}]
["  208","  社会保障和就业支出",{"v":302.9222,"d":"302.92"},{"v":294.98474,"d":"294.98"},{"v":7.93746,"d":"7.94"}]
["    20802","    民政管理事务",{"v":80.469,"d":"80.47"},{"v":72.53154,"d":"72.53"},{"v":7.93746,"d":"7.94"}]
["      2080299","      其他民政管理事务支出",{"v":80.469,"d":"80.47"},{"v":72.53154,"d":"72.53"},{"v":7.93746,"d":"7.94"}]
["        ","        财政统发工资(事业)",{"v":71.40354,"d":"71.40"},{"v":71.40354,"d":"71.40"},{"v":0,"d":"0.00"}]
["        ","        财政非统发工资(全额)",{"v":1.128,"d":"1.13"},{"v":1.128,"d":"1.13"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.43746,"d":"6.44"},{"v":0,"d":"0.00"},{"v":6.43746,"d":"6.44"}]
["        ","        日常办公费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    20805","    行政事业单位离退休",{"v":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":168.789733,"d":"168.79"},{"v":165.658461,"d":"165.66"},{"v":3.131272,"d":"3.13"}]
["    21007","    计划生育事务",{"v":115.532736,"d":"115.53"},{"v":112.401464,"d":"112.40"},{"v":3.131272,"d":"3.13"}]
["      2100799","      其他计划生育事务支出",{"v":115.532736,"d":"115.53"},{"v":112.401464,"d":"112.40"},{"v":3.131272,"d":"3.13"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["        ","        商品服务支出（其他）",{"v":0.631272,"d":"0.63"},{"v":0,"d":"0.00"},{"v":0.631272,"d":"0.63"}]
["        ","        财政统发工资(事业)",{"v":112.401464,"d":"112.40"},{"v":112.401464,"d":"112.40"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":53.256997,"d":"53.26"},{"v":53.256997,"d":"53.26"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":14.40726,"d":"14.41"},{"v":14.40726,"d":"14.41"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":14.40726,"d":"14.41"},{"v":14.40726,"d":"14.41"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":31.706766,"d":"31.71"},{"v":31.706766,"d":"31.71"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":31.706766,"d":"31.71"},{"v":31.706766,"d":"31.71"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":7.142971,"d":"7.14"},{"v":7.142971,"d":"7.14"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":2.236312,"d":"2.24"},{"v":2.236312,"d":"2.24"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":1.6128,"d":"1.61"},{"v":1.6128,"d":"1.61"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":3.293859,"d":"3.29"},{"v":3.293859,"d":"3.29"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":52.437888,"d":"52.44"},{"v":51.095672,"d":"51.10"},{"v":1.342216,"d":"1.34"}]
["    21101","    环境保护管理事务",{"v":52.437888,"d":"52.44"},{"v":51.095672,"d":"51.10"},{"v":1.342216,"d":"1.34"}]
["      2110199","      其他环境保护管理事务支出",{"v":52.437888,"d":"52.44"},{"v":51.095672,"d":"51.10"},{"v":1.342216,"d":"1.34"}]
["        ","        日常办公费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["        ","        商品服务支出（其他）",{"v":0.342216,"d":"0.34"},{"v":0,"d":"0.00"},{"v":0.342216,"d":"0.34"}]
["        ","        财政统发工资(事业)",{"v":51.095672,"d":"51.10"},{"v":51.095672,"d":"51.10"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":1093.006,"d":"1,093.01"},{"v":1040.0052,"d":"1,040.01"},{"v":53.0008,"d":"53.00"}]
["    21201","    城乡社区管理事务",{"v":1093.006,"d":"1,093.01"},{"v":1040.0052,"d":"1,040.01"},{"v":53.0008,"d":"53.00"}]
["      2120104","      城管执法",{"v":92.26236,"d":"92.26"},{"v":89.91194,"d":"89.91"},{"v":2.35042,"d":"2.35"}]
["        ","        财政统发工资(事业)",{"v":89.91194,"d":"89.91"},{"v":89.91194,"d":"89.91"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.60042,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0.60042,"d":"0.60"}]
["        ","        日常办公费",1.75,{"v":0,"d":"0.00"},1.75]
["      2120199","      其他城乡社区管理事务支出",{"v":1000.74364,"d":"1,000.74"},{"v":950.09326,"d":"950.09"},{"v":50.65038,"d":"50.65"}]
["        ","        商品服务支出（其他）",{"v":20.65038,"d":"20.65"},{"v":0,"d":"0.00"},{"v":20.65038,"d":"20.65"}]
["        ","        其他商品和服务支出（返还）",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        财政统发工资(事业)",{"v":948.89326,"d":"948.89"},{"v":948.89326,"d":"948.89"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":31,"n_cols":8,"rows_kept":31,"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"]}
["碑林区南院门街道办事处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":2449.739645,"d":"2,449.74"},{"v":2315.656209,"d":"2,315.66"},{"v":134.083436,"d":"134.08"}]
["038","碑林区南院门街道办事处",null,null,{"v":2449.739645,"d":"2,449.74"},{"v":2315.656209,"d":"2,315.66"},{"v":134.083436,"d":"134.08"}]
["  301","  工资福利支出",null,null,{"v":2311.794609,"d":"2,311.79"},{"v":2311.794609,"d":"2,311.79"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":658.7718,"d":"658.77"},{"v":658.7718,"d":"658.77"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":337.169536,"d":"337.17"},{"v":337.169536,"d":"337.17"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":619.9115,"d":"619.91"},{"v":619.9115,"d":"619.91"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":284.064,"d":"284.06"},{"v":284.064,"d":"284.06"},{"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":222.4532,"d":"222.45"},{"v":222.4532,"d":"222.45"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":46.114026,"d":"46.11"},{"v":46.114026,"d":"46.11"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":7.142971,"d":"7.14"},{"v":7.142971,"d":"7.14"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":135.039576,"d":"135.04"},{"v":135.039576,"d":"135.04"},{"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":134.083436,"d":"134.08"},{"v":0,"d":"0.00"},{"v":134.083436,"d":"134.08"}]
["    30201","    日常办公经费","50201","办公经费",{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"}]
["    30207","    邮电费","50201","办公经费",{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["    30229","    福利费","50201","办公经费",{"v":0.6048,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0.6048,"d":"0.60"}]
["    30231","    公务用车运行维护费","50208","公务用车运行维护费",{"v":6.1,"d":"6.10"},{"v":0,"d":"0.00"},{"v":6.1,"d":"6.10"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":11.562636,"d":"11.56"},{"v":0,"d":"0.00"},{"v":11.562636,"d":"11.56"}]
["    30239","    其他交通费","50201","办公经费",{"v":41.316,"d":"41.32"},{"v":0,"d":"0.00"},{"v":41.316,"d":"41.32"}]
["    30241","    商品服务支出","50201","办公经费",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":3.8616,"d":"3.86"},{"v":3.8616,"d":"3.86"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.9244,"d":"2.92"},{"v":2.9244,"d":"2.92"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.9372,"d":"0.94"},{"v":0.9372,"d":"0.94"},{"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"]}
[]
["碑林区南院门街道办事处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"]
["038","南院门街道办事处",9,9,"0",2,7,"0",7,"0","0",7.6,"7.6","0",1.5,6.1,"0",6.1,"0","0",-1.4,"-1.4","0",-0.5,"-0.9","0",-0.9,"0","0"]

{"sheet":"部门预算政府采购表","index":12,"n_rows":17,"n_cols":14,"rows_kept":17,"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"]}
["碑林区南院门街道办事处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},"碑林区南院门街道办事处",{"$nulls":8},{"v":100,"d":"100.00"}]
["201","03","02","  办公设备购置","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"路面修补","处","其他商品和服务支出","502","99","2019-03-01",{"v":20,"d":"20.00"}]
["201","03","02","  办公设备购置","打印机",null,"7480D","台","设备购置","503","06","2019-03-01",{"v":4.5,"d":"4.50"}]
["201","03","02","  办公设备购置","便携式计算机",null,"L470","台","设备购置","503","06","2019-03-01",{"v":4,"d":"4.00"}]
["201","03","02","  办公设备购置","复印机",null,"7480D","台","设备购置","503","06","2019-03-01",{"v":4.5,"d":"4.50"}]
["201","03","02","  办公设备购置","台式计算机",null,"M6201","台","设备购置","503","06","2019-03-01",{"v":4,"d":"4.00"}]
["201","03","02","  办公设备购置","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"其他","处","其他商品和服务支出","502","99","2019-03-01",{"v":10,"d":"10.00"}]
["201","03","02","  办公设备购置","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"旧楼改造","处","其他商品和服务支出","502","99","2019-03-01",{"v":20,"d":"20.00"}]
["201","03","02","  办公设备购置","建筑物和构筑物的新建、改扩建及其相关的装修、拆除、修缮工程",null,"点亮项目","处","其他商品和服务支出","502","99","2019-03-01",{"v":30,"d":"30.00"}]
["201","03","02","  办公设备购置","办公家具",null,"文件柜 ","件","设备购置","503","06","2019-03-01",{"v":1,"d":"1.00"}]
["201","03","02","  办公设备购置","碎纸机",null,"得力9912","台","设备购置","503","06","2019-03-01",{"v":2,"d":"2.00"}]

{"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"]}
["碑林区南院门街道办事处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":271,"d":"271.00"}]
["038","碑林区南院门街道办事处",{"v":271,"d":"271.00"}]
["  ","  办公设备购置",{"v":20,"d":"20.00"},"    主要为机关办公部门配备办公设备，包括配备台式电脑、便携式计算机、办公桌椅、文件柜、打印机、大型复印机、碎纸机等。"]
["  ","  市容城市治理",{"v":29,"d":"29.00"},"    街办在所在辖区对违反城市治理处罚条例的行为开展处罚等工作，并积极推进本区域市政建设、城市公用物品建设以及综合整治工作。"]
["  ","  纪律审查经费",{"v":12,"d":"12.00"},"    街道纪检工作基本工作经费"]
["  ","  城市环境卫生治理",{"v":100,"d":"100.00"},"    保障辖区垃圾收集站点顺利运行垃圾清运工作保质保量开展，加大社区房屋修缮、保证居民安全，进一步加大保洁清扫冲洗力度。                                                  "]
[null,"  社会管理与和谐建设",{"v":110,"d":"110.00"},"    维护辖区社会稳定，加大街办招商引资力度，推进辖区经济发展。"]