{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","目录","部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","一般公共预算支出（功能科目）","一般公共预算支出（经济科目）","一般公共预算基本支出（功能科目）","一般公共预算基本支出（经济科目）","部门预算政府性基金收支表","部门预算三公经费表","部门预算政府采购表","部门预算专项业务经费支出表"],"not_rendered":{"external_links":1,"defined_names":17},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"merged":[[3,0,3,5],[13,1,13,3]],"flags":["formulas_cached_only"]}
[]
[]
[]
["2019年部门预算公开报表"]
{"$rows_empty":9}
[null,"部门名称：西安市碑林区物价局"]
[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"]}
[]
["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":595.581849,"d":"595.58"},"一、一般公共服务支出",522.91,"1、基本支出",578.98,"1、机关工资福利支出",514.76]
[" 年初预算安排支出",{"v":561.581849,"d":"561.58"},"二、外交支出",null,"  工资福利支出",514.76,"2、机关商品和服务支出",79.26]
[" 社会保险基金收入",{"v":0,"d":"0.00"},"三、国防支出",null,"  商品和服务支出",62.66,"3、机关资本性支出(一)"]
[" 非税收入",{"v":34,"d":"34.00"},"四、公共安全支出",null,"  对个人和家庭补助的支出",1.57,"4、机关资本性支出(二)"]
["   专项收入",{"v":0,"d":"0.00"},"五、教育支出",null,"2、项目支出",{"v":16.6,"d":"16.60"},"5、对事业单位经常性补助"]
["   国库管理的收费",{"v":0,"d":"0.00"},"六、科学技术支出",null,"  工资福利支出",null,"6、对事业单位资本性补助"]
["   专户管理的收费",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",null,"  商品和服务支出",{"v":16.6,"d":"16.60"},"7、对企业补助"]
["   罚没收入",{"v":34,"d":"34.00"},"八、社会保障和就业支出",60.84,"  对个人和家庭的补助",null,"8、对企业资本性支出"]
["   国有资本经营收入",null,"九、社会保险基金支出",null,"  债务利息及费用支出",null,"9、对个人和家庭的补助",1.57]
["   国有资源(产)有偿使用收入",null,"十、医疗卫生计划生育支出",11.83,"  资本性支出(基本建设)",null,"10、对社会保障基金补助"]
["   其他收入",null,"十一、节能环保支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[" 转移性收入",null,"十二、城乡社区支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[" 上级专款",null,"十三、农林水支出",null,"  对企业补助",null,"13、转移性支出"]
[" 政府性基金收入",null,"十四、交通运输支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、资源勘探信息等支出",null,"  其他支出",null,"15、其他支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、自然资源海洋气象等支出"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、国有资本经营预算支出"]
[null,null,"二十三、灾害防治及应急管理支出"]
[null,null,"二十四、预备费"]
[null,null,"二十五、其他支出"]
[null,null,"二十六、转移性支出"]
[null,null,"二十七、债务还本支出"]
[null,null,"二十八、债务付息支出"]
[null,null,"二十九、债务发行费用支出"]
["本年收入合计",{"v":595.581849,"d":"595.58"},"本年支出合计",595.58,"本年支出合计",595.58,"本年支出总计",595.58]

{"sheet":"部门预算收入总表","index":3,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[0,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,5,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["2019年部门预算收入总表"]
[null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":7},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","上级专款","非税收入","其中："]
[{"$nulls":8},"国库管理的收费","罚没收入","国有资源（产）有偿使用"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},null,{"v":0,"d":"0.00"}]
["050","碑林区物价局",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  050001","  碑林区物价局本级",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门预算支出总表","index":4,"n_rows":10,"n_cols":12,"rows_kept":10,"merged":[[0,0,1,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,3,10],[3,11,5,11],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["2019年部门预算支出总表"]
[null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",{"$nulls":7},"其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","上级专款","非税收入","其中："]
[{"$nulls":8},"国库管理的收费","罚没收入","国有资源（产）有偿使用"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["050","碑林区物价局",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  050001","  碑林区物价局本级",{"v":595.581849,"d":"595.58"},{"v":595.581849,"d":"595.58"},{"v":561.581849,"d":"561.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"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"]}
[]
["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":595.581849,"d":"595.58"},"一、一般公共服务支出",{"v":522.910092,"d":"522.91"},"1、基本支出",{"v":578.981849,"d":"578.98"},"1、机关工资福利支出",{"v":514.755401,"d":"514.76"}]
[" 年初预算安排支出",{"v":561.581849,"d":"561.58"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":514.755401,"d":"514.76"},"2、机关商品和服务支出",{"v":79.258048,"d":"79.26"}]
[" 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":62.658048,"d":"62.66"},"3、机关资本性支出(一)",{"v":0,"d":"0.00"}]
[" 非税收入",{"v":34,"d":"34.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",{"v":1.5684,"d":"1.57"},"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":16.6,"d":"16.60"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":0,"d":"0.00"},"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":0,"d":"0.00"},"  商品和服务支出",{"v":16.6,"d":"16.60"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":34,"d":"34.00"},"八、社会保障和就业支出",{"v":60.838948,"d":"60.84"},"  对个人和家庭的补助",null,"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",null,"九、社会保险基金支出",{"v":0,"d":"0.00"},"  债务利息及费用支出",null,"9、对个人和家庭的补助",{"v":1.5684,"d":"1.57"}]
["   国有资源(产)有偿使用收入",null,"十、医疗卫生计划生育支出",{"v":11.832809,"d":"11.83"},"  资本性支出(基本建设)",null,"10、对社会保障基金补助"]
["   其他收入",null,"十一、节能环保支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[" 转移性收入",null,"十二、城乡社区支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[" 上级专款",null,"十三、农林水支出",null,"  对企业补助",null,"13、转移性支出"]
[" 政府性基金收入",null,"十四、交通运输支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、资源勘探信息等支出",null,"  其他支出",null,"15、其他支出"]
[null,null,"十六、商业服务业等支出"]
[null,null,"十七、金融支出"]
[null,null,"十八、援助其他地区支出"]
[null,null,"十九、自然资源海洋气象等支出"]
[null,null,"二十、住房保障支出"]
[null,null,"二十一、粮油物资储备支出"]
[null,null,"二十二、国有资本经营预算支出"]
[null,null,"二十三、灾害防治及应急管理支出"]
[null,null,"二十四、预备费"]
[null,null,"二十五、其他支出"]
[null,null,"二十六、转移性支出"]
[null,null,"二十七、债务还本支出"]
[null,null,"二十八、债务付息支出"]
[null,null,"二十九、债务发行费用支出"]
["本年收入合计",{"v":595.581849,"d":"595.58"},"本年支出合计",{"v":595.581849,"d":"595.58"},"本年支出合计",{"v":595.581849,"d":"595.58"},"本年支出总计",{"v":595.581849,"d":"595.58"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出明细表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出","项目支出","备注"]
[]
["**","**",1,2,3,"**"]
[null,"合计",{"v":595.581849,"d":"595.58"},{"v":578.981849,"d":"578.98"},{"v":16.6,"d":"16.60"}]
["050","碑林区物价局",{"v":595.581849,"d":"595.58"},{"v":578.981849,"d":"578.98"},{"v":16.6,"d":"16.60"}]
["  201","  一般公共服务支出",{"v":522.910092,"d":"522.91"},{"v":506.310092,"d":"506.31"},{"v":16.6,"d":"16.60"}]
["    20104","    发展与改革事务",{"v":522.910092,"d":"522.91"},{"v":506.310092,"d":"506.31"},{"v":16.6,"d":"16.60"}]
["      2010401","      行政运行（发展与改革事务）",{"v":496.10838,"d":"496.11"},{"v":496.10838,"d":"496.11"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":431.881932,"d":"431.88"},{"v":431.881932,"d":"431.88"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":27.558048,"d":"27.56"},{"v":27.558048,"d":"27.56"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.5684,"d":"1.57"},{"v":1.5684,"d":"1.57"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["      2010408","      物价管理",{"v":16.6,"d":"16.60"},{"v":0,"d":"0.00"},{"v":16.6,"d":"16.60"}]
["        ","        价格监测鉴定专项经费",{"v":9.6,"d":"9.60"},{"v":0,"d":"0.00"},{"v":9.6,"d":"9.60"}]
["        ","        收费审验工作经费",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["      2010499","      其他发展与改革事务支出",{"v":10.201712,"d":"10.20"},{"v":10.201712,"d":"10.20"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":10.201712,"d":"10.20"},{"v":10.201712,"d":"10.20"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":11.832809,"d":"11.83"},{"v":11.832809,"d":"11.83"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":11.832809,"d":"11.83"},{"v":11.832809,"d":"11.83"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.119312,"d":"10.12"},{"v":10.119312,"d":"10.12"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.119312,"d":"10.12"},{"v":10.119312,"d":"10.12"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":0.191856,"d":"0.19"},{"v":0.191856,"d":"0.19"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":0.191856,"d":"0.19"},{"v":0.191856,"d":"0.19"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":1.521641,"d":"1.52"},{"v":1.521641,"d":"1.52"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":0.458729,"d":"0.46"},{"v":0.458729,"d":"0.46"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":0.7365120000000001,"d":"0.74"},{"v":0.7365120000000001,"d":"0.74"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.3264,"d":"0.33"},{"v":0.3264,"d":"0.33"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[0,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算支出明细表（按经济科目分）"]
[null,null,"单位"]
[{"$nulls":7},"单位：万元"]
["部门（科目）代码","部门（科目）名称","政府经济科目编码","政府经济科目名称","合计","基本支出","项目支出","备注"]
[]
["**","**",null,null,1,2,3,"**"]
[null,"合计",null,null,{"v":595.581849,"d":"595.58"},{"v":578.981849,"d":"578.98"},{"v":16.6,"d":"16.60"}]
["050","碑林区物价局",null,null,{"v":595.581849,"d":"595.58"},{"v":578.981849,"d":"578.98"},{"v":16.6,"d":"16.60"}]
["  301","  工资福利支出",null,null,{"v":514.755401,"d":"514.76"},{"v":514.755401,"d":"514.76"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":147.3024,"d":"147.30"},{"v":147.3024,"d":"147.30"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":127.112048,"d":"127.11"},{"v":127.112048,"d":"127.11"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":133.1268,"d":"133.13"},{"v":133.1268,"d":"133.13"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",2.25,2.25,{"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":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":10.311168,"d":"10.31"},{"v":10.311168,"d":"10.31"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":1.521641,"d":"1.52"},{"v":1.521641,"d":"1.52"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":32.292396,"d":"32.29"},{"v":32.292396,"d":"32.29"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":79.258048,"d":"79.26"},{"v":62.658048,"d":"62.66"},{"v":16.6,"d":"16.60"}]
["    30201","    日常办公经费","50201","办公经费",{"v":5.1,"d":"5.10"},{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":0.3,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"}]
["    30229","    福利费","50201","办公经费",{"v":0.1224,"d":"0.12"},{"v":0.1224,"d":"0.12"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":2.619648,"d":"2.62"},{"v":2.619648,"d":"2.62"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":24.816,"d":"24.82"},{"v":24.816,"d":"24.82"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",{"v":16.3,"d":"16.30"},{"v":0,"d":"0.00"},{"v":16.3,"d":"16.30"}]
["  303","  对个人和家庭的补助",null,null,{"v":1.5684,"d":"1.57"},{"v":1.5684,"d":"1.57"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",0.42,0.42,{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":1.1484,"d":"1.15"},{"v":1.1484,"d":"1.15"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["2019年一般公共预算基本支出明细表（按功能科目分）"]
[]
[{"$nulls":5},"单位：万元"]
["部门（科目）代码","部门（科目）名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费","公用经费"]
["**","**",1,2,3,"**"]
[null,"合计",{"v":578.981849,"d":"578.98"},{"v":516.323801,"d":"516.32"},{"v":62.658048,"d":"62.66"}]
["050","碑林区物价局",{"v":578.981849,"d":"578.98"},{"v":516.323801,"d":"516.32"},{"v":62.658048,"d":"62.66"}]
["  201","  一般公共服务支出",{"v":506.310092,"d":"506.31"},{"v":443.652044,"d":"443.65"},{"v":62.658048,"d":"62.66"}]
["    20104","    发展与改革事务",{"v":506.310092,"d":"506.31"},{"v":443.652044,"d":"443.65"},{"v":62.658048,"d":"62.66"}]
["      2010401","      行政运行（发展与改革事务）",{"v":496.10838,"d":"496.11"},{"v":433.450332,"d":"433.45"},{"v":62.658048,"d":"62.66"}]
["        ","        财政统发工资(行政)",{"v":431.881932,"d":"431.88"},{"v":431.881932,"d":"431.88"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.5684,"d":"1.57"},{"v":1.5684,"d":"1.57"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["        ","        商品服务支出（其他）",{"v":27.558048,"d":"27.56"},{"v":0,"d":"0.00"},{"v":27.558048,"d":"27.56"}]
["      2010499","      其他发展与改革事务支出",{"v":10.201712,"d":"10.20"},{"v":10.201712,"d":"10.20"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":10.201712,"d":"10.20"},{"v":10.201712,"d":"10.20"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":11.832809,"d":"11.83"},{"v":11.832809,"d":"11.83"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":11.832809,"d":"11.83"},{"v":11.832809,"d":"11.83"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.119312,"d":"10.12"},{"v":10.119312,"d":"10.12"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.119312,"d":"10.12"},{"v":10.119312,"d":"10.12"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":0.191856,"d":"0.19"},{"v":0.191856,"d":"0.19"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":0.191856,"d":"0.19"},{"v":0.191856,"d":"0.19"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":1.521641,"d":"1.52"},{"v":1.521641,"d":"1.52"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":0.458729,"d":"0.46"},{"v":0.458729,"d":"0.46"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.3264,"d":"0.33"},{"v":0.3264,"d":"0.33"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":0.7365120000000001,"d":"0.74"},{"v":0.7365120000000001,"d":"0.74"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[0,0,1,7],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["2019年一般公共预算基本支出明细表（按经济科目分）"]
[null,null,"单位"]
[{"$nulls":6},"单位：万元"]
["部门（科目）代码","部门（科目）名称","政府经济科目编码","政府经济科目名称","合计","基本支出",null,"备注"]
[{"$nulls":5},"人员经费","公用经费"]
["**","**","**","**",1,2,3,"**"]
[null,"合计",null,null,{"v":578.981849,"d":"578.98"},{"v":516.323801,"d":"516.32"},{"v":62.658048,"d":"62.66"}]
["050","碑林区物价局",null,null,{"v":578.981849,"d":"578.98"},{"v":516.323801,"d":"516.32"},{"v":62.658048,"d":"62.66"}]
["  301","  工资福利支出",null,null,{"v":514.755401,"d":"514.76"},{"v":514.755401,"d":"514.76"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":147.3024,"d":"147.30"},{"v":147.3024,"d":"147.30"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":127.112048,"d":"127.11"},{"v":127.112048,"d":"127.11"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":133.1268,"d":"133.13"},{"v":133.1268,"d":"133.13"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",2.25,2.25,{"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":60.838948,"d":"60.84"},{"v":60.838948,"d":"60.84"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":10.311168,"d":"10.31"},{"v":10.311168,"d":"10.31"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":1.521641,"d":"1.52"},{"v":1.521641,"d":"1.52"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":32.292396,"d":"32.29"},{"v":32.292396,"d":"32.29"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":62.658048,"d":"62.66"},{"v":0,"d":"0.00"},{"v":62.658048,"d":"62.66"}]
["    30201","    日常办公经费","50201","办公经费",{"v":5.1,"d":"5.10"},{"v":0,"d":"0.00"},{"v":5.1,"d":"5.10"}]
["    30229","    福利费","50201","办公经费",{"v":0.1224,"d":"0.12"},{"v":0,"d":"0.00"},{"v":0.1224,"d":"0.12"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":2.619648,"d":"2.62"},{"v":0,"d":"0.00"},{"v":2.619648,"d":"2.62"}]
["    30239","    其他交通费","50201","办公经费",{"v":24.816,"d":"24.82"},{"v":0,"d":"0.00"},{"v":24.816,"d":"24.82"}]
["    30241","    商品服务支出","50201","办公经费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["  303","  对个人和家庭的补助",null,null,{"v":1.5684,"d":"1.57"},{"v":1.5684,"d":"1.57"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",0.42,0.42,{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":1.1484,"d":"1.15"},{"v":1.1484,"d":"1.15"},{"v":0,"d":"0.00"}]

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

{"sheet":"部门预算三公经费表","index":11,"n_rows":8,"n_cols":29,"rows_kept":8,"merged":[[0,0,0,28],[1,27,1,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,3,26],[3,27,5,27],[3,28,5,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26]],"flags":["formulas_cached_only"]}
["2019年部门预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":27},"单位：万元"]
["单位编码","单位名称","2018年",{"$nulls":8},"2019年",{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,"19=10-1","20=11-2","21=12-3","22=13-4","23=14-5","24=15-6","25=16-7","26=17-8","27=18-9"]
["050","碑林区物价局",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"},{"$nulls":5},{"v":-0.7,"d":"-0.70"},{"v":-0.7,"d":"-0.70"},null,{"v":-0.7,"d":"-0.70"}]

{"sheet":"部门预算政府采购表","index":12,"n_rows":14,"n_cols":14,"rows_kept":14,"merged":[[0,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["2019年部门预算政府采购（资产配置、购买服务）预算表"]
[{"$nulls":3},"采购"]
[{"$nulls":12},"单位：万元"]
["科目编码",null,null,"部门\\采购项目名称","采购目录","购买服务的内容","规格型号","计量单位","政府经济科目名称","经济科目",null,"采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[{"$nulls":3},"碑林区物价局本级",{"$nulls":8},{"v":8.2,"d":"8.20"}]
["201","04","08","  价格监测鉴定专项经费","台式计算机",null,"启天M410","3","其他商品和服务支出","502","99","2019-04-20",{"v":1.5,"d":"1.50"}]
["201","04","08","  价格监测鉴定专项经费","办公家具",null,"办公桌","4","其他商品和服务支出","502","99","2019-05-10",{"v":0.6,"d":"0.60"}]
["201","04","08","  价格监测鉴定专项经费","速印机",null,"佳能","1","其他商品和服务支出","502","99","2019-05-10",{"v":3,"d":"3.00"}]
["201","04","08","  收费审验工作经费","办公家具",null,"沙发","3","其他商品和服务支出","502","99","2019-06-20",{"v":0.6,"d":"0.60"}]
["201","04","08","  收费审验工作经费","传真机",null,"KX-FL338","2","其他商品和服务支出","502","99","2019-09-20",{"v":0.4,"d":"0.40"}]
["201","04","08","  收费审验工作经费","多功能一体机",null,"L655","2","其他商品和服务支出","502","99","2019-05-03",{"v":0.6,"d":"0.60"}]
["201","04","08","  收费审验工作经费","笔记本电脑",null,"联想","3","其他商品和服务支出","502","99","2019-10-09",{"v":1.5,"d":"1.50"}]

{"sheet":"部门预算专项业务经费支出表","index":13,"n_rows":9,"n_cols":4,"rows_kept":9,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
["2019年部门预算专项业务经费支出表"]
[]
[{"$nulls":3},"单位：万元"]
["单位编码","单位（项目）名称","预算金额","项目简介"]
["**","**",1,"**"]
[null,"合计",{"v":16.6,"d":"16.60"}]
["050","碑林区物价局",{"v":16.6,"d":"16.60"}]
["  ","  价格监测鉴定专项经费",{"v":9.6,"d":"9.60"},"价格监测的业务培训和聘请部分专业技术人员参与案件的评估等费用。"]
["  ","  收费审验工作经费",{"v":7,"d":"7.00"},"办理、变更、注销等过程中产生表格费、工本费、制证费的费用。"]