{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","目录","PF01 部门决算收支总表(01表)","PF02 部门决算收入总表(02表)","PF03 部门决算支出总表(03表)","PF04 部门决算财政拨款收支总表(04表)","PF05 部门决算一般公共预算财政拨款支出明细表（按功能分类科","PF06 部门决算一般公共预算财政拨款基本支出表（按经济分类科","PF07 部门决算一般公共预算财政拨款“三公”经费及会议费、培","PF08 部门决算政府性基金收支表(08表)","PF09 政府采购决算表(09表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,0,0,13],[2,0,2,15],[3,2,3,11]],"flags":["formulas_cached_only"]}
["2018年部门决算公开报表"]
[]
["           部门名称：原西安市碑林区城中村改造办公室(棚户区"]
[null,null,"           改造办公室、市场建设服务中心)"]
["           保密审查情况：已审查"]
["           部门主要负责人审签情况：已审签"]

{"sheet":"目录","index":1,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
["序号","报表名称","是否空表","公开表理由"]
["表1","2018年部门决算收支总表","否"]
["表2","2018年部门决算收入总表","否"]
["表3","2018年部门决算支出总表","否"]
["表4","2018年部门决算财政拨款收支总表","否"]
["表5","2018年部门决算一般公共预算财政拨款支出明细表(按支出功能分类)","否"]
["表6","2018年部门决算一般公共预算财政拨款基本支出表（按支出经济分类）","否"]
["表7","2018年部门决算一般公共预算财政拨款“三公”经费及会议费、培训费支出表","否"]
["表8","2018年部门决算政府性基金支出表","是","不涉及"]
["表9","2018年部门决算政府采购决算表","否"]

{"sheet":"PF01 部门决算收支总表(01表)","index":2,"n_rows":34,"n_cols":4,"rows_kept":34,"merged":[[0,0,0,3],[2,0,2,2],[3,0,3,1],[3,2,3,3],[33,0,33,3]],"flags":["formulas_cached_only"]}
["部门决算收支总表"]
[{"$nulls":3},"01表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",null,null,"单位：万元"]
["收入","","支出",""]
["项目","决算数","项目","决算数"]
["  1、财政拨款收入",{"v":9218.03,"d":"9,218.03"},"  1、一般公共服务支出"]
["    其中：一般公共预算财政拨款",{"v":9218.03,"d":"9,218.03"},"  2、外交支出"]
["         政府性基金预算财政拨款",null,"  3、国防支出"]
["         国有资本经营预算财政拨款",null,"  4、公共安全支出"]
["  2、上级补助收入",null,"  5、教育支出"]
["  3、事业收入",null,"  6、科学技术支出"]
["      其中：纳入财政专户管理的收费",null,"  7、文化体育与传媒支出"]
["  4、经营收入",null,"  8、社会保障和就业支出",69.47]
["  5、附属单位上缴收入",null,"  9、医疗卫生与计划生育支出"]
["  6、其他收入",null,"  10、节能环保支出"]
["",null,"  11、城乡社区支出",{"v":9148.56,"d":"9,148.56"}]
["",null,"  12、农林水支出"]
["",null,"  13、交通运输支出"]
["",null,"  14、资源勘探信息等支出"]
["",null,"  15、商业服务业等支出"]
["",null,"  16、金融支出"]
["",null,"  17、援助其他地区支出"]
["",null,"  18、国土海洋气象等支出"]
["",null,"  19、住房保障支出"]
["",null,"  20、油物资储备支出"]
["",null,"  21、其他支出"]
["",null,""]
["",null,""]
["本年收入合计",{"v":9218.03,"d":"9,218.03"},"本年支出合计",{"v":9218.03,"d":"9,218.03"}]
["       用事业基金弥补收支差额",null,"    结余分配 "]
["       年初结转和结余",null,"    年末结转和结余"]
["",null,""]
["收入总计",{"v":9218.03,"d":"9,218.03"},"支出总计",{"v":9218.03,"d":"9,218.03"}]
["注：本表反映部门本年度的总收支和年末结转结余情况;报表存在尾数差异因四舍五入造成，可以忽略不计。","","",""]

{"sheet":"PF02 部门决算收入总表(02表)","index":3,"n_rows":20,"n_cols":11,"rows_kept":20,"merged":[[0,0,0,10],[2,0,2,9],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[3,10,6,10],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,10]],"flags":["formulas_cached_only"]}
["部门决算收入总表"]
[{"$nulls":10},"02表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":9},"单位：万元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["合计","","","合计",{"v":9218.03,"d":"9,218.03"},{"v":9218.03,"d":"9,218.03"}]
[208,null,null,"社会保障和就业支出",69.47,69.47]
[20802,null,null,"民政管理事务",11.56,11.56]
[2080299,null,null," 其他民政管理事务支出",11.56,11.56]
[20805,null,null,"行政事业单位离退休",57.91,57.91]
[2080505,null,null," 机关事业单位基本养老保险缴费支出",57.91,57.91]
[212,null,null,"城乡社区支出",{"v":9148.56,"d":"9,148.56"},{"v":9148.56,"d":"9,148.56"}]
[21201,null,null,"城乡社区管理事务",931.61,931.61]
[2120101,null,null," 行政运行",283.08,283.08]
[2120199,null,null," 其他城乡社区管理事务支出",648.53,648.53]
[21299,null,null,"其他城乡社区支出",{"v":8216.95,"d":"8,216.95"},{"v":8216.95,"d":"8,216.95"}]
[2129999,null,null," 其他城乡社区支出",{"v":8216.96,"d":"8,216.96"},{"v":8216.96,"d":"8,216.96"}]
["注：本表反映部门本年度取得的各项收入情况。\t\t\t\t\t\t\t\t\r\n","","","","","","","","","",""]

{"sheet":"PF03 部门决算支出总表(03表)","index":4,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[0,0,0,9],[2,0,2,8],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,9]],"flags":["formulas_cached_only"]}
["部门决算支出总表"]
[{"$nulls":9},"03表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":8},"单位：万元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["合计","","","合计",{"v":9218.03,"d":"9,218.03"},989.52,{"v":8228.51,"d":"8,228.51"}]
[208,null,null,"社会保障和就业支出",69.47,57.91,11.56]
[20802,null,null,"民政管理事务",11.56,null,11.56]
[2080299,null,null," 其他民政管理事务支出",11.56,null,11.56]
[20805,null,null,"行政事业单位离退休",57.91,57.91]
[2080505,null,null," 机关事业单位基本养老保险缴费支出",57.91,57.91]
[212,null,null,"城乡社区支出",{"v":9148.56,"d":"9,148.56"},931.61,{"v":8216.95,"d":"8,216.95"}]
[21201,null,null,"城乡社区管理事务",931.61,931.61]
[2120101,null,null," 行政运行",283.08,283.08]
[2120199,null,null," 其他城乡社区管理事务支出",648.53,648.53]
[21299,null,null,"其他城乡社区支出",{"v":8216.95,"d":"8,216.95"},null,{"v":8216.95,"d":"8,216.95"}]
[2129999,null,null," 其他城乡社区支出",{"v":8216.96,"d":"8,216.96"},null,{"v":8216.95,"d":"8,216.95"}]
["注：本表反映部门本年度各项支出情况。","","","","","","","","",""]

{"sheet":"PF04 部门决算财政拨款收支总表(04表)","index":5,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[3,0,3,1],[3,2,3,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[35,0,35,5]],"flags":["formulas_cached_only"]}
["部门决算财政拨款收支总表"]
[{"$nulls":5},"04表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":4},"单位：万元"]
["收     入","","支     出","","",""]
["项    目","决算数","项目","决算数","",""]
["","","","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["1、一般公共预算财政拨款",{"v":9218.03,"d":"9,218.03"},"  1、一般公共服务支出"]
["2、政府性基金预算财政拨款",null,"  2、外交支出"]
["3、国有资本经营预算收入",null,"  3、国防支出"]
["",null,"  4、公共安全支出"]
["",null,"  5、教育支出"]
["",null,"  6、科学技术支出"]
["",null,"  7、文化体育与传媒支出"]
["",null,"  8、社会保障和就业支出",69.47,69.47]
["",null,"  9、医疗卫生与计划生育支出"]
["",null,"  10、节能环保支出"]
["",null,"  11、城乡社区支出",{"v":9148.56,"d":"9,148.56"},{"v":9148.56,"d":"9,148.56"}]
["",null,"  12、农林水支出"]
["",null,"  13、交通运输支出"]
["",null,"  14、资源勘探信息等支出"]
["",null,"  15、商业服务业等支出"]
["",null,"  16、金融支出"]
["",null,"  17、援助其他地区支出"]
["",null,"  18、国土海洋气象等支出"]
["",null,"  19、住房保障支出"]
["",null,"  20、油物资储备支出"]
["",null,"  21、其他支出"]
["",null,""]
["",null,""]
["本年收入合计",{"v":9218.03,"d":"9,218.03"},"本年支出合计",{"v":9218.03,"d":"9,218.03"},{"v":9218.03,"d":"9,218.03"}]
["年初财政拨款结转和结余",null,"年末财政拨款结转和结余"]
["    一般公共预算财政拨款",null,""]
["    政府性基金预算财政拨款",null,""]
["",null,""]
["收入总计",{"v":9218.03,"d":"9,218.03"},"支出总计",{"v":9218.03,"d":"9,218.03"},{"v":9218.03,"d":"9,218.03"}]
["注：本表反映部门本年度一般公共预算财政拨款和政府性基金预算财政拨款的总收支和年末结转结余情况。","","","","",""]

{"sheet":"PF05 部门决算一般公共预算财政拨款支出明细表（按功能分类科","index":6,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[0,0,0,9],[2,0,2,8],[3,0,3,3],[3,4,6,4],[3,5,3,7],[3,8,6,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,5,6,5],[4,6,6,6],[4,7,6,7],[7,0,7,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,9]],"flags":["formulas_cached_only"]}
["部门决算一般公共预算财政拨款支出明细表（按功能分类科目）"]
[{"$nulls":9},"05表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":8},"单位：万元"]
["项目","","","","本年支出合计","基本支出","","","项目支出","备注"]
["功能分类科目编码","","","科目名称","","小计","人员经费","公用经费","",""]
["","","","","","小计","人员经费","日常公用经费","小计","项目支出结余"]
["","","","","","","","","",""]
["合计","","","合计",{"v":9218.03,"d":"9,218.03"},989.52,{"v":751.1,"d":"751.10"},238.42,{"v":8228.51,"d":"8,228.51"}]
[208,null,null,"社会保障和就业支出",69.47,57.91,57.91,null,11.56]
[20802,null,null,"民政管理事务",11.56,{"$nulls":3},11.56]
[2080299,null,null," 其他民政管理事务支出",11.56,{"$nulls":3},11.56]
[20805,null,null,"行政事业单位离退休",57.91,57.91,57.91]
[2080505,null,null," 机关事业单位基本养老保险缴费支出",57.91,57.91,57.91]
[212,null,null,"城乡社区支出",{"v":9148.56,"d":"9,148.56"},931.61,693.19,238.42,{"v":8216.95,"d":"8,216.95"}]
[21201,null,null,"城乡社区管理事务",931.61,931.61,693.19,238.42]
[2120101,null,null," 行政运行",283.08,283.08,263.65,19.43]
[2120199,null,null," 其他城乡社区管理事务支出",648.53,648.53,429.54,218.99]
[21299,null,null,"其他城乡社区支出",{"v":8216.95,"d":"8,216.95"},{"$nulls":3},{"v":8216.95,"d":"8,216.95"}]
[2129999,null,null," 其他城乡社区支出",{"v":8216.95,"d":"8,216.95"},{"$nulls":3},{"v":8219.95,"d":"8,219.95"}]
["注：本表反映部门本年度一般公共预算财政拨款实际支出情况。","","","","","","","","",""]

{"sheet":"PF06 部门决算一般公共预算财政拨款基本支出表（按经济分类科","index":7,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[2,0,2,6],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,6,7],[4,0,6,2],[4,3,6,3],[7,0,7,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,7]],"flags":["formulas_cached_only"]}
["部门决算一般公共预算财政拨款基本支出表（按经济分类科目）"]
[{"$nulls":7},"06表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)       2018年",{"$nulls":6},"单位：万元"]
["项目","","","","本年支出合计","人员经费","公用经费","备注"]
["经济分类科目编码","","","科目名称","","","",""]
["","","","","小计","人员经费","日常公用经费","项目支出结余"]
["","","","","","","",""]
["合计","","","合计",989.52,{"v":751.1,"d":"751.10"},238.42,""]
[301,null,null,"工资福利支出",null,750.33]
[30101,null,null," 基本工资",null,191.16]
[30102,null,null," 津贴补贴",null,152.48]
[30103,null,null," 奖金",null,217.63]
[30107,null,null," 绩效工资",null,37.17]
[30108,null,null," 机关事业单位基本养老保险缴费",null,79.01]
[30109,null,null," 职业年金缴费",null,9.05]
[30110,null,null," 城镇职工基本医疗保险缴费",null,{"v":1.8,"d":"1.80"}]
[30112,null,null," 其他社会保障缴费",null,0.27]
[30113,null,null," 住房公积金",null,{"v":39.6,"d":"39.60"}]
[30114,null,null," 医疗费",null,17.43]
[30199,null,null," 其他工资福利支出",null,4.73]
[302,null,null,"商品和服务支出",null,null,238.42]
[30201,null,null," 办公费",null,null,57.78]
[30202,null,null," 印刷费",null,null,3.78,""]
[30204,null,null," 手续费",null,null,0.13,""]
[30207,null,null," 邮电费",null,null,1.73,""]
[30209,null,null," 物业管理费",null,null,{"v":19.2,"d":"19.20"},""]
[30211,null,null," 差旅费",null,null,0.55,""]
[30216,null,null," 培训费",null,null,0.73,""]
[30217,null,null," 公务接待费",null,null,0.09,""]
[30218,null,null," 专用材料费",null,null,7.33,""]
[30226,null,null," 劳务费",null,null,3.79,""]
[30227,null,null," 委托业务费",null,null,122.63,""]
[30228,null,null," 工会经费",null,null,2.63,""]
[30231,null,null," 公务用车运行维护费",null,null,2.73,""]
[30239,null,null," 其他交通费用",null,null,15.32,""]
[303,null,null,"对个人和家庭的补助",null,0.77,null,""]
[30305,null,null," 生活补助",null,0.42,null,""]
[30309,null,null," 奖励金",null,0.35,null,""]
["注：本表反映部门本年度一般公共预算财政拨款基本支出明细情况。\t\t\t\t\t\r\n","","","","","","",""]

{"sheet":"PF07 部门决算一般公共预算财政拨款“三公”经费及会议费、培","index":8,"n_rows":16,"n_cols":9,"rows_kept":16,"merged":[[2,0,2,7],[3,0,6,0],[3,1,3,6],[3,7,5,7],[3,8,5,8],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,6],[11,0,11,8]],"flags":["formulas_cached_only"]}
["部门决算一般公共预算财政拨款“三公”经费及会议费、培训费支出表"]
[{"$nulls":8},"07表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":7},"单位：万元"]
["项目","一般公共预算财政拨款安排的“三公”经费","","","","","","会议费","培训费"]
["","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","","","",""]
["","","","","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"]
["本年数",2.82,0,0.09,2.73,0,2.73,0,0.74]
["上年数",3.64,0,0.17,3.47,0,3.47,0,0.52]
["增减额",-0.82,0,-0.08,-0.74,0,-0.74,0,0.22]
["增减率（%）","-22.53",0,"-47.06","-21.33",0,"-21.33",0,"42.31"]
["1.因公出国（境）团组情况：2018年度本单位组织出国(境)团组 0个；参加其他单位组织的出国(境)团组0个； 本单位全年因公出国(境)累计0人次。"]
["2.公务用车购置及保有情况：2018年度本单位购置公务用车0辆；年末公务用车保有量10辆。"]
["3.公务接待有关情况：2018年度公务接待累计1批次 ，公务接待累计17人 。"]
["4、会议费有关情况：2018年度会议累计0批次 ，参会累计0人 。"]
["注：本表反映部门本年度一般公共预算财政拨款“三公”经费、会议费、培训费的实际支出。"]

{"sheet":"PF08 部门决算政府性基金收支表(08表)","index":9,"n_rows":26,"n_cols":10,"rows_kept":26,"merged":[[0,0,0,9],[2,0,2,8],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,3,8],[3,9,6,9],[4,0,6,2],[4,3,6,3],[4,6,6,6],[4,7,6,7],[4,8,6,8],[7,0,7,3],[8,0,8,2],[9,0,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,9]],"flags":["formulas_cached_only"]}
["部门决算政府性基金收支表"]
[{"$nulls":9},"08表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)         2018年",{"$nulls":8},"单位：万元"]
["项目","","","","年初结转和结余","本年收入","本年支出","","","年末结转和结余"]
["功能分类科目编码","","","科目名称","","","小计","基本支出","项目支出",""]
["","","","","","","","小计","小计","项目支出结余"]
["","","","","","","","","",""]
["合计","","","合计"]
{"$rows_empty":17}
["注：本表反映部门本年度政府性基金预算财政拨款收入支出及结转和结余情况。","","","","","","","","",""]

{"sheet":"PF09 政府采购决算表(09表)","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[2,0,2,3],[3,0,4,0],[3,1,4,1],[3,2,3,4],[5,0,5,1]],"flags":["formulas_cached_only"]}
[null,null,"政府采购决算表"]
[{"$nulls":4},"09表"]
["编制单位：原西安市碑林区城中村改造办公室(棚户区改造办公室、市场建设服务中心)      2018年",{"$nulls":3},"金额单位：万元"]
["项目","行次","采购金额（决算数）","",""]
["","","总计","财政性资金","其他资金"]
["栏次","","1","2","3"]
["合      计","1",11.18,11.18]
["货物","2",10.45,10.45]
["工程","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["服务","4",0.73,0.73]