{"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":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[3,0,3,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
["2019年部门预算公开报表"]
{"$rows_empty":9}
[null,"部门名称：   ","西安市碑林区文艺路街道办事处"]
[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"]}
[]
["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":1687.05,"d":"1,687.05"},"一、一般公共服务支出",652.58,"1、基本支出",{"v":1522.05,"d":"1,522.05"},"1、机关工资福利支出",{"v":1282.38,"d":"1,282.38"}]
[" 年初预算安排支出",{"v":1383.05,"d":"1,383.05"},"二、外交支出",null,"  工资福利支出",{"v":1282.38,"d":"1,282.38"},"2、机关商品和服务支出",388.55]
[" 社会保险基金收入",null,"三、国防支出",null,"  商品和服务支出",236.55,"3、机关资本性支出(一)",{"v":13,"d":"13.00"}]
[" 非税收入",{"v":304,"d":"304.00"},"四、公共安全支出",null,"  对个人和家庭补助的支出",3.12,"4、机关资本性支出(二)"]
["   专项收入",null,"五、教育支出",null,"2、项目支出",{"v":165,"d":"165.00"},"5、对事业单位经常性补助"]
["   国库管理的收费",{"v":230,"d":"230.00"},"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",null,"七、文化体育与传媒支出",46.95,"  商品和服务支出",{"v":152,"d":"152.00"},"7、对企业补助"]
["   罚没收入",{"v":60,"d":"60.00"},"八、社会保障和就业支出",259.97,"  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",3.12]
["   国有资源(产)有偿使用收入",{"v":14,"d":"14.00"},"十、医疗卫生计划生育支出",108.76,"  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",71.51,"  资本性支出",{"v":13,"d":"13.00"},"11、债务利息及费用支出"]
[" 转移性收入",null,"十二、城乡社区支出",547.28,"  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":1687.05,"d":"1,687.05"},"本年支出合计",{"v":1687.05,"d":"1,687.05"},"本年支出合计",{"v":1687.05,"d":"1,687.05"},"本年支出总计",{"v":1687.05,"d":"1,687.05"}]

{"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"]}
["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":1687.046931,"d":"1,687.05"},{"v":1687.046931,"d":"1,687.05"},{"v":1383.046931,"d":"1,383.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304,"d":"304.00"},{"v":230,"d":"230.00"},{"v":60,"d":"60.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"}]
["039","碑林区文艺路街道办事处",{"v":1687.046931,"d":"1,687.05"},{"v":1687.046931,"d":"1,687.05"},{"v":1383.046931,"d":"1,383.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304,"d":"304.00"},{"v":230,"d":"230.00"},{"v":60,"d":"60.00"},{"v":14,"d":"14.00"}]
["  039001","  文艺路（政府办公厅）",{"v":665.028402,"d":"665.03"},{"v":665.028402,"d":"665.03"},{"v":523.028402,"d":"523.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142,"d":"142.00"},{"v":108,"d":"108.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"}]
["  039002","  文艺路（人口计生）",{"v":81.022219,"d":"81.02"},{"v":81.022219,"d":"81.02"},{"v":81.022219,"d":"81.02"},{"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"}]
["  039003","  文艺路（文化）",{"v":48.076694,"d":"48.08"},{"v":48.076694,"d":"48.08"},{"v":48.076694,"d":"48.08"},{"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"}]
["  039004","  文艺路（社会保障）",{"v":263.15833,"d":"263.16"},{"v":263.15833,"d":"263.16"},{"v":263.15833,"d":"263.16"},{"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"}]
["  039005","  文艺路（环境保护）",{"v":73.318667,"d":"73.32"},{"v":73.318667,"d":"73.32"},{"v":73.318667,"d":"73.32"},{"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"}]
["  039006","  文艺路（城乡社区）",{"v":502.530964,"d":"502.53"},{"v":502.530964,"d":"502.53"},{"v":380.530964,"d":"380.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122,"d":"122.00"},{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  039007","  文艺路（城管执法）",{"v":53.911655,"d":"53.91"},{"v":53.911655,"d":"53.91"},{"v":13.911655,"d":"13.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"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"]}
["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":1687.046931,"d":"1,687.05"},{"v":1687.046931,"d":"1,687.05"},{"v":1383.046931,"d":"1,383.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304,"d":"304.00"},{"v":230,"d":"230.00"},{"v":60,"d":"60.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"}]
["039","碑林区文艺路街道办事处",{"v":1687.046931,"d":"1,687.05"},{"v":1687.046931,"d":"1,687.05"},{"v":1383.046931,"d":"1,383.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":304,"d":"304.00"},{"v":230,"d":"230.00"},{"v":60,"d":"60.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"}]
["  039001","  文艺路（政府办公厅）",{"v":665.028402,"d":"665.03"},{"v":665.028402,"d":"665.03"},{"v":523.028402,"d":"523.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142,"d":"142.00"},{"v":108,"d":"108.00"},{"v":20,"d":"20.00"},{"v":14,"d":"14.00"},{"v":0,"d":"0.00"}]
["  039002","  文艺路（人口计生）",{"v":81.022219,"d":"81.02"},{"v":81.022219,"d":"81.02"},{"v":81.022219,"d":"81.02"},{"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"}]
["  039003","  文艺路（文化）",{"v":48.076694,"d":"48.08"},{"v":48.076694,"d":"48.08"},{"v":48.076694,"d":"48.08"},{"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"}]
["  039004","  文艺路（社会保障）",{"v":263.15833,"d":"263.16"},{"v":263.15833,"d":"263.16"},{"v":263.15833,"d":"263.16"},{"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"}]
["  039005","  文艺路（环境保护）",{"v":73.318667,"d":"73.32"},{"v":73.318667,"d":"73.32"},{"v":73.318667,"d":"73.32"},{"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"}]
["  039006","  文艺路（城乡社区）",{"v":502.530964,"d":"502.53"},{"v":502.530964,"d":"502.53"},{"v":380.530964,"d":"380.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122,"d":"122.00"},{"v":122,"d":"122.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  039007","  文艺路（城管执法）",{"v":53.911655,"d":"53.91"},{"v":53.911655,"d":"53.91"},{"v":13.911655,"d":"13.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"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":1687.046931,"d":"1,687.05"},"一、一般公共服务支出",{"v":652.577665,"d":"652.58"},"1、基本支出",{"v":1522.046931,"d":"1,522.05"},"1、机关工资福利支出",{"v":1282.375583,"d":"1,282.38"}]
[" 年初预算安排支出",{"v":1383.046931,"d":"1,383.05"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":1282.375583,"d":"1,282.38"},"2、机关商品和服务支出",{"v":388.551348,"d":"388.55"}]
[" 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":236.551348,"d":"236.55"},"3、机关资本性支出(一)",{"v":13,"d":"13.00"}]
[" 非税收入",{"v":304,"d":"304.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"  对个人和家庭补助的支出",3.12,"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":165,"d":"165.00"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":230,"d":"230.00"},"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":46.950912,"d":"46.95"},"  商品和服务支出",{"v":152,"d":"152.00"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":60,"d":"60.00"},"八、社会保障和就业支出",{"v":259.973466,"d":"259.97"},"  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",3.12]
["   国有资源(产)有偿使用收入",{"v":14,"d":"14.00"},"十、医疗卫生计划生育支出",{"v":108.760928,"d":"108.76"},"  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":71.506152,"d":"71.51"},"  资本性支出",{"v":13,"d":"13.00"},"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":547.277808,"d":"547.28"},"  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":1687.046931,"d":"1,687.05"},"本年支出合计",{"v":1687.046931,"d":"1,687.05"},"本年支出合计",{"v":1687.046931,"d":"1,687.05"},"本年支出总计",{"v":1687.0469309999999,"d":"1,687.05"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["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":1687.046931,"d":"1,687.05"},{"v":1522.046931,"d":"1,522.05"},{"v":165,"d":"165.00"}]
["039","碑林区文艺路街道办事处",{"v":1687.046931,"d":"1,687.05"},{"v":1522.046931,"d":"1,522.05"},{"v":165,"d":"165.00"}]
["  201","  一般公共服务支出",{"v":652.577665,"d":"652.58"},{"v":572.577665,"d":"572.58"},{"v":80,"d":"80.00"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":640.577665,"d":"640.58"},{"v":572.577665,"d":"572.58"},{"v":68,"d":"68.00"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":572.577665,"d":"572.58"},{"v":572.577665,"d":"572.58"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.206,"d":"1.21"},{"v":1.206,"d":"1.21"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":38.174604,"d":"38.17"},{"v":38.174604,"d":"38.17"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":4.4,"d":"4.40"},{"v":4.4,"d":"4.40"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":451.197061,"d":"451.20"},{"v":451.197061,"d":"451.20"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":69.6,"d":"69.60"},{"v":69.6,"d":"69.60"},{"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":68,"d":"68.00"},{"v":0,"d":"0.00"},{"v":68,"d":"68.00"}]
["        ","        办公设备购置",{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"}]
["        ","        社会管理及和谐建设",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        办公用房租赁",{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"}]
["    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":46.950912,"d":"46.95"},{"v":46.950912,"d":"46.95"},{"v":0,"d":"0.00"}]
["    20701","    文化和旅游",{"v":46.950912,"d":"46.95"},{"v":46.950912,"d":"46.95"},{"v":0,"d":"0.00"}]
["      2070199","      其他文化和旅游支出",{"v":46.950912,"d":"46.95"},{"v":46.950912,"d":"46.95"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.042,"d":"0.04"},{"v":0.042,"d":"0.04"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":45.656528,"d":"45.66"},{"v":45.656528,"d":"45.66"},{"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":0.252384,"d":"0.25"},{"v":0.252384,"d":"0.25"},{"v":0,"d":"0.00"}]
["  208","  社会保障和就业支出",{"v":259.973466,"d":"259.97"},{"v":259.973466,"d":"259.97"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":129.812936,"d":"129.81"},{"v":129.812936,"d":"129.81"},{"v":0,"d":"0.00"}]
["      2080299","      其他民政管理事务支出",{"v":129.812936,"d":"129.81"},{"v":129.812936,"d":"129.81"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":119.427844,"d":"119.43"},{"v":119.427844,"d":"119.43"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.727092,"d":"6.73"},{"v":6.727092,"d":"6.73"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.03,0.03,{"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":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":108.760928,"d":"108.76"},{"v":108.760928,"d":"108.76"},{"v":0,"d":"0.00"}]
["    21007","    计划生育事务",{"v":79.157984,"d":"79.16"},{"v":79.157984,"d":"79.16"},{"v":0,"d":"0.00"}]
["      2100799","      其他计划生育事务支出",{"v":79.157984,"d":"79.16"},{"v":79.157984,"d":"79.16"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.414648,"d":"0.41"},{"v":0.414648,"d":"0.41"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.012,"d":"0.01"},{"v":0.012,"d":"0.01"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":76.981336,"d":"76.98"},{"v":76.981336,"d":"76.98"},{"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":29.602944,"d":"29.60"},{"v":29.602944,"d":"29.60"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.887114,"d":"10.89"},{"v":10.887114,"d":"10.89"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.887114,"d":"10.89"},{"v":10.887114,"d":"10.89"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":14.786604,"d":"14.79"},{"v":14.786604,"d":"14.79"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":14.786604,"d":"14.79"},{"v":14.786604,"d":"14.79"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":3.929226,"d":"3.93"},{"v":3.929226,"d":"3.93"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":1.231389,"d":"1.23"},{"v":1.231389,"d":"1.23"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":1.833837,"d":"1.83"},{"v":1.833837,"d":"1.83"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.864,"d":"0.86"},{"v":0.864,"d":"0.86"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":71.506152,"d":"71.51"},{"v":71.506152,"d":"71.51"},{"v":0,"d":"0.00"}]
["    21101","    环境保护管理事务",{"v":71.506152,"d":"71.51"},{"v":71.506152,"d":"71.51"},{"v":0,"d":"0.00"}]
["      2110199","      其他环境保护管理事务支出",{"v":71.506152,"d":"71.51"},{"v":71.506152,"d":"71.51"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.078,"d":"0.08"},{"v":0.078,"d":"0.08"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.410964,"d":"0.41"},{"v":0.410964,"d":"0.41"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":69.517188,"d":"69.52"},{"v":69.517188,"d":"69.52"},{"v":0,"d":"0.00"}]
["  212","  城乡社区支出",{"v":547.277808,"d":"547.28"},{"v":462.277808,"d":"462.28"},{"v":85,"d":"85.00"}]
["    21201","    城乡社区管理事务",{"v":547.277808,"d":"547.28"},{"v":462.277808,"d":"462.28"},{"v":85,"d":"85.00"}]
["      2120104","      城管执法",{"v":53.525536,"d":"53.53"},{"v":13.525536,"d":"13.53"},{"v":40,"d":"40.00"}]
["        ","        商品服务支出（其他）",{"v":0.090192,"d":"0.09"},{"v":0.090192,"d":"0.09"},{"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"}]
["        ","        市容环境执法管理",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["        ","        财政统发工资(事业)",{"v":13.167344,"d":"13.17"},{"v":13.167344,"d":"13.17"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",0.25,0.25,{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":493.752272,"d":"493.75"},{"v":448.752272,"d":"448.75"},{"v":45,"d":"45.00"}]
["        ","        财政统发工资(事业)",{"v":345.536808,"d":"345.54"},{"v":345.536808,"d":"345.54"},{"v":0,"d":"0.00"}]
["        ","        城市建设与管理",{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"}]
["        ","        日常办公费",{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":16.981464,"d":"16.98"},{"v":16.981464,"d":"16.98"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":77,"d":"77.00"},{"v":77,"d":"77.00"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.734,"d":"1.73"},{"v":1.734,"d":"1.73"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":35,"n_cols":8,"rows_kept":35,"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":1687.046931,"d":"1,687.05"},{"v":1522.046931,"d":"1,522.05"},{"v":165,"d":"165.00"}]
["039","碑林区文艺路街道办事处",null,null,{"v":1687.046931,"d":"1,687.05"},{"v":1522.046931,"d":"1,522.05"},{"v":165,"d":"165.00"}]
["  301","  工资福利支出",null,null,{"v":1282.375583,"d":"1,282.38"},{"v":1282.375583,"d":"1,282.38"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":366.7674,"d":"366.77"},{"v":366.7674,"d":"366.77"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":203.15978,"d":"203.16"},{"v":203.15978,"d":"203.16"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":335.68085,"d":"335.68"},{"v":335.68085,"d":"335.68"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":139.608,"d":"139.61"},{"v":139.608,"d":"139.61"},{"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":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":25.673718,"d":"25.67"},{"v":25.673718,"d":"25.67"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":3.929226,"d":"3.93"},{"v":3.929226,"d":"3.93"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":76.268079,"d":"76.27"},{"v":76.268079,"d":"76.27"},{"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":388.551348,"d":"388.55"},{"v":236.551348,"d":"236.55"},{"v":152,"d":"152.00"}]
["    30201","    日常办公经费","50201","办公经费",{"v":34.5,"d":"34.50"},{"v":22.5,"d":"22.50"},{"v":12,"d":"12.00"}]
["    30207","    邮电费","50201","办公经费",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"}]
["    30214","    租赁费","50201","办公经费",{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.324,"d":"0.32"},{"v":0.324,"d":"0.32"},{"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":7.2,"d":"7.20"},{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":6.471348,"d":"6.47"},{"v":6.471348,"d":"6.47"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":30.456,"d":"30.46"},{"v":30.456,"d":"30.46"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",{"v":146.6,"d":"146.60"},{"v":146.6,"d":"146.60"},{"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":95,"d":"95.00"},{"v":0,"d":"0.00"},{"v":95,"d":"95.00"}]
["  303","  对个人和家庭的补助",null,null,3.12,3.12,{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.4828,"d":"2.48"},{"v":2.4828,"d":"2.48"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.6372,"d":"0.64"},{"v":0.6372,"d":"0.64"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",null,null,{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"}]
["    31002","    办公设备购置","50306","设备购置（一）",{"v":13,"d":"13.00"},{"v":0,"d":"0.00"},{"v":13,"d":"13.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":71,"n_cols":6,"rows_kept":71,"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":1522.046931,"d":"1,522.05"},{"v":1285.495583,"d":"1,285.50"},{"v":236.551348,"d":"236.55"}]
["039","碑林区文艺路街道办事处",{"v":1522.046931,"d":"1,522.05"},{"v":1285.495583,"d":"1,285.50"},{"v":236.551348,"d":"236.55"}]
["  201","  一般公共服务支出",{"v":572.577665,"d":"572.58"},{"v":452.403061,"d":"452.40"},{"v":120.174604,"d":"120.17"}]
["    20103","    政府办公厅（室）及相关机构事务",{"v":572.577665,"d":"572.58"},{"v":452.403061,"d":"452.40"},{"v":120.174604,"d":"120.17"}]
["      2010301","      行政运行（政府办公厅（室）及相关机构事务）",{"v":572.577665,"d":"572.58"},{"v":452.403061,"d":"452.40"},{"v":120.174604,"d":"120.17"}]
["        ","        商品服务支出（其他）",{"v":38.174604,"d":"38.17"},{"v":0,"d":"0.00"},{"v":38.174604,"d":"38.17"}]
["        ","        其他商品和服务支出（返还）",{"v":69.6,"d":"69.60"},{"v":0,"d":"0.00"},{"v":69.6,"d":"69.60"}]
["        ","        财政统发工资(行政)",{"v":451.197061,"d":"451.20"},{"v":451.197061,"d":"451.20"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":1.206,"d":"1.21"},{"v":1.206,"d":"1.21"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":4.4,"d":"4.40"},{"v":0,"d":"0.00"},{"v":4.4,"d":"4.40"}]
["  207","  文化旅游体育与传媒支出",{"v":46.950912,"d":"46.95"},{"v":45.698528,"d":"45.70"},{"v":1.252384,"d":"1.25"}]
["    20701","    文化和旅游",{"v":46.950912,"d":"46.95"},{"v":45.698528,"d":"45.70"},{"v":1.252384,"d":"1.25"}]
["      2070199","      其他文化和旅游支出",{"v":46.950912,"d":"46.95"},{"v":45.698528,"d":"45.70"},{"v":1.252384,"d":"1.25"}]
["        ","        商品服务支出（其他）",{"v":0.252384,"d":"0.25"},{"v":0,"d":"0.00"},{"v":0.252384,"d":"0.25"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.042,"d":"0.04"},{"v":0.042,"d":"0.04"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":45.656528,"d":"45.66"},{"v":45.656528,"d":"45.66"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  208","  社会保障和就业支出",{"v":259.973466,"d":"259.97"},{"v":250.746374,"d":"250.75"},{"v":9.227092,"d":"9.23"}]
["    20802","    民政管理事务",{"v":129.812936,"d":"129.81"},{"v":120.585844,"d":"120.59"},{"v":9.227092,"d":"9.23"}]
["      2080299","      其他民政管理事务支出",{"v":129.812936,"d":"129.81"},{"v":120.585844,"d":"120.59"},{"v":9.227092,"d":"9.23"}]
["        ","        商品服务支出（其他）",{"v":6.727092,"d":"6.73"},{"v":0,"d":"0.00"},{"v":6.727092,"d":"6.73"}]
["        ","        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":119.427844,"d":"119.43"},{"v":119.427844,"d":"119.43"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（事业）",0.03,0.03,{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":2.5,"d":"2.50"},{"v":0,"d":"0.00"},{"v":2.5,"d":"2.50"}]
["    20805","    行政事业单位离退休",{"v":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":108.760928,"d":"108.76"},{"v":106.59628,"d":"106.60"},{"v":2.164648,"d":"2.16"}]
["    21007","    计划生育事务",{"v":79.157984,"d":"79.16"},{"v":76.993336,"d":"76.99"},{"v":2.164648,"d":"2.16"}]
["      2100799","      其他计划生育事务支出",{"v":79.157984,"d":"79.16"},{"v":76.993336,"d":"76.99"},{"v":2.164648,"d":"2.16"}]
["        ","        日常办公费",1.75,{"v":0,"d":"0.00"},1.75]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.012,"d":"0.01"},{"v":0.012,"d":"0.01"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":76.981336,"d":"76.98"},{"v":76.981336,"d":"76.98"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":0.414648,"d":"0.41"},{"v":0,"d":"0.00"},{"v":0.414648,"d":"0.41"}]
["    21011","    行政事业单位医疗",{"v":29.602944,"d":"29.60"},{"v":29.602944,"d":"29.60"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":10.887114,"d":"10.89"},{"v":10.887114,"d":"10.89"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":10.887114,"d":"10.89"},{"v":10.887114,"d":"10.89"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":14.786604,"d":"14.79"},{"v":14.786604,"d":"14.79"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-事业",{"v":14.786604,"d":"14.79"},{"v":14.786604,"d":"14.79"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":3.929226,"d":"3.93"},{"v":3.929226,"d":"3.93"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":1.833837,"d":"1.83"},{"v":1.833837,"d":"1.83"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":0.864,"d":"0.86"},{"v":0.864,"d":"0.86"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":1.231389,"d":"1.23"},{"v":1.231389,"d":"1.23"},{"v":0,"d":"0.00"}]
["  211","  节能环保支出",{"v":71.506152,"d":"71.51"},{"v":69.595188,"d":"69.60"},{"v":1.910964,"d":"1.91"}]
["    21101","    环境保护管理事务",{"v":71.506152,"d":"71.51"},{"v":69.595188,"d":"69.60"},{"v":1.910964,"d":"1.91"}]
["      2110199","      其他环境保护管理事务支出",{"v":71.506152,"d":"71.51"},{"v":69.595188,"d":"69.60"},{"v":1.910964,"d":"1.91"}]
["        ","        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":0.410964,"d":"0.41"},{"v":0,"d":"0.00"},{"v":0.410964,"d":"0.41"}]
["        ","        财政统发工资(事业)",{"v":69.517188,"d":"69.52"},{"v":69.517188,"d":"69.52"},{"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"}]
["  212","  城乡社区支出",{"v":462.277808,"d":"462.28"},{"v":360.456152,"d":"360.46"},{"v":101.821656,"d":"101.82"}]
["    21201","    城乡社区管理事务",{"v":462.277808,"d":"462.28"},{"v":360.456152,"d":"360.46"},{"v":101.821656,"d":"101.82"}]
["      2120104","      城管执法",{"v":13.525536,"d":"13.53"},{"v":13.185344,"d":"13.19"},{"v":0.340192,"d":"0.34"}]
["        ","        商品服务支出（其他）",{"v":0.090192,"d":"0.09"},{"v":0,"d":"0.00"},{"v":0.090192,"d":"0.09"}]
["        ","        财政统发工资(事业)",{"v":13.167344,"d":"13.17"},{"v":13.167344,"d":"13.17"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",0.25,{"v":0,"d":"0.00"},0.25]
["        ","        其他对个人和家庭的补助（事业）",{"v":0.018,"d":"0.02"},{"v":0.018,"d":"0.02"},{"v":0,"d":"0.00"}]
["      2120199","      其他城乡社区管理事务支出",{"v":448.752272,"d":"448.75"},{"v":347.270808,"d":"347.27"},{"v":101.481464,"d":"101.48"}]
["        ","        商品服务支出（其他）",{"v":16.981464,"d":"16.98"},{"v":0,"d":"0.00"},{"v":16.981464,"d":"16.98"}]
["        ","        财政统发工资(事业)",{"v":345.536808,"d":"345.54"},{"v":345.536808,"d":"345.54"},{"v":0,"d":"0.00"}]
["        ","        其他商品和服务支出（返还）",{"v":77,"d":"77.00"},{"v":0,"d":"0.00"},{"v":77,"d":"77.00"}]
["        ","        其他对个人和家庭的补助（事业）",{"v":1.734,"d":"1.73"},{"v":1.734,"d":"1.73"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":7.5,"d":"7.50"},{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"}]

{"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"]}
["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":1522.046931,"d":"1,522.05"},{"v":1285.495583,"d":"1,285.50"},{"v":236.551348,"d":"236.55"}]
["039","碑林区文艺路街道办事处",null,null,{"v":1522.046931,"d":"1,522.05"},{"v":1285.495583,"d":"1,285.50"},{"v":236.551348,"d":"236.55"}]
["  301","  工资福利支出",null,null,{"v":1282.375583,"d":"1,282.38"},{"v":1282.375583,"d":"1,282.38"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":366.7674,"d":"366.77"},{"v":366.7674,"d":"366.77"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":203.15978,"d":"203.16"},{"v":203.15978,"d":"203.16"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":335.68085,"d":"335.68"},{"v":335.68085,"d":"335.68"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资","50101","工资奖金津补贴",{"v":139.608,"d":"139.61"},{"v":139.608,"d":"139.61"},{"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":130.16053,"d":"130.16"},{"v":130.16053,"d":"130.16"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":25.673718,"d":"25.67"},{"v":25.673718,"d":"25.67"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":3.929226,"d":"3.93"},{"v":3.929226,"d":"3.93"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":76.268079,"d":"76.27"},{"v":76.268079,"d":"76.27"},{"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":236.551348,"d":"236.55"},{"v":0,"d":"0.00"},{"v":236.551348,"d":"236.55"}]
["    30201","    日常办公经费","50201","办公经费",{"v":22.5,"d":"22.50"},{"v":0,"d":"0.00"},{"v":22.5,"d":"22.50"}]
["    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":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30229","    福利费","50201","办公经费",{"v":0.324,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.324,"d":"0.32"}]
["    30231","    公务用车运行维护费","50208","公务用车运行维护费",{"v":7.2,"d":"7.20"},{"v":0,"d":"0.00"},{"v":7.2,"d":"7.20"}]
["    30233","    工会经费(单位缴纳)","50201","办公经费",{"v":6.471348,"d":"6.47"},{"v":0,"d":"0.00"},{"v":6.471348,"d":"6.47"}]
["    30239","    其他交通费","50201","办公经费",{"v":30.456,"d":"30.46"},{"v":0,"d":"0.00"},{"v":30.456,"d":"30.46"}]
["    30241","    商品服务支出","50201","办公经费",{"v":146.6,"d":"146.60"},{"v":0,"d":"0.00"},{"v":146.6,"d":"146.60"}]
["    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,3.12,3.12,{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":2.4828,"d":"2.48"},{"v":2.4828,"d":"2.48"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":0.6372,"d":"0.64"},{"v":0.6372,"d":"0.64"},{"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":9,"n_cols":29,"rows_kept":9,"merged":[[0,0,0,28],[1,27,1,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,3,26],[3,27,5,27],[3,28,5,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26]],"flags":["formulas_cached_only"]}
["2019年部门预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":27},"单位：万元"]
["单位编码","单位名称","2018年",{"$nulls":8},"2019年",{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,"19=10-1","20=11-2","21=12-3","22=13-4","23=14-5","24=15-6","25=16-7","26=17-8","27=18-9"]
[null,"合计",{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},"0",{"v":2,"d":"2.00"},{"v":7,"d":"7.00"},"0",{"v":7,"d":"7.00"},"0","0",{"v":9.2,"d":"9.20"},{"v":2,"d":"2.00"},"0",{"v":2,"d":"2.00"},{"v":7.2,"d":"7.20"},"0",{"v":7.2,"d":"7.20"},"0","0",{"v":0.2,"d":"0.20"},"0","0","0",{"v":0.2,"d":"0.20"},"0",{"v":0.2,"d":"0.20"},"0","0"]
["039","碑林区文艺路街道办事处",{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},"0",{"v":2,"d":"2.00"},{"v":7,"d":"7.00"},"0",{"v":7,"d":"7.00"},"0","0",{"v":9.2,"d":"9.20"},{"v":2,"d":"2.00"},"0",{"v":2,"d":"2.00"},{"v":7.2,"d":"7.20"},"0",{"v":7.2,"d":"7.20"},"0","0",{"v":0.2,"d":"0.20"},"0","0","0",{"v":0.2,"d":"0.20"},"0",{"v":0.2,"d":"0.20"},"0","0"]

{"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"]}
["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},"碑林区文艺路街道办事处",{"$nulls":8},{"v":58,"d":"58.00"}]
["201","03","02","  办公设备购置","复印机",null,"理光","台","设备购置","503","06","2019-05-30",{"v":2.5,"d":"2.50"}]
["201","03","02","  办公设备购置","打印机",null,"联想","台","设备购置","503","06","2019-07-25",{"v":0.9,"d":"0.90"}]
["201","03","02","  办公设备购置","不含执法执勤等专用车辆",null,"绿源","辆","设备购置","503","06","2019-06-05",{"v":0.6,"d":"0.60"}]
["201","03","02","  办公用房租赁","车辆、房屋租赁服务",null,"1栋","平方米","办公经费","502","01","2019-01-01",{"v":45,"d":"45.00"}]
["201","03","02","  办公设备购置","台式计算机",null,"联想","台","设备购置","503","06","2019-06-19",{"v":2.5,"d":"2.50"}]
["201","03","02","  办公设备购置","传真机",null,"惠普","台","设备购置","503","06","2019-08-13",0.71]
["201","03","02","  办公设备购置","空调机",null,"美的","台","设备购置","503","06","2019-06-28",0.79]
["201","03","02","  办公设备购置","不含执法执勤等专用车辆",null,"绿源","辆","设备购置","503","06","2019-06-04",{"v":5,"d":"5.00"}]

{"sheet":"部门预算专项业务经费支出表","index":13,"n_rows":13,"n_cols":4,"rows_kept":13,"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":165,"d":"165.00"}]
["039","碑林区文艺路街道办事处",{"v":165,"d":"165.00"}]
["  ","  社会管理及和谐建设",{"v":10,"d":"10.00"},"信访维稳经费支出，用于维护地区的和谐稳定。"]
["  ","  办公用房租赁",{"v":45,"d":"45.00"},"外部科室办公用房租赁"]
["  ","  纪律审查经费",{"v":12,"d":"12.00"},"纪检办公经费支出"]
["  ","  办公设备购置",{"v":13,"d":"13.00"},"更新老旧办公设备"]
["  ","  城市建设与管理",{"v":45,"d":"45.00"},"垃圾清运车的维修及车辆燃油支出"]
["  ","  市容环境执法管理",{"v":40,"d":"40.00"},"市容环境执法办公经费"]