{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","目录","收支总表1","收入总表2","支出总表3","财政拨款收支总表4","一般公共预算支出5（功能科目）","一般公共预算支出6（经济科目）","一般公共预算基本支出明细表7（功能科目）","一般公共预算基本支出明细表8（经济科目）","政府性基金收支表9","专项业务经费支出表10","政府采购(资产配置、购买服务)预算表11","三公经费表12"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["2018年部门预算公开报表"]
[]
["                    部门名称：碑林区人力资源和社会保障局"]
["                    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":16,"n_cols":4,"rows_kept":16,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["目录"]
[]
[]
["序号","报表名称","是否空表","公开空表理由"]
["表1","2018年部门预算收支总表","否"]
["表2","2018年部门预算收入总表","否"]
["表3","2018年部门预算支出总表","否"]
["表4","2018年部门预算财政拨款收支总表","否"]
["表5","2018年部门预算一般公共预算支出明细表(按功能科目分)","否"]
["表6","2018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","2018年部门预算一般公共预算基本支出明细表(按功能科目分)","否"]
["表8","2018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","2018年部门预算政府性基金收支预算表","是","不涉及"]
["表10","2018年部门预算专项业务经费支出预算表","否"]
["表11","2018年部门预算政府采购(资产配置、购买服务)预算表","否"]
["表12","2018年部门预算“三公”经费支出预算表","否"]

{"sheet":"收支总表1","index":2,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年部门预算收支总表",null,"单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":36500.180239,"d":"36,500.18"},"一、一般公共服务支出",565.19,"一、基本支出",{"v":31917.699234,"d":"31,917.70"}]
["    年初预算安排支出",{"v":33907.130239,"d":"33,907.13"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1213.347873,"d":"1,213.35"}]
["    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":55.29226,"d":"55.29"}]
["    非税收入",282.46,"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":10625.022501,"d":"10,625.02"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":4582.481005,"d":"4,582.48"}]
["      专项收入",{"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"}]
["      国库管理的收费",{"v":7,"d":"7.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":1632.45,"d":"1,632.45"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":27597.717439,"d":"27,597.72"},"    对个人和家庭的补助",{"v":2125.031905,"d":"2,125.03"}]
["      罚没收入",215.81,"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"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":8326.1728,"d":"8,326.17"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",59.65,"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":11.1,"d":"11.10"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":2310.59,"d":"2,310.59"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":824.9991,"d":"825.00"}]
[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"}]
[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、国土海洋气象等支出",{"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、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":36500.180239,"d":"36,500.18"},"本年支出合计",{"v":36500.180239,"d":"36,500.18"},"本年支出合计",{"v":36500.180239,"d":"36,500.18"}]

{"sheet":"收入总表2","index":3,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年部门预算收入总表"]
[]
[null,null,"单位"]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","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":36500.180239,"d":"36,500.18"},{"v":33907.130239,"d":"33,907.13"},{"v":33907.130239,"d":"33,907.13"},{"v":0,"d":"0.00"},282.46,{"v":7,"d":"7.00"},215.81,59.65,{"v":2310.59,"d":"2,310.59"},{"v":0,"d":"0.00"}]
["031","碑林区人力资源和社会保障局",{"v":36500.180239,"d":"36,500.18"},{"v":33907.130239,"d":"33,907.13"},{"v":33907.130239,"d":"33,907.13"},{"v":0,"d":"0.00"},282.46,{"v":7,"d":"7.00"},215.81,59.65,{"v":2310.59,"d":"2,310.59"},{"v":0,"d":"0.00"}]

{"sheet":"支出总表3","index":4,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[1,0,2,11],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[4,6,4,9],[4,10,5,10],[4,11,5,11]],"flags":["formulas_cached_only"]}
[]
["碑林区人力资源和社会保障局2018年部门预算支出总表"]
[]
[{"$nulls":11},"单位：万元"]
["单位编码","单位名称","合计","财政拨款",null,null,"非税收入",{"$nulls":3},"上级专款","其他收入"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","小计","国库管理的收费","罚没收入","国有资源(产)有偿使用收入"]
["**","**",1,2,3,4,5,6,7,8,9,10]
[null,"合计",{"v":36500.180239,"d":"36,500.18"},{"v":33907.130239,"d":"33,907.13"},{"v":33907.130239,"d":"33,907.13"},{"v":0,"d":"0.00"},282.46,{"v":7,"d":"7.00"},215.81,59.65,{"v":2310.59,"d":"2,310.59"},{"v":0,"d":"0.00"}]
["031","碑林区人力资源和社会保障局",{"v":36500.180239,"d":"36,500.18"},{"v":33907.130239,"d":"33,907.13"},{"v":33907.130239,"d":"33,907.13"},{"v":0,"d":"0.00"},282.46,{"v":7,"d":"7.00"},215.81,59.65,{"v":2310.59,"d":"2,310.59"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表4","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年部门预算财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["财政拨款（总计）",{"v":36500.180239,"d":"36,500.18"},"一、一般公共服务支出",565.19,"一、基本支出",{"v":31917.699234,"d":"31,917.70"}]
["    年初预算安排支出",{"v":33907.130239,"d":"33,907.13"},"二、外交支出",{"v":0,"d":"0.00"},"    工资福利支出",{"v":1213.347873,"d":"1,213.35"}]
["    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":55.29226,"d":"55.29"}]
["    非税收入",282.46,"四、公共安全支出",{"v":0,"d":"0.00"},"    对个人和家庭补助的支出",{"v":10625.022501,"d":"10,625.02"}]
["      政府性基金收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",{"v":4582.481005,"d":"4,582.48"}]
["      专项收入",{"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"}]
["      国库管理的收费",{"v":7,"d":"7.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    商品和服务支出",{"v":1632.45,"d":"1,632.45"}]
["      专户管理的收费",{"v":0,"d":"0.00"},"八、社会保障和就业支出",{"v":27597.717439,"d":"27,597.72"},"    对个人和家庭的补助",{"v":2125.031905,"d":"2,125.03"}]
["      罚没收入",215.81,"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"}]
["      国有资本经营收入",{"v":0,"d":"0.00"},"十、医疗卫生计划生育支出",{"v":8326.1728,"d":"8,326.17"},"    资本性支出(基本建设)",{"v":0,"d":"0.00"}]
["      国有资源(产)有偿使用收入",59.65,"十一、节能环保支出",{"v":0,"d":"0.00"},"    资本性支出",{"v":0,"d":"0.00"}]
["      其他收入",{"v":0,"d":"0.00"},"十二、城乡社区支出",{"v":0,"d":"0.00"},"    对企业补助(基本建设)",{"v":0,"d":"0.00"}]
["    转移性收入",{"v":0,"d":"0.00"},"十三、农林水支出",{"v":11.1,"d":"11.10"},"    对企业补助",{"v":0,"d":"0.00"}]
["    上级专款",{"v":2310.59,"d":"2,310.59"},"十四、交通运输支出",{"v":0,"d":"0.00"},"    对社会保障基金补助",{"v":824.9991,"d":"825.00"}]
[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"}]
[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、国土海洋气象等支出",{"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、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十四、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十五、转移性支出",{"v":0,"d":"0.00"}]
[null,null,"二十六、债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"二十七、债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"二十八、债务发行费用支出",{"v":0,"d":"0.00"}]
["本年收入合计",{"v":36500.180239,"d":"36,500.18"},"本年支出合计",{"v":36500.180239,"d":"36,500.18"},"本年支出合计",{"v":36500.180239,"d":"36,500.18"}]

{"sheet":"一般公共预算支出5（功能科目）","index":6,"n_rows":109,"n_cols":6,"rows_kept":109,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年一般公共预算支出表（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"]
["**","**",1,2,3,4]
[null,"合计",{"v":36500.180239,"d":"36,500.18"},{"v":31917.699234,"d":"31,917.70"},{"v":4582.481005,"d":"4,582.48"}]
["031","碑林区人力资源和社会保障局",{"v":36500.180239,"d":"36,500.18"},{"v":31917.699234,"d":"31,917.70"},{"v":4582.481005,"d":"4,582.48"}]
["  201","  一般公共服务支出",565.19,{"v":0,"d":"0.00"},565.19]
["    20113","    商贸事务",565.19,{"v":0,"d":"0.00"},565.19]
["      2011308","      招商引资",565.19,{"v":0,"d":"0.00"},565.19]
["        ","        碑林区专业招商分局工作经费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["        ","        招商引资扶助岗位工作人员经费",561.19,{"v":0,"d":"0.00"},561.19]
["  208","  社会保障和就业支出",{"v":27597.717439,"d":"27,597.72"},{"v":23591.526434,"d":"23,591.53"},{"v":4006.191005,"d":"4,006.19"}]
["    20801","    人力资源和社会保障管理事务",{"v":1690.05434,"d":"1,690.05"},{"v":1139.79434,"d":"1,139.79"},550.26]
["      2080101","      行政运行（人力资源和社会保障管理事务）",{"v":584.940432,"d":"584.94"},{"v":584.940432,"d":"584.94"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",11.25,11.25,{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":0.954,"d":"0.95"},{"v":0.954,"d":"0.95"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":536.943728,"d":"536.94"},{"v":536.943728,"d":"536.94"},{"v":0,"d":"0.00"}]
["        ","        三公经费（返还）",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":32.692704,"d":"32.69"},{"v":32.692704,"d":"32.69"},{"v":0,"d":"0.00"}]
["      2080102","      一般行政管理事务（人力资源和社会保障管理事务）",444.67,{"v":0,"d":"0.00"},444.67]
["        ","        事业单位公开招聘及新招录（聘）工作人员岗前培训工作经费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
["        ","        人力资源和社会保障事业经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        人力资源和社会保障经工作经费",{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"}]
["        ","        人力资源市场房租",{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"}]
["        ","        人才交流中心工作经费",45.65,{"v":0,"d":"0.00"},45.65]
["        ","        继续教育公需课培训",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        就业服务中心运行经费",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
["        ","        社会保险基金监督审计经费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["        ","        职工食堂统一采购",18.48,{"v":0,"d":"0.00"},18.48]
["        ","        打非宣传经费",{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["        ","        “百万大学生留西安”系列活动",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"}]
["        ","        春风行动专项活动经费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["        ","        劳动监察大队办公用品政府采购",9.81,{"v":0,"d":"0.00"},9.81]
["        ","        档案整理数字化及业务系统开发项目经费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
["        ","        专家管理经费",4.73,{"v":0,"d":"0.00"},4.73]
["      2080108","      信息化建设（人力资源和社会保障管理事务）",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["        ","        社会保障网络建设及维护费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["      2080109","      社会保险经办机构",{"v":205.773662,"d":"205.77"},{"v":119.773662,"d":"119.77"},{"v":86,"d":"86.00"}]
["        ","        财政统发工资(行政)",{"v":111.470106,"d":"111.47"},{"v":111.470106,"d":"111.47"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":0.054,"d":"0.05"},{"v":0.054,"d":"0.05"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":6.749556,"d":"6.75"},{"v":6.749556,"d":"6.75"},{"v":0,"d":"0.00"}]
["        ","        城镇居民医疗保险工作经费",6.82,{"v":0,"d":"0.00"},6.82]
["        ","        日常办公费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"}]
["        ","        城镇职工医疗保险工作经费",7.18,{"v":0,"d":"0.00"},7.18]
["        ","        社保业务档案管理",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
["        ","        居民养老中心标准化建设",{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
["        ","        城镇居民养老业务费",{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"}]
["        ","        机关养老保险中心网络维护及运行",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["        ","        企业养老保险业务费",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["        ","        机关养老保险业务费",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"}]
["      2080112","      劳动人事争议调解仲裁",14.59,{"v":0,"d":"0.00"},14.59]
["        ","        劳动人事争议调解仲裁工作专项经费",14.59,{"v":0,"d":"0.00"},14.59]
["      2080199","      其他人力资源和社会保障管理事务支出",{"v":435.080246,"d":"435.08"},{"v":435.080246,"d":"435.08"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(事业)",{"v":435.080246,"d":"435.08"},{"v":435.080246,"d":"435.08"},{"v":0,"d":"0.00"}]
["    20802","    民政管理事务",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["      2080299","      其他民政管理事务支出",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["        ","        军转随调配偶社保补贴",{"v":14,"d":"14.00"},{"v":0,"d":"0.00"},{"v":14,"d":"14.00"}]
["    20805","    行政事业单位离退休",{"v":22451.732094,"d":"22,451.73"},{"v":22451.732094,"d":"22,451.73"},{"v":0,"d":"0.00"}]
["      2080501","      归口管理的行政单位离退休",{"v":695.55956,"d":"695.56"},{"v":695.55956,"d":"695.56"},{"v":0,"d":"0.00"}]
["        ","        原渠道（行政）",{"v":695.55956,"d":"695.56"},{"v":695.55956,"d":"695.56"},{"v":0,"d":"0.00"}]
["      2080502","      事业单位离退休",{"v":1402.282141,"d":"1,402.28"},{"v":1402.282141,"d":"1,402.28"},{"v":0,"d":"0.00"}]
["        ","        原渠道（事业）",{"v":1402.282141,"d":"1,402.28"},{"v":1402.282141,"d":"1,402.28"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":129.853793,"d":"129.85"},{"v":129.853793,"d":"129.85"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":129.853793,"d":"129.85"},{"v":129.853793,"d":"129.85"},{"v":0,"d":"0.00"}]
["      2080506","      机关事业单位职业年金缴费支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["        ","        职业年金",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["      2080507","      对机关事业单位基本养老保险基金的补助",{"v":20024.0366,"d":"20,024.04"},{"v":20024.0366,"d":"20,024.04"},{"v":0,"d":"0.00"}]
["        ","        财政对基金的弥补",{"v":20024.0366,"d":"20,024.04"},{"v":20024.0366,"d":"20,024.04"},{"v":0,"d":"0.00"}]
["    20807","    就业补助",{"v":1995.84,"d":"1,995.84"},{"v":0,"d":"0.00"},{"v":1995.84,"d":"1,995.84"}]
["      2080705","      公益性岗位补贴",{"v":1995.84,"d":"1,995.84"},{"v":0,"d":"0.00"},{"v":1995.84,"d":"1,995.84"}]
["        ","        公益性岗位补贴资金",{"v":1995.84,"d":"1,995.84"},{"v":0,"d":"0.00"},{"v":1995.84,"d":"1,995.84"}]
["    20808","    抚恤",{"v":45.6588,"d":"45.66"},{"v":0,"d":"0.00"},{"v":45.6588,"d":"45.66"}]
["      2080899","      其他优抚支出",{"v":45.6588,"d":"45.66"},{"v":0,"d":"0.00"},{"v":45.6588,"d":"45.66"}]
["        ","        2017年铁路建设伤残民兵生活补助",{"v":16.8588,"d":"16.86"},{"v":0,"d":"0.00"},{"v":16.8588,"d":"16.86"}]
["        ","        襄渝铁路三线学兵伤残补助",{"v":28.8,"d":"28.80"},{"v":0,"d":"0.00"},{"v":28.8,"d":"28.80"}]
["    20826","    财政对基本养老保险基金的补助",{"v":824.9991,"d":"825.00"},{"v":0,"d":"0.00"},{"v":824.9991,"d":"825.00"}]
["      2082602","      财政对城乡居民基本养老保险基金的补助",{"v":824.9991,"d":"825.00"},{"v":0,"d":"0.00"},{"v":824.9991,"d":"825.00"}]
["        ","        居民养老保险基金财政补助",{"v":824.9991,"d":"825.00"},{"v":0,"d":"0.00"},{"v":824.9991,"d":"825.00"}]
["    20899","    其他社会保障和就业支出",{"v":575.433105,"d":"575.43"},{"v":0,"d":"0.00"},{"v":575.433105,"d":"575.43"}]
["      2089901","      其他社会保障和就业支出",{"v":575.433105,"d":"575.43"},{"v":0,"d":"0.00"},{"v":575.433105,"d":"575.43"}]
["        ","        2017年部分军转干部社保接续和生活补助",{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"}]
["        ","        2017年就业工作经费",{"v":17,"d":"17.00"},{"v":0,"d":"0.00"},{"v":17,"d":"17.00"}]
["        ","        小额贷款担保贴息",{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"}]
["        ","        交通五队护理费",{"v":3.072,"d":"3.07"},{"v":0,"d":"0.00"},{"v":3.072,"d":"3.07"}]
["        ","        被征地农民养老保险补助",{"v":37.361105,"d":"37.36"},{"v":0,"d":"0.00"},{"v":37.361105,"d":"37.36"}]
["  210","  医疗卫生与计划生育支出",{"v":8326.1728,"d":"8,326.17"},{"v":8326.1728,"d":"8,326.17"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":8326.1728,"d":"8,326.17"},{"v":8326.1728,"d":"8,326.17"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":1623.0624,"d":"1,623.06"},{"v":1623.0624,"d":"1,623.06"},{"v":0,"d":"0.00"}]
["        ","        武警中队医疗补",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":0,"d":"0.00"}]
["        ","        行政7%",{"v":653.5052,"d":"653.51"},{"v":653.5052,"d":"653.51"},{"v":0,"d":"0.00"}]
["        ","        行政事业单位工伤",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"}]
["        ","        特殊人群医疗费",{"v":880,"d":"880.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"}]
["        ","        行政生育",{"v":25.0572,"d":"25.06"},{"v":25.0572,"d":"25.06"},{"v":0,"d":"0.00"}]
["        ","        行政工伤保险基金",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["      2101102","      事业单位医疗",{"v":1219.3264,"d":"1,219.33"},{"v":1219.3264,"d":"1,219.33"},{"v":0,"d":"0.00"}]
["        ","        事业7%",{"v":1127.3136,"d":"1,127.31"},{"v":1127.3136,"d":"1,127.31"},{"v":0,"d":"0.00"}]
["        ","        事业生育",{"v":40.0128,"d":"40.01"},{"v":40.0128,"d":"40.01"},{"v":0,"d":"0.00"}]
["        ","        事业工伤保险基金",{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"}]
["      2101103","      公务员医疗补助",{"v":5483.784,"d":"5,483.78"},{"v":5483.784,"d":"5,483.78"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":126.992,"d":"126.99"},{"v":126.992,"d":"126.99"},{"v":0,"d":"0.00"}]
["        ","        公务员补",{"v":3656.792,"d":"3,656.79"},{"v":3656.792,"d":"3,656.79"},{"v":0,"d":"0.00"}]
["        ","        公务员二次报销",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
["        ","        公务员医疗救助",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["  213","  农林水支出",{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"}]
["    21301","    农业",{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"}]
["      2130152","      对高校毕业生到基层任职补助",{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"}]
["        ","        到村任职高校毕业生补贴",{"v":11.1,"d":"11.10"},{"v":0,"d":"0.00"},{"v":11.1,"d":"11.10"}]

{"sheet":"一般公共预算支出6（经济科目）","index":7,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,1,5]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年一般公共预算支出表（按经济科目分）"]
[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"]
["**","**",1,2,3,4]
[null,"合计",{"v":36500.180239,"d":"36,500.18"},{"v":31917.699234,"d":"31,917.70"},{"v":4582.481005,"d":"4,582.48"}]
["031","碑林区人力资源和社会保障局",{"v":36500.180239,"d":"36,500.18"},{"v":31917.699234,"d":"31,917.70"},{"v":4582.481005,"d":"4,582.48"}]
["  301","  工资福利支出",{"v":1213.347873,"d":"1,213.35"},{"v":1213.347873,"d":"1,213.35"},{"v":0,"d":"0.00"}]
["    30101","    基本工资",{"v":331.833,"d":"331.83"},{"v":331.833,"d":"331.83"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴",{"v":254.11902,"d":"254.12"},{"v":254.11902,"d":"254.12"},{"v":0,"d":"0.00"}]
["    30103","    奖金",{"v":335.2611,"d":"335.26"},{"v":335.2611,"d":"335.26"},{"v":0,"d":"0.00"}]
["    30107","    绩效工资",{"v":109.968,"d":"109.97"},{"v":109.968,"d":"109.97"},{"v":0,"d":"0.00"}]
["    30108","    机关事业单位基本养老保险缴费",{"v":129.853793,"d":"129.85"},{"v":129.853793,"d":"129.85"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金",{"v":52.31296,"d":"52.31"},{"v":52.31296,"d":"52.31"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",{"v":1687.74226,"d":"1,687.74"},{"v":55.29226,"d":"55.29"},{"v":1632.45,"d":"1,632.45"}]
["    30201","    日常办公经费",42.85,15.85,{"v":27,"d":"27.00"}]
["    30202","    印刷费",{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
["    30205","    水费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30206","    电费",{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"}]
["    30213","    维修(护)费",{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":21,"d":"21.00"}]
["    30214","    租赁费",{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"}]
["    30229","    福利费",{"v":0.3816,"d":"0.38"},{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"}]
["    30233","    工会经费",{"v":6.63666,"d":"6.64"},{"v":6.63666,"d":"6.64"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费",{"v":32.424,"d":"32.42"},{"v":32.424,"d":"32.42"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出",{"v":1394.45,"d":"1,394.45"},{"v":0,"d":"0.00"},{"v":1394.45,"d":"1,394.45"}]
["  303","  对个人和家庭的补助",{"v":12750.054406,"d":"12,750.05"},{"v":10625.022501,"d":"10,625.02"},{"v":2125.031905,"d":"2,125.03"}]
["    30302","    退休费",{"v":2097.841701,"d":"2,097.84"},{"v":2097.841701,"d":"2,097.84"},{"v":0,"d":"0.00"}]
["    30309","    奖励金",{"v":1.008,"d":"1.01"},{"v":1.008,"d":"1.01"},{"v":0,"d":"0.00"}]
["    30399","    其他对个人和家庭的补助支出",{"v":10651.204705,"d":"10,651.20"},{"v":8526.1728,"d":"8,526.17"},{"v":2125.031905,"d":"2,125.03"}]
["  313","  对社会保障基金补助",{"v":20849.0357,"d":"20,849.04"},{"v":20024.0366,"d":"20,024.04"},{"v":824.9991,"d":"825.00"}]
["    31302","    对社会保险基金补助",{"v":20849.0357,"d":"20,849.04"},{"v":20024.0366,"d":"20,024.04"},{"v":824.9991,"d":"825.00"}]

{"sheet":"一般公共预算基本支出明细表7（功能科目）","index":8,"n_rows":22,"n_cols":6,"rows_kept":22,"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"]}
["碑林区人社局2018年一般公共预算基本支出明细表（按功能科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["功能科目编码","功能科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":31917.699234,"d":"31,917.70"},{"v":31862.406974,"d":"31,862.41"},{"v":55.29226,"d":"55.29"}]
["208","社会保障和就业支出",{"v":23591.526434,"d":"23,591.53"},{"v":23536.234174,"d":"23,536.23"},{"v":55.29226,"d":"55.29"}]
["  20801","  人力资源和社会保障管理事务",{"v":1139.79434,"d":"1,139.79"},{"v":1084.50208,"d":"1,084.50"},{"v":55.29226,"d":"55.29"}]
["    2080101","    行政运行（人力资源和社会保障管理事务）",{"v":584.940432,"d":"584.94"},{"v":537.897728,"d":"537.90"},{"v":47.042704,"d":"47.04"}]
["    2080109","    社会保险经办机构",{"v":119.773662,"d":"119.77"},{"v":111.524106,"d":"111.52"},{"v":8.249556,"d":"8.25"}]
["    2080199","    其他人力资源和社会保障管理事务支出",{"v":435.080246,"d":"435.08"},{"v":435.080246,"d":"435.08"},{"v":0,"d":"0.00"}]
["  20805","  行政事业单位离退休",{"v":22451.732094,"d":"22,451.73"},{"v":22451.732094,"d":"22,451.73"},{"v":0,"d":"0.00"}]
["    2080501","    归口管理的行政单位离退休",{"v":695.55956,"d":"695.56"},{"v":695.55956,"d":"695.56"},{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",{"v":1402.282141,"d":"1,402.28"},{"v":1402.282141,"d":"1,402.28"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":129.853793,"d":"129.85"},{"v":129.853793,"d":"129.85"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"}]
["    2080507","    对机关事业单位基本养老保险基金的补助",{"v":20024.0366,"d":"20,024.04"},{"v":20024.0366,"d":"20,024.04"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":8326.1728,"d":"8,326.17"},{"v":8326.1728,"d":"8,326.17"},{"v":0,"d":"0.00"}]
["  21011","  行政事业单位医疗",{"v":8326.1728,"d":"8,326.17"},{"v":8326.1728,"d":"8,326.17"},{"v":0,"d":"0.00"}]
["    2101101","    行政单位医疗",{"v":1623.0624,"d":"1,623.06"},{"v":1623.0624,"d":"1,623.06"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":1219.3264,"d":"1,219.33"},{"v":1219.3264,"d":"1,219.33"},{"v":0,"d":"0.00"}]
["    2101103","    公务员医疗补助",{"v":5483.784,"d":"5,483.78"},{"v":5483.784,"d":"5,483.78"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出明细表8（经济科目）","index":9,"n_rows":24,"n_cols":6,"rows_kept":24,"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"]}
["碑林区人社局2018年一般公共预算基本支出明细表（按经济科目分）"]
[null,"单位"]
[{"$nulls":5},"单位：万元"]
["经济科目编码","经济科目名称","合计","基本支出",null,"备注"]
[{"$nulls":3},"人员经费支出","公用经费支出"]
[null,"合计",{"v":31917.699234,"d":"31,917.70"},{"v":31862.406974,"d":"31,862.41"},{"v":55.29226,"d":"55.29"}]
["301","工资福利支出",{"v":1213.347873,"d":"1,213.35"},{"v":1213.347873,"d":"1,213.35"},{"v":0,"d":"0.00"}]
["  30101","  基本工资",{"v":331.833,"d":"331.83"},{"v":331.833,"d":"331.83"},{"v":0,"d":"0.00"}]
["  30102","  津贴补贴",{"v":254.11902,"d":"254.12"},{"v":254.11902,"d":"254.12"},{"v":0,"d":"0.00"}]
["  30103","  奖金",{"v":335.2611,"d":"335.26"},{"v":335.2611,"d":"335.26"},{"v":0,"d":"0.00"}]
["  30107","  绩效工资",{"v":109.968,"d":"109.97"},{"v":109.968,"d":"109.97"},{"v":0,"d":"0.00"}]
["  30108","  机关事业单位基本养老保险缴费",{"v":129.853793,"d":"129.85"},{"v":129.853793,"d":"129.85"},{"v":0,"d":"0.00"}]
["  30113","  住房公积金",{"v":52.31296,"d":"52.31"},{"v":52.31296,"d":"52.31"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":55.29226,"d":"55.29"},{"v":0,"d":"0.00"},{"v":55.29226,"d":"55.29"}]
["  30201","  日常办公经费",15.85,{"v":0,"d":"0.00"},15.85]
["  30229","  福利费",{"v":0.3816,"d":"0.38"},{"v":0,"d":"0.00"},{"v":0.3816,"d":"0.38"}]
["  30233","  工会经费(单位缴纳)",{"v":6.63666,"d":"6.64"},{"v":0,"d":"0.00"},{"v":6.63666,"d":"6.64"}]
["  30239","  其他交通费",{"v":32.424,"d":"32.42"},{"v":0,"d":"0.00"},{"v":32.424,"d":"32.42"}]
["303","对个人和家庭的补助",{"v":10625.022501,"d":"10,625.02"},{"v":10625.022501,"d":"10,625.02"},{"v":0,"d":"0.00"}]
["  30302","  退休费",{"v":2097.841701,"d":"2,097.84"},{"v":2097.841701,"d":"2,097.84"},{"v":0,"d":"0.00"}]
["  30309","  奖励金",{"v":1.008,"d":"1.01"},{"v":1.008,"d":"1.01"},{"v":0,"d":"0.00"}]
["  30399","  其他对个人和家庭的补助支出",{"v":8526.1728,"d":"8,526.17"},{"v":8526.1728,"d":"8,526.17"},{"v":0,"d":"0.00"}]
["313","对社会保障基金补助",{"v":20024.0366,"d":"20,024.04"},{"v":20024.0366,"d":"20,024.04"},{"v":0,"d":"0.00"}]
["  31302","  对社会保险基金补助",{"v":20024.0366,"d":"20,024.04"},{"v":20024.0366,"d":"20,024.04"},{"v":0,"d":"0.00"}]

{"sheet":"政府性基金收支表9","index":10,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,5]],"flags":["formulas_cached_only"]}
["碑林区人社局2018年部门预算政府性基金收支预算表","单位"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类(大类)","预算数","支出经济分类(大类)","预算数"]
["政府性基金收入",null,"一、科学技术支出",null,"一、基本支出",{"v":0,"d":"0.00"}]
[null,null,"二、文化体育与传媒支出",null,"    工资福利支出"]
[null,null,"三、社会保障和就业支出",null,"    商品和服务支出"]
[null,null,"四、节能环保支出",null,"    对个人和家庭补助的支出"]
[null,null,"五、城乡社区支出",null,"二、项目支出",{"v":0,"d":"0.00"}]
[null,null,"六、农林水支出",null,"    工资福利支出"]
[null,null,"七、交通运输支出",null,"    商品和服务支出"]
[null,null,"八、资源勘探信息等支出",null,"    对个人和家庭的补助"]
[null,null,"九、商业服务业等支出",null,"    债务利息及费用支出"]
[null,null,"十、金融支出",null,"    资本性支出(基本建设)"]
[null,null,"十一、其他支出",null,"    资本性支出"]
[null,null,"十二、转移性支出",null,"    对企业补助(基本建设)"]
[null,null,"十三、债务还本支出",null,"    对企业补助"]
[null,null,"十四、债务付息支出",null,"    对社会保障基金补助"]
[null,null,"十五、债务发行费用支出",null,"    其他支出"]
["本年收入合计",null,"本年支出合计",null,"本年支出合计"]

{"sheet":"专项业务经费支出表10","index":11,"n_rows":63,"n_cols":4,"rows_kept":63,"merged":[[1,0,1,3]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算专项业务经费支出预算表"]
[{"$nulls":3},"单位：万元"]
["单位编码","单位(项目)名称","项目金额","项目简介"]
["**","**","**","**"]
[null,"合计",{"v":4582.481005,"d":"4,582.48"}]
["031001","碑林区人社局本级",{"v":3570.74,"d":"3,570.74"}]
[null,"  大型会议、活动、培训",{"v":12,"d":"12.00"}]
["  ","    春风行动专项活动经费",{"v":2,"d":"2.00"}]
["  ","    继续教育公需课培训",{"v":10,"d":"10.00"}]
[null,"  大宗印刷",{"v":3,"d":"3.00"}]
["  ","    打非宣传经费",{"v":3,"d":"3.00"}]
[null,"  房屋租赁",{"v":175,"d":"175.00"}]
["  ","    人力资源市场房租",{"v":175,"d":"175.00"}]
[null,"  公益性岗位补贴",{"v":1995.84,"d":"1,995.84"}]
["  ","    公益性岗位补贴资金",{"v":1995.84,"d":"1,995.84"}]
[null,"  其他商品和服务类项目",55.29]
["  ","    “百万大学生留西安”系列活动",{"v":10,"d":"10.00"}]
["  ","    碑林区专业招商分局工作经费",{"v":4,"d":"4.00"}]
["  ","    城镇居民养老业务费",{"v":8,"d":"8.00"}]
["  ","    劳动监察大队办公用品政府采购",9.81]
["  ","    社会保障网络建设及维护费",{"v":5,"d":"5.00"}]
["  ","    职工食堂统一采购",18.48]
[null,"  社会事业发展",{"v":1244.29,"d":"1,244.29"}]
["  ","    2017年部分军转干部社保接续和生活补助__市财函（2017）1848号",{"v":18,"d":"18.00"}]
["  ","    2017年就业工作经费__市财函（2017）1730号",{"v":17,"d":"17.00"}]
["  ","    到村任职高校毕业生补贴",{"v":11.1,"d":"11.10"}]
["  ","    机关养老保险业务费",{"v":7,"d":"7.00"}]
["  ","    就业服务中心运行经费",{"v":84,"d":"84.00"}]
["  ","    居民养老中心标准化建设",{"v":15,"d":"15.00"}]
["  ","    军转随调配偶社保补贴",{"v":14,"d":"14.00"}]
["  ","    社会保险基金监督审计经费",{"v":5,"d":"5.00"}]
["  ","    事业单位公开招聘及新招录（聘）工作人员岗前培训工作经费",{"v":12,"d":"12.00"}]
["  ","    小额贷款担保贴息",{"v":500,"d":"500.00"}]
["  ","    招商引资扶助岗位工作人员经费",561.19]
[null,"  信息化网络运行维护",{"v":21,"d":"21.00"}]
["  ","    档案整理数字化及业务系统开发项目经费",{"v":20,"d":"20.00"}]
["  ","    机关养老保险中心网络维护及运行",{"v":1,"d":"1.00"}]
[null,"  宣传、活动",4.73]
["  ","    专家管理经费",4.73]
[null,"  业务费（项目）",{"v":45,"d":"45.00"}]
["  ","    人力资源和社会保障经工作经费",{"v":25,"d":"25.00"}]
["  ","    人力资源和社会保障事业经费",{"v":20,"d":"20.00"}]
[null,"  执法办案",14.59]
["  ","    劳动人事争议调解仲裁工作专项经费",14.59]
["031003","社会保险基金管理中心",{"v":952.019005,"d":"952.02"}]
[null,"  其他商品和服务类项目",{"v":44,"d":"44.00"}]
["  ","    城镇居民医疗保险工作经费",6.82]
["  ","    城镇职工医疗保险工作经费",7.18]
["  ","    社保业务档案管理",{"v":30,"d":"30.00"}]
[null,"  社会事业发展",{"v":908.019005,"d":"908.02"}]
["  ","    2017年铁路建设伤残民兵生活补助__市财发（2016）220号，市财函（2017）2499号",{"v":16.8588,"d":"16.86"}]
["  ","    被征地农民养老保险补助",{"v":37.361105,"d":"37.36"}]
["  ","    居民养老保险基金财政补助",{"v":824.9991,"d":"825.00"}]
["  ","    襄渝铁路三线学兵伤残补助",{"v":28.8,"d":"28.80"}]
["031004","企业养老保险经办中心",{"v":14.072,"d":"14.07"}]
[null,"  其他商品和服务类项目",{"v":11,"d":"11.00"}]
["  ","    企业养老保险业务费",{"v":11,"d":"11.00"}]
[null,"  社会事业发展",{"v":3.072,"d":"3.07"}]
["  ","    交通五队护理费",{"v":3.072,"d":"3.07"}]
["031009","人才交流中心",45.65]
[null,"  其他商品和服务类项目",45.65]
["  ","    人才交流中心工作经费",45.65]

{"sheet":"政府采购(资产配置、购买服务)预算表11","index":12,"n_rows":66,"n_cols":14,"rows_kept":66,"merged":[[1,0,1,13],[3,0,3,2],[3,9,3,10]],"flags":["formulas_cached_only"]}
[]
["2018年部门预算政府采购(资产配置、购买服务)预算表"]
[{"$nulls":13},"单位：万元"]
["科目编码",null,null,"单位编码","采购项目","采购目录","购买服务内容","规格型号","数量","经济科目编码",null,"实施采购时间","预算金额","说明"]
["类","款","项",{"$nulls":6},"类","款"]
[{"$nulls":4},"合计",{"$nulls":7},{"v":225.816,"d":"225.82"}]
[{"$nulls":3},"031","碑林区人社局",{"$nulls":7},{"v":225.816,"d":"225.82"}]
[{"$nulls":3},"  031001","  碑林区人社局本级",{"$nulls":7},{"v":105.816,"d":"105.82"}]
["208","20801","2080109","    ","    城镇居民养老业务费","社会服务",null,"委托培训","1","302","30299","2018-07-30",{"v":4,"d":"4.00"}]
["208","20801","2080109","    ","    城镇居民养老业务费","印刷服务",null,"手册等","1","302","30299","2018-06-30",{"v":4,"d":"4.00"}]
["208","20801","2080102","    ","    春风行动专项活动经费","印刷服务",null,"资料印刷","1","302","30202","2018-02-20",{"v":0.3,"d":"0.30"}]
["208","20801","2080102","    ","    打非宣传经费","印刷服务",null,"宣传印刷","1","302","30202","2018-01-30",{"v":3,"d":"3.00"}]
["208","20801","2080102","    ","    档案整理数字化及业务系统开发项目经费","软件开发设备及升级、维护服务",null,"网络维护","1","302","30213","2018-05-30",{"v":20,"d":"20.00"}]
["208","20801","2080109","    ","    机关养老保险业务费","办公家具",null,"办公桌","1","302","30299","2018-01-30",0.15]
["208","20801","2080109","    ","    机关养老保险业务费","台式计算机",null,"联想","2","302","30299","2018-01-30",{"v":1,"d":"1.00"}]
["208","20801","2080109","    ","    机关养老保险业务费","办公家具",null,"办公椅","1","302","30299","2018-01-30",0.02]
["208","20801","2080109","    ","    机关养老保险业务费","办公家具",null,"文件柜","2","302","30299","2018-01-30",{"v":0.3,"d":"0.30"}]
["208","20801","2080102","    ","    继续教育公需课培训","社会服务",null,"委托培训","1","302","30299","2018-10-30",{"v":9.996,"d":"10.00"}]
["208","20801","2080109","    ","    居民养老中心标准化建设","专用设备租赁、维护服务",null,"委托培训","1","302","30299","2018-10-30",{"v":15,"d":"15.00"}]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","空调机",null,"不限","1","302","30299","2018-05-30",0.45]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","录音笔",null,"不限","5","302","30299","2018-03-30",{"v":2.4,"d":"2.40"}]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","移动硬盘",null,"不限","2","302","30299","2018-05-30",0.24]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","传真机",null,"不限","1","302","30299","2018-04-30",{"v":0.2,"d":"0.20"}]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","台式计算机",null,"联想","1","302","30299","2018-04-30",{"v":0.5,"d":"0.50"}]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","印刷服务",null,"不限","15000","302","30202","2018-05-30",{"v":5,"d":"5.00"}]
["208","20801","2080102","    ","    劳动监察大队办公用品政府采购","照相机",null,"不限","1","302","30299","2018-03-30",{"v":0.3,"d":"0.30"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","硒鼓",null,"硒鼓","若干","302","30201","2018-01-15",{"v":4,"d":"4.00"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","传真机",null,"松下","1","302","30299","2018-06-15",{"v":0.2,"d":"0.20"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","便携式计算机",null,"联想","1","302","30299","2018-05-15",{"v":0.8,"d":"0.80"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","照相机",null,"数码相机","1","302","30299","2018-05-15",{"v":0.3,"d":"0.30"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","墨盒",null,"墨盒","若干","302","30201","2018-01-15",{"v":4,"d":"4.00"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","打印复印纸",null,"复印纸","若干","302","30201","2018-01-15",{"v":5,"d":"5.00"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","便携式计算机",null,"笔记本","1","302","30201","2018-01-15",{"v":1.6,"d":"1.60"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","碳粉",null,"碳粉","若干","302","30201","2018-01-15",{"v":4,"d":"4.00"}]
["208","20801","2080102","    ","    人力资源和社会保障经工作经费","台式计算机",null,"联想","1","302","30299","2018-05-15",{"v":0.5,"d":"0.50"}]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","便携式计算机",null,"联想","1","302","30299","2018-01-15",{"v":0.8,"d":"0.80"}]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","台式计算机",null,"联想","3","302","30299","2018-01-15",{"v":1.5,"d":"1.50"}]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","打印机",null,"惠普","1","302","30299","2018-01-15",{"v":0.5,"d":"0.50"}]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","台式计算机",null,"联想","1","302","30299","2018-01-15",{"v":0.5,"d":"0.50"}]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","办公家具",null,"办公桌","1","302","30299","2018-03-15",0.15]
["208","20801","2080102","    ","    人力资源和社会保障事业经费","办公家具",null,"办公椅","2","302","30299","2018-03-15",0.04]
["208","20801","2080102","    ","    社会保险基金监督审计经费","社会服务",null,"委托审计","1","302","30299","2018-05-30",{"v":5,"d":"5.00"}]
["208","20801","2080108","    ","    社会保障网络建设及维护费","软件开发设备及升级、维护服务",null,"网络维护","1","302","30299","2018-06-30",{"v":5,"d":"5.00"}]
["208","20801","2080102","    ","    事业单位公开招聘及新招录（聘）工作人员岗前培训工作经费","多功能一体机",null,"惠普","1","302","30299","2018-01-30",0.28]
["208","20801","2080112","    ","    仲裁专项经费","台式计算机",null,"联想","8","302","30299","2018-01-30",{"v":4,"d":"4.00"}]
["208","20801","2080112","    ","    仲裁专项经费","办公家具",null,"不限","1","302","30299","2018-01-30",0.15]
["208","20801","2080112","    ","    仲裁专项经费","办公家具",null,"不限","4","302","30299","2018-01-30",{"v":0.6,"d":"0.60"}]
["208","20801","2080112","    ","    仲裁专项经费","U盘",null,"不限","4","302","30299","2018-01-30",0.04]
[{"$nulls":3},"  031003","  社会保险基金管理中心",{"$nulls":7},{"v":115,"d":"115.00"}]
["208","20801","2080109","    ","    城镇居民医疗保险工作经费","社会服务",null,"服务","1","302","30299","2019-10-30",3.12]
["208","20801","2080109","    ","    城镇居民医疗保险工作经费","印刷服务",null,"服务","1","302","30202","2019-03-31",{"v":3.7,"d":"3.70"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","台式计算机",null,"计算机","5","302","30299","2019-03-31",{"v":2.5,"d":"2.50"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","打印机",null,"打印机","2","302","30299","2019-03-31",{"v":0.5,"d":"0.50"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","办公家具",null,"文件柜","2","302","30299","2019-03-31",{"v":0.3,"d":"0.30"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","办公家具",null,"公用椅","19","302","30299","2019-03-31",0.38]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","办公家具",null,"办公桌","4","302","30299","2019-03-31",{"v":0.6,"d":"0.60"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","便携式计算机",null,"计算机","2","302","30299","2019-03-31",{"v":1.6,"d":"1.60"}]
["208","20801","2080109","    ","    城镇职工医疗保险工作经费","多功能一体机",null,"一体机","1","302","30299","2019-03-31",{"v":0.3,"d":"0.30"}]
["208","20801","2080109","    ","    社保业务档案管理","社会服务",null,"服务","1","302","30299","2018-01-30",{"v":30,"d":"30.00"}]
["208","20801","2080109","    ","    双定机构费用审核及稽核委外业务","社会服务",null,"服务","1","302","30299","2019-01-30",{"v":72,"d":"72.00"}]
[{"$nulls":3},"  031009","  人才交流中心",{"$nulls":7},{"v":5,"d":"5.00"}]
["208","20801","2080102","    ","    人才交流中心工作经费","打印机",null,"惠普","2","302","30299","2018-01-15",{"v":0.5,"d":"0.50"}]
["208","20801","2080102","    ","    人才交流中心工作经费","印刷服务",null,"宣传资料","10000","302","30202","2018-01-15",{"v":0.3,"d":"0.30"}]
["208","20801","2080102","    ","    人才交流中心工作经费","办公家具",null,"办公桌椅","2","302","30299","2018-01-15",{"v":0.2,"d":"0.20"}]
["208","20801","2080102","    ","    人才交流中心工作经费","专用设备租赁、维护服务",null,"软件维护","1","302","30299","2018-01-15",{"v":2,"d":"2.00"}]
["208","20801","2080102","    ","    人才交流中心工作经费","台式计算机",null,"联想","4","302","30299","2018-01-15",{"v":2,"d":"2.00"}]

{"sheet":"三公经费表12","index":13,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["碑林区人力资源和社会保障局2018年“三公”经费支出预算表",null,null,"单位"]
[{"$nulls":7},"单位：万元"]
["单位编码","单位名称"," 合计","因公出国（境）","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车购置费","公务用车运行维护费"]
["**","**","**","**","**","**","**","**"]
[null,"合计",{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
["031","碑林区人力资源和社会保障局",{"v":3.1,"d":"3.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]