{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","目录","部门预算收支总表","部门预算收入总表","部门预算支出总表","部门预算财政拨款收支总表","一般公共预算支出（功能科目）","一般公共预算支出（经济科目）","一般公共预算基本支出（功能科目）","一般公共预算基本支出（经济科目）","部门预算政府性基金收支表","部门预算三公经费表","部门预算政府采购表","部门预算预算专项资金明细表"],"not_rendered":{"external_links":1,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[2,0,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["2019年部门预算公开报表"]
{"$rows_empty":9}
[null,"部门名称："," 西安市公安局碑林分局"]
[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"]}
[]
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"1、基本支出",{"v":19873.224185,"d":"19,873.22"},"1、机关工资福利支出",{"v":15687.771137,"d":"15,687.77"}]
[" 年初预算安排支出",{"v":23536.404185,"d":"23,536.40"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":15687.771137,"d":"15,687.77"},"2、机关商品和服务支出",{"v":9650.018648,"d":"9,650.02"}]
[" 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":4086.838648,"d":"4,086.84"},"3、机关资本性支出(一)",{"v":100,"d":"100.00"}]
[" 非税收入",{"v":2000,"d":"2,000.00"},"四、公共安全支出",{"v":23408.329652,"d":"23,408.33"},"  对个人和家庭补助的支出",{"v":98.6144,"d":"98.61"},"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":5663.18,"d":"5,663.18"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":400,"d":"400.00"},"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":5563.18,"d":"5,563.18"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":1500,"d":"1,500.00"},"八、社会保障和就业支出",{"v":1808.7287,"d":"1,808.73"},"  对个人和家庭的补助",{"v":0,"d":"0.00"},"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"  债务利息及费用支出",{"v":0,"d":"0.00"},"9、对个人和家庭的补助",{"v":98.6144,"d":"98.61"}]
["   国有资源(产)有偿使用收入",{"v":100,"d":"100.00"},"十、医疗卫生计划生育支出",{"v":319.345833,"d":"319.35"},"  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":0,"d":"0.00"},"  资本性支出",{"v":100,"d":"100.00"},"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":0,"d":"0.00"},"  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":25536.404185,"d":"25,536.40"},"本年支出合计",{"v":25536.404185,"d":"25,536.40"},"本年支出合计",{"v":25536.404185,"d":"25,536.40"},"本年支出总计",{"v":25536.404185,"d":"25,536.40"}]

{"sheet":"部门预算收入总表","index":3,"n_rows":11,"n_cols":12,"rows_kept":11,"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"]}
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},{"v":25536.404185,"d":"25,536.40"},{"v":23536.404185,"d":"23,536.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["009","西安市公安局碑林分局",{"v":25536.404185,"d":"25,536.40"},{"v":25536.404185,"d":"25,536.40"},{"v":23536.404185,"d":"23,536.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["  009001","  西安市公安局碑林分局本级",{"v":24935.624185,"d":"24,935.62"},{"v":24935.624185,"d":"24,935.62"},{"v":22935.624185,"d":"22,935.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["  009002","  看守所",600.78,600.78,600.78,{"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"}]

{"sheet":"部门预算支出总表","index":4,"n_rows":11,"n_cols":12,"rows_kept":11,"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"]}
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},{"v":25536.404185,"d":"25,536.40"},{"v":23536.404185,"d":"23,536.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["009","西安市公安局碑林分局",{"v":25536.404185,"d":"25,536.40"},{"v":25536.404185,"d":"25,536.40"},{"v":23536.404185,"d":"23,536.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["  009001","  西安市公安局碑林分局本级",{"v":24935.624185,"d":"24,935.62"},{"v":24935.624185,"d":"24,935.62"},{"v":22935.624185,"d":"22,935.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":400,"d":"400.00"},{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
["  009002","  看守所",600.78,600.78,600.78,{"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"}]

{"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"]}
[]
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},"一、一般公共服务支出",{"v":0,"d":"0.00"},"1、基本支出",{"v":19873.224185,"d":"19,873.22"},"1、机关工资福利支出",{"v":15687.771137,"d":"15,687.77"}]
[" 年初预算安排支出",{"v":23536.404185,"d":"23,536.40"},"二、外交支出",{"v":0,"d":"0.00"},"  工资福利支出",{"v":15687.771137,"d":"15,687.77"},"2、机关商品和服务支出",{"v":9650.018648,"d":"9,650.02"}]
[" 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":4086.838648,"d":"4,086.84"},"3、机关资本性支出(一)",{"v":100,"d":"100.00"}]
[" 非税收入",{"v":2000,"d":"2,000.00"},"四、公共安全支出",{"v":23408.329652,"d":"23,408.33"},"  对个人和家庭补助的支出",{"v":98.6144,"d":"98.61"},"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":5663.18,"d":"5,663.18"},"5、对事业单位经常性补助",{"v":0,"d":"0.00"}]
["   国库管理的收费",{"v":400,"d":"400.00"},"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":5563.18,"d":"5,563.18"},"7、对企业补助",{"v":0,"d":"0.00"}]
["   罚没收入",{"v":1500,"d":"1,500.00"},"八、社会保障和就业支出",{"v":1808.7287,"d":"1,808.73"},"  对个人和家庭的补助",{"v":0,"d":"0.00"},"8、对企业资本性支出",{"v":0,"d":"0.00"}]
["   国有资本经营收入",{"v":0,"d":"0.00"},"九、社会保险基金支出",{"v":0,"d":"0.00"},"  债务利息及费用支出",{"v":0,"d":"0.00"},"9、对个人和家庭的补助",{"v":98.6144,"d":"98.61"}]
["   国有资源(产)有偿使用收入",{"v":100,"d":"100.00"},"十、医疗卫生计划生育支出",{"v":319.345833,"d":"319.35"},"  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":0,"d":"0.00"},"  资本性支出",{"v":100,"d":"100.00"},"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":0,"d":"0.00"},"  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":25536.404185,"d":"25,536.40"},"本年支出合计",{"v":25536.404185,"d":"25,536.40"},"本年支出合计",{"v":25536.404185,"d":"25,536.40"},"本年支出总计",{"v":25536.404185,"d":"25,536.40"}]

{"sheet":"一般公共预算支出（功能科目）","index":6,"n_rows":46,"n_cols":6,"rows_kept":46,"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"]}
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},{"v":19873.224185,"d":"19,873.22"},{"v":5663.18,"d":"5,663.18"}]
["009","西安市公安局碑林分局",{"v":25536.404185,"d":"25,536.40"},{"v":19873.224185,"d":"19,873.22"},{"v":5663.18,"d":"5,663.18"}]
["  204","  公共安全支出",{"v":23408.329652,"d":"23,408.33"},{"v":17745.149652,"d":"17,745.15"},{"v":5663.18,"d":"5,663.18"}]
["    20402","    公安",{"v":23408.329652,"d":"23,408.33"},{"v":17745.149652,"d":"17,745.15"},{"v":5663.18,"d":"5,663.18"}]
["      2040201","      行政运行（公安）",{"v":17745.149652,"d":"17,745.15"},{"v":17745.149652,"d":"17,745.15"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"}]
["        ","        日常办公费（返还）",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["        ","        财政统发工资(行政)",{"v":13666.547804,"d":"13,666.55"},{"v":13666.547804,"d":"13,666.55"},{"v":0,"d":"0.00"}]
["        ","        日常办公费",{"v":286.2,"d":"286.20"},{"v":286.2,"d":"286.20"},{"v":0,"d":"0.00"}]
["        ","        商品服务支出（其他）",{"v":1376.490648,"d":"1,376.49"},{"v":1376.490648,"d":"1,376.49"},{"v":0,"d":"0.00"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":18.5832,"d":"18.58"},{"v":18.5832,"d":"18.58"},{"v":0,"d":"0.00"}]
["        ","        民警法定节假日之外加班补",834.96,834.96,{"v":0,"d":"0.00"}]
["        ","        民警执勤补",{"v":1138.368,"d":"1,138.37"},{"v":1138.368,"d":"1,138.37"},{"v":0,"d":"0.00"}]
["      2040202","      一般行政管理事务（公安）",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["        ","        执法执勤车辆购置经费",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["      2040220","      执法办案",{"v":4822.4,"d":"4,822.40"},{"v":0,"d":"0.00"},{"v":4822.4,"d":"4,822.40"}]
["        ","        扫黑除恶工作经费",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["        ","        办案业务经费(含反恐经费80万元）",{"v":803.6,"d":"803.60"},{"v":0,"d":"0.00"},{"v":803.6,"d":"803.60"}]
["        ","        禁毒经费",{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"}]
["        ","        警务辅助人员经费",{"v":3548.8,"d":"3,548.80"},{"v":0,"d":"0.00"},{"v":3548.8,"d":"3,548.80"}]
["      2040221","      特别业务",700.78,{"v":0,"d":"0.00"},700.78]
["        ","        看守所工作经费",600.78,{"v":0,"d":"0.00"},600.78]
["        ","        户政居住证经费",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["      2040299","      其他公安支出",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["        ","        民警体检经费",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
["  208","  社会保障和就业支出",{"v":1808.7287,"d":"1,808.73"},{"v":1808.7287,"d":"1,808.73"},{"v":0,"d":"0.00"}]
["    20805","    行政事业单位离退休",{"v":1808.7287,"d":"1,808.73"},{"v":1808.7287,"d":"1,808.73"},{"v":0,"d":"0.00"}]
["      2080501","      归口管理的行政单位离退休",{"v":106.8512,"d":"106.85"},{"v":106.8512,"d":"106.85"},{"v":0,"d":"0.00"}]
["        ","        公用特需经费",26.82,26.82,{"v":0,"d":"0.00"}]
["        ","        离退集中发放（行政）",{"v":80.0312,"d":"80.03"},{"v":80.0312,"d":"80.03"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":319.345833,"d":"319.35"},{"v":319.345833,"d":"319.35"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":319.345833,"d":"319.35"},{"v":319.345833,"d":"319.35"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":41.747883,"d":"41.75"},{"v":41.747883,"d":"41.75"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":9.3888,"d":"9.39"},{"v":9.3888,"d":"9.39"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":12.530658,"d":"12.53"},{"v":12.530658,"d":"12.53"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":19.828425,"d":"19.83"},{"v":19.828425,"d":"19.83"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出（经济科目）","index":7,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["西安市公安局碑林分局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":25536.404185,"d":"25,536.40"},{"v":19873.224185,"d":"19,873.22"},{"v":5663.18,"d":"5,663.18"}]
["009","西安市公安局碑林分局",null,null,{"v":25536.404185,"d":"25,536.40"},{"v":19873.224185,"d":"19,873.22"},{"v":5663.18,"d":"5,663.18"}]
["  301","  工资福利支出",null,null,{"v":15687.771137,"d":"15,687.77"},{"v":15687.771137,"d":"15,687.77"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":3958.3296,"d":"3,958.33"},{"v":3958.3296,"d":"3,958.33"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":4859.199704,"d":"4,859.20"},{"v":4859.199704,"d":"4,859.20"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":3811.5408,"d":"3,811.54"},{"v":3811.5408,"d":"3,811.54"},{"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":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":41.747883,"d":"41.75"},{"v":41.747883,"d":"41.75"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":1037.4777,"d":"1,037.48"},{"v":1037.4777,"d":"1,037.48"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":9650.018648,"d":"9,650.02"},{"v":4086.838648,"d":"4,086.84"},{"v":5563.18,"d":"5,563.18"}]
["    30201","    日常办公经费","50201","办公经费",{"v":286.2,"d":"286.20"},{"v":286.2,"d":"286.20"},{"v":0,"d":"0.00"}]
["    30217","    公务接待费","50206","公务接待费",{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"}]
["    30226","    劳务费","50205","委托业务费",{"v":3548.8,"d":"3,548.80"},{"v":0,"d":"0.00"},{"v":3548.8,"d":"3,548.80"}]
["    30229","    福利费","50201","办公经费",{"v":3.528,"d":"3.53"},{"v":3.528,"d":"3.53"},{"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":427.5,"d":"427.50"},{"v":427.5,"d":"427.50"},{"v":0,"d":"0.00"}]
["    30232","    工会经费(财政代扣)","50201","办公经费",{"v":69.294648,"d":"69.29"},{"v":69.294648,"d":"69.29"},{"v":0,"d":"0.00"}]
["    30239","    其他交通费","50201","办公经费",{"v":756.168,"d":"756.17"},{"v":756.168,"d":"756.17"},{"v":0,"d":"0.00"}]
["    30241","    商品服务支出","50201","办公经费",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"}]
["    30298","    其他商品服务支出","50201","办公经费",{"v":1973.328,"d":"1,973.33"},{"v":1973.328,"d":"1,973.33"},{"v":0,"d":"0.00"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",{"v":2041.2,"d":"2,041.20"},26.82,{"v":2014.38,"d":"2,014.38"}]
["  303","  对个人和家庭的补助",null,null,{"v":98.6144,"d":"98.61"},{"v":98.6144,"d":"98.61"},{"v":0,"d":"0.00"}]
["    30301","    离休费","50905","离退休费",{"v":80.0312,"d":"80.03"},{"v":80.0312,"d":"80.03"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":9.9792,"d":"9.98"},{"v":9.9792,"d":"9.98"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":8.604,"d":"8.60"},{"v":8.604,"d":"8.60"},{"v":0,"d":"0.00"}]
["  310","  资本性支出",null,null,{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
["    31013","    公务用车购置","50303","公务用车购置(一)",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]

{"sheet":"一般公共预算基本支出（功能科目）","index":8,"n_rows":34,"n_cols":6,"rows_kept":34,"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"]}
["西安市公安局碑林分局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":19873.224185,"d":"19,873.22"},{"v":15786.385537,"d":"15,786.39"},{"v":4086.838648,"d":"4,086.84"}]
["009","西安市公安局碑林分局",{"v":19873.224185,"d":"19,873.22"},{"v":15786.385537,"d":"15,786.39"},{"v":4086.838648,"d":"4,086.84"}]
["  204","  公共安全支出",{"v":17745.149652,"d":"17,745.15"},{"v":13685.131004,"d":"13,685.13"},{"v":4060.018648,"d":"4,060.02"}]
["    20402","    公安",{"v":17745.149652,"d":"17,745.15"},{"v":13685.131004,"d":"13,685.13"},{"v":4060.018648,"d":"4,060.02"}]
["      2040201","      行政运行（公安）",{"v":17745.149652,"d":"17,745.15"},{"v":13685.131004,"d":"13,685.13"},{"v":4060.018648,"d":"4,060.02"}]
["        ","        财政统发工资(行政)",{"v":13666.547804,"d":"13,666.55"},{"v":13666.547804,"d":"13,666.55"},{"v":0,"d":"0.00"}]
["        ","        日常办公费（返还）",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["        ","        日常办公费",{"v":286.2,"d":"286.20"},{"v":0,"d":"0.00"},{"v":286.2,"d":"286.20"}]
["        ","        民警法定节假日之外加班补",834.96,{"v":0,"d":"0.00"},834.96]
["        ","        商品服务支出（其他）",{"v":1376.490648,"d":"1,376.49"},{"v":0,"d":"0.00"},{"v":1376.490648,"d":"1,376.49"}]
["        ","        民警执勤补",{"v":1138.368,"d":"1,138.37"},{"v":0,"d":"0.00"},{"v":1138.368,"d":"1,138.37"}]
["        ","        其他对个人和家庭的补助（行政）",{"v":18.5832,"d":"18.58"},{"v":18.5832,"d":"18.58"},{"v":0,"d":"0.00"}]
["        ","        三公经费",{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"}]
["  208","  社会保障和就业支出",{"v":1808.7287,"d":"1,808.73"},{"v":1781.9087,"d":"1,781.91"},26.82]
["    20805","    行政事业单位离退休",{"v":1808.7287,"d":"1,808.73"},{"v":1781.9087,"d":"1,781.91"},26.82]
["      2080501","      归口管理的行政单位离退休",{"v":106.8512,"d":"106.85"},{"v":80.0312,"d":"80.03"},26.82]
["        ","        公用特需经费",26.82,{"v":0,"d":"0.00"},26.82]
["        ","        离退集中发放（行政）",{"v":80.0312,"d":"80.03"},{"v":80.0312,"d":"80.03"},{"v":0,"d":"0.00"}]
["      2080505","      机关事业单位基本养老保险缴费支出",{"v":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["        ","        机关养老保险",{"v":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["  210","  卫生健康支出",{"v":319.345833,"d":"319.35"},{"v":319.345833,"d":"319.35"},{"v":0,"d":"0.00"}]
["    21011","    行政事业单位医疗",{"v":319.345833,"d":"319.35"},{"v":319.345833,"d":"319.35"},{"v":0,"d":"0.00"}]
["      2101101","      行政单位医疗",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["        ","        医疗保险-行政",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["      2101199","      其他行政事业单位医疗支出",{"v":41.747883,"d":"41.75"},{"v":41.747883,"d":"41.75"},{"v":0,"d":"0.00"}]
["        ","        大额补充保险",{"v":9.3888,"d":"9.39"},{"v":9.3888,"d":"9.39"},{"v":0,"d":"0.00"}]
["        ","        工伤保险",{"v":12.530658,"d":"12.53"},{"v":12.530658,"d":"12.53"},{"v":0,"d":"0.00"}]
["        ","        生育保险",{"v":19.828425,"d":"19.83"},{"v":19.828425,"d":"19.83"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出（经济科目）","index":9,"n_rows":31,"n_cols":8,"rows_kept":31,"merged":[[0,0,1,7],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["西安市公安局碑林分局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":19873.224185,"d":"19,873.22"},{"v":15786.385537,"d":"15,786.39"},{"v":4086.838648,"d":"4,086.84"}]
["009","西安市公安局碑林分局",null,null,{"v":19873.224185,"d":"19,873.22"},{"v":15786.385537,"d":"15,786.39"},{"v":4086.838648,"d":"4,086.84"}]
["  301","  工资福利支出",null,null,{"v":15687.771137,"d":"15,687.77"},{"v":15687.771137,"d":"15,687.77"},{"v":0,"d":"0.00"}]
["    30101","    基本工资","50101","工资奖金津补贴",{"v":3958.3296,"d":"3,958.33"},{"v":3958.3296,"d":"3,958.33"},{"v":0,"d":"0.00"}]
["    30102","    津贴补贴","50101","工资奖金津补贴",{"v":4859.199704,"d":"4,859.20"},{"v":4859.199704,"d":"4,859.20"},{"v":0,"d":"0.00"}]
["    30103","    奖金","50101","工资奖金津补贴",{"v":3811.5408,"d":"3,811.54"},{"v":3811.5408,"d":"3,811.54"},{"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":1701.8775,"d":"1,701.88"},{"v":1701.8775,"d":"1,701.88"},{"v":0,"d":"0.00"}]
["    30110","    职工基本医疗保险缴费","50102","社会保障缴费",{"v":277.59795,"d":"277.60"},{"v":277.59795,"d":"277.60"},{"v":0,"d":"0.00"}]
["    30112","    其他社会保障缴费","50102","社会保障缴费",{"v":41.747883,"d":"41.75"},{"v":41.747883,"d":"41.75"},{"v":0,"d":"0.00"}]
["    30113","    住房公积金","50103","住房公积金",{"v":1037.4777,"d":"1,037.48"},{"v":1037.4777,"d":"1,037.48"},{"v":0,"d":"0.00"}]
["  302","  商品和服务支出",null,null,{"v":4086.838648,"d":"4,086.84"},{"v":0,"d":"0.00"},{"v":4086.838648,"d":"4,086.84"}]
["    30201","    日常办公经费","50201","办公经费",{"v":286.2,"d":"286.20"},{"v":0,"d":"0.00"},{"v":286.2,"d":"286.20"}]
["    30217","    公务接待费","50206","公务接待费",{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"}]
["    30229","    福利费","50201","办公经费",{"v":3.528,"d":"3.53"},{"v":0,"d":"0.00"},{"v":3.528,"d":"3.53"}]
["    30231","    公务用车运行维护费","50208","公务用车运行维护费",{"v":427.5,"d":"427.50"},{"v":0,"d":"0.00"},{"v":427.5,"d":"427.50"}]
["    30232","    工会经费(财政代扣)","50201","办公经费",{"v":69.294648,"d":"69.29"},{"v":0,"d":"0.00"},{"v":69.294648,"d":"69.29"}]
["    30239","    其他交通费","50201","办公经费",{"v":756.168,"d":"756.17"},{"v":0,"d":"0.00"},{"v":756.168,"d":"756.17"}]
["    30241","    商品服务支出","50201","办公经费",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["    30242","    专业用车运行维护费","50201","办公经费",{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"}]
["    30298","    其他商品服务支出","50201","办公经费",{"v":1973.328,"d":"1,973.33"},{"v":0,"d":"0.00"},{"v":1973.328,"d":"1,973.33"}]
["    30299","    商品和服务支出","50299","其他商品和服务支出",26.82,{"v":0,"d":"0.00"},26.82]
["  303","  对个人和家庭的补助",null,null,{"v":98.6144,"d":"98.61"},{"v":98.6144,"d":"98.61"},{"v":0,"d":"0.00"}]
["    30301","    离休费","50905","离退休费",{"v":80.0312,"d":"80.03"},{"v":80.0312,"d":"80.03"},{"v":0,"d":"0.00"}]
["    30305","    生活补助","50901","社会福利和救助",{"v":9.9792,"d":"9.98"},{"v":9.9792,"d":"9.98"},{"v":0,"d":"0.00"}]
["    30309","    奖励金","50901","社会福利和救助",{"v":8.604,"d":"8.60"},{"v":8.604,"d":"8.60"},{"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"]}
[]
["西安市公安局碑林分局2019年部门预算政府性基金收支表"]
[{"$nulls":7},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","支出功能分类科目(大类)","预算数","部门预算支出经济分类科目(大类)","预算数","政府预算支出经济分类科目(大类)","预算数"]
["一、 政府性基金拨款",null,"一、政府性基金支出",null,"一、政府性基金支出",null,"一、政府性基金支出"]
[null,null,"一、科学技术支出",null,"1、基本支出",{"v":0,"d":"0.00"},"1、机关工资福利支出"]
[null,null,"二、文化体育与传媒支出",null,"  工资福利支出",null,"2、机关商品和服务支出"]
[null,null,"三、社会保障和就业支出",null,"  商品和服务支出",null,"3、机关资本性支出(一)"]
[null,null,"四、节能环保支出",null,"  对个人和家庭补助的支出",null,"4、机关资本性支出(二)"]
[null,null,"五、城乡社区支出",null,"2、项目支出",{"v":0,"d":"0.00"},"5、对事业单位经常性补助"]
[null,null,"六、农林水支出",null,"  工资福利支出",null,"6、对事业单位资本性补助"]
[null,null,"七、交通运输支出",null,"  商品和服务支出",null,"7、对企业补助"]
[null,null,"八、资源勘探信息等支出",null,"  对个人和家庭的补助",null,"8、对企业资本性支出"]
[null,null,"九、商业服务业等支出",null,"  债务利息及费用支出",null,"9、对个人和家庭的补助"]
[null,null,"十、金融支出",null,"  资本性支出(基本建设)",null,"10、对社会保障基金补助"]
[null,null,"十一、其他支出",null,"  资本性支出",null,"11、债务利息及费用支出"]
[null,null,"十二、转移性支出",null,"  对企业补助(基本建设)",null,"12、债务还本支出"]
[null,null,"十三、债务付息支出",null,"  对企业补助",null,"13、转移性支出"]
[null,null,"十四、债务付息支出",null,"  对社会保障基金补助",null,"14、预备费及预留"]
[null,null,"十五、债务发行费用支出",null,"  其他支出",null,"15、其他支出"]
[]
[]
[]
["本年收入合计",null,"本年支出合计",null,"本年支出合计",null,"本年支出总计"]

{"sheet":"部门预算三公经费表","index":11,"n_rows":8,"n_cols":29,"rows_kept":8,"merged":[[0,0,0,28],[1,27,1,28],[2,0,5,0],[2,1,5,1],[2,2,2,10],[2,11,2,19],[2,20,2,28],[3,2,5,2],[3,3,3,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,3,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,3,26],[3,27,5,27],[3,28,5,28],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,4,17],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,4,26]],"flags":["formulas_cached_only"]}
["2019年部门预算一般公共预算拨款“三公”经费及会议费、培训费支出预算表"]
[{"$nulls":27},"单位：万元"]
["单位编码","单位名称","2018年",{"$nulls":8},"2019年",{"$nulls":8},"增减变化情况"]
[null,null,"合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费","合计","一般公共预算拨款安排的“三公”经费预算",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费",{"$nulls":5},"小计","因公出国（境）费用","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费",{"$nulls":6},"小计","公务用车购置费","公务用车运行维护费"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,"19=10-1","20=11-2","21=12-3","22=13-4","23=14-5","24=15-6","25=16-7","26=17-8","27=18-9"]
["009","西安市公安局碑林分局",{"v":668.5,"d":"668.50"},{"v":668.5,"d":"668.50"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":644.5,"d":"644.50"},{"v":200,"d":"200.00"},{"v":444.5,"d":"444.50"},null,null,{"v":551.5,"d":"551.50"},{"v":551.5,"d":"551.50"},null,{"v":24,"d":"24.00"},{"v":527.5,"d":"527.50"},{"v":100,"d":"100.00"},{"v":427.5,"d":"427.50"},null,null,{"v":-117,"d":"-117.00"},{"v":-117,"d":"-117.00"},null,{"v":0,"d":"0.00"},{"v":-117,"d":"-117.00"},-100,-17]

{"sheet":"部门预算政府采购表","index":12,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[0,0,1,13],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,3,10],[3,11,4,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["西安市公安局碑林分局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},"西安市公安局碑林分局",{"$nulls":8},{"v":132.6,"d":"132.60"}]
["204","02","20","  警务辅助人员经费","被服装置",null,"夏执勤服","件","委托业务费","502","05","2019-05-01",10.64]
["204","02","20","  扫黑除恶工作经费","碎纸机",null,"科密","台","其他商品和服务支出","502","99","2019-02-01",{"v":0.6,"d":"0.60"}]
["204","02","20","  警务辅助人员经费","被服装置",null,"春秋执勤","套","委托业务费","502","05","2019-09-01",39.36]
["204","02","20","  扫黑除恶工作经费","台式计算机",null,"联想","台","其他商品和服务支出","502","99","2019-02-01",{"v":10,"d":"10.00"}]
["204","02","20","  扫黑除恶工作经费","扫描仪",null,"惠普","台","其他商品和服务支出","502","99","2019-02-01",{"v":2,"d":"2.00"}]
["204","02","20","  扫黑除恶工作经费","图书档案设备",null,"CS-BMG01","台","其他商品和服务支出","502","99","2019-02-01",{"v":4,"d":"4.00"}]
["204","02","20","  办案业务经费","空调机",null,"格力","台","其他商品和服务支出","502","99","2019-02-01",{"v":15,"d":"15.00"}]
["204","02","21","  户政居住证经费","印刷服务",null,"彩色","册","其他商品和服务支出","502","99","2019-03-01",{"v":10,"d":"10.00"}]
["204","02","20","  扫黑除恶工作经费","多功能一体机",null,"惠普","台","其他商品和服务支出","502","99","2019-02-01",{"v":6,"d":"6.00"}]
["204","02","20","  办案业务经费","台式计算机",null,"联想","台","其他商品和服务支出","502","99","2019-02-01",{"v":35,"d":"35.00"}]

{"sheet":"部门预算预算专项资金明细表","index":13,"n_rows":15,"n_cols":4,"rows_kept":15,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
["西安市公安局碑林分局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":5663.18,"d":"5,663.18"}]
["009","西安市公安局碑林分局",{"v":5663.18,"d":"5,663.18"}]
[null,"  禁毒经费",{"v":150,"d":"150.00"},"打击毒品犯罪，破获制毒贩毒案件，抓捕涉毒犯罪嫌疑人；到辖区学校举办禁毒宣传讲座、到人流量大的地方看展禁毒宣传，发放禁毒宣传资料；建立完善社区戒毒康复工作站。"]
["  ","  扫黑除恶工作经费",{"v":400,"d":"400.00"},"按照中省最新有关要求，为深入贯彻落实习近平总书记扫黑除恶重要指示精神，以及党中央、国务院对扫黑除恶工作的重大部署，确保我局扫黑除恶专项斗争深入有序开展，根据省、市扫黑办相关要求，分局制定出扫黑除恶专项斗争机构设置及队伍建设实施方案。申请扫黑除恶专项经费，专款专用，提高经费保障效率。扫黑除恶专项斗争是党中央部署的一项重大政治任务，分局整合资源，打破部门警种壁垒，对碑林区重点地区、重点领域、重点行业黑恶线索进行摸排，重点黑恶案件侦办，深挖彻查黑恶势力“关系网”“保护伞”，列管列控重点人员，强化职业化、地域性犯罪源头治理、重点整治，彻底铲除滋生土壤等。"]
["  ","  户政居住证经费",{"v":100,"d":"100.00"},"以党的十八大为指导，按照“在放权上求实效、在监管下求创新、在服务上求提升”的总要求，贯彻市局党委《关于开展“行政效能革命”的实施方案》，进一步更新观念、推动机制创新、提高工作效率，提升户政窗口服务效能，全力助推“聚焦三六九，振兴大西安”，努力打造“宜居、宜商、宜业、宜学、宜游”碑林城区建设，打造“审批事项最少、办事效率最高、服务群众最优”的户政业务系统。免费为群众办理户口本、居住证以及户籍资料邮寄等业务。打好人口争夺战和人才保卫战。"]
["  ","  警务辅助人员经费",{"v":3548.8,"d":"3,548.80"},"公安碑林分局按照与民警人数1:1比例聘用警务辅助人员，统称“辅警”。\n工作任务：按照职责分工辅警分为文职辅警、勤务辅警。\n文职辅警在公安机关和民警管理指挥监督下，从事下列非执法执勤岗位辅助的相关工作。\n协助开展文书助理、档案管理、接线查询、窗口服务、证件办理、信息采集与录入等行政管理工作；协助开展医疗、计算机网络维护、非涉密财务管理、现场勘查等技术工作；协助开展警用装备保管和维护保养等工作。勤务辅警在公安机关及其人民警察的管理、指挥和监督下，按照岗位职责要求，从事下列执法岗位的相关辅助工作。协助预防、制止违法犯罪活动；协助开展治安巡逻、治安检查以及对人员聚集场所进行安全检查；协助盘查、堵控、监控、看管违法犯罪嫌疑人；协助维护案（事）见现场秩序，保护案（事）见现场，抢救受伤人员；协助开展戒毒人员日常管理、检查易制毒化学品企业、公开查缉毒品；协助开展公安监管场所的管理勤务；协助开展出入境管理服务、边防检查；协助开展社会治安防范、禁毒等宣传教育。"]
["  ","  民警体检经费",{"v":40,"d":"40.00"},"分局2018年10月IC卡工资在册民警984人，一年来在职去世民警2人；慢性病患者58人。占民警人数6.1%。由于常年高强度工作，加班加点值班执勤，民警身体和心里承受较大压力。为落实从优待警政策，每年定期对民警进行一次全面体检，摸清民警身体健康实际情况，对病情早发现早治疗，使民警有一个健康体魄，精神饱满投入到各项公安工作中。"]
["  ","  执法执勤车辆购置经费",{"v":100,"d":"100.00"},"分局现有执法执勤车辆219辆，连续5年没有车辆更新，使用年限10年以上车辆较多，车况整体较差，已经不能满足完成各项公安工作保障。"]
["  ","  办案业务经费（含反恐经费80万元）",{"v":803.6,"d":"803.60"},"分局负责组织侦破全区危害国家安全和社会政治稳定案件及各类刑事案件，打击违法犯罪活动，在完成各项案件办理过程中，需要办案业务经费给予保障。分局预防、打击涉恐涉暴犯罪，打牢反恐基础性工作。"]
["  ","  看守所工作经费",600.78,"碑林看守所担负碑林区监管犯罪嫌疑人的工作任务，严格按照上级经费标准执行，确保工作任务完成。"]