{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","目录","1、部门收支总表","2、部门收入总表","3、部门支出总表","4、财政拨款收支总表","5、一般公共预算支出表","6、一般公共预算基本支出表","7、政府性基金","8、国有资本经营","9、纳入财政专户","10、三公","11、政府采购"],"not_rendered":{"defined_names":34},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":2,"n_cols":3,"rows_kept":2,"flags":["formulas_cached_only"]}
[]
[null,null,"2022年部门预算公开表"]

{"sheet":"目录","index":1,"n_rows":15,"n_cols":2,"rows_kept":15,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[]
["目录"]
[]
["序号","名称"]
["公开01表","部门收支预算总表"]
["公开02表","部门收入预算总表"]
["公开03表","部门支出预算总表"]
["公开04表","财政拨款收支总表"]
["公开05表","一般公共预算支出表"]
["公开06表","一般公共预算基本支出表"]
["公开07表","政府性基金支出预算表"]
["公开08表","国有资本经营支出预算表"]
["公开09表","纳入财政专户支出预算表"]
["公开10表","一般公共预算“三公”经费支出表"]
["公开11表","政府采购预算明细表"]

{"sheet":"1、部门收支总表","index":2,"n_rows":41,"n_cols":6,"rows_kept":41,"flags":["formulas_cached_only"]}
[{"$nulls":5},"公开01表"]
["2022年部门收支预算总表"]
[{"$nulls":5},"单位：元"]
["收            入",null,"支                  出"]
["项                    目","2022年预算数","项   目（按支出功能科目分类）","2022年预算数","项目（按支出经济科目分类）","2022年预算数"]
["一、一般公共预算拨款",{"v":33692046.02,"d":"33,692,046"},"    一、一般公共服务支出",0,"一、基本支出",{"v":33299546.02,"d":"33,299,546"}]
["   1、上级补助",null,"    二、外交支出",0,"    1.工资福利支出",{"v":26360404.64,"d":"26,360,405"}]
["   2、本级",{"v":33692046.02,"d":"33,692,046"},"    三、国防支出",0,"    2.商品和服务支出",{"v":4240050.25,"d":"4,240,050"}]
["二、政府性基金预算拨款",0,"    四、公共安全支出",0,"    3.对个人和家庭的补助",{"v":2699091.13,"d":"2,699,091"}]
["   1、上级补助",null,"    五、教育支出",0,"二、项目支出",{"v":392500,"d":"392,500"}]
["   2、本级",0,"    六、科学技术支出",0,"    1.工资福利支出",0]
["三、国有资本经营预算拨款",0,"    七、文化旅游体育与传媒支出",0,"    2.商品和服务支出",{"v":261300,"d":"261,300"}]
["   1、上级补助",null,"    八、社会保障和就业支出",{"v":7015799.03,"d":"7,015,799"},"    3.对个人和家庭的补助",{"v":60000,"d":"60,000"}]
["   2、本级",{"v":0,"d":"0.00"},"    九、社会保险基金支出",0,"    4.债务利息及费用支出",0]
["四、财政专户管理资金收入",0,"    十、卫生健康支出",{"v":2330574.42,"d":"2,330,574"},"    5.资本性支出_基本建设",0]
["五、事业收入",0,"    十一、节能环保支出",0,"    6.资本性支出",{"v":71200,"d":"71,200"}]
["六、事业单位经营收入",0,"    十二、城乡社区支出",0,"    7.对企业的补助_基本建设",0]
["七、上级补助收入",0,"    十三、农林水支出",{"v":22057031.06,"d":"22,057,031"},"    8.对企业的补助",0]
["八、附属单位上缴收入",0,"    十四、交通运输支出",0,"    9.对社会保障基金补助",0]
["九、其他收入",0,"    十五、资源勘探电力信息等支出",0,"    10.其他支出",0]
[null,null,"    十六、商业服务业等支出",0]
[null,0,"    十七、金融支出",0]
[null,0,"    十八、援助其他地区支出",0]
[null,0,"    十九、自然资源海洋气象等支出",0]
[null,null,"    二十、住房保障支出",{"v":2288641.51,"d":"2,288,642"}]
[null,null,"    二十一、粮油物资储备事务",0]
[null,null,"    二十二、国有资本经营预算支出",0]
[null,null,"    二十三、灾害防治及应急管理支出",0]
[null,null,"    二十四、预备费",0]
[null,null,"    二十五、其他支出",0]
[null,null,"    二十六、转移性支出",0]
[null,null,"    二十七、债务还本支出",0]
[null,null,"    二十八、债务付息支出",0]
[null,null,"    二十九、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":33692046.02,"d":"33,692,046"},"本  年  支  出  合  计",{"v":33692046.019999996,"d":"33,692,046"},"本  年  支  出  合  计",{"v":33692046.019999996,"d":"33,692,046"}]
["六、上年结余收入",0,"    三十、结转下年",0,"三、结转下年",0]
["    1.一般公共预算拨款结转",0,null,null,"    1.基本支出结转"]
["    2.政府性基金结转",0,null,null,"    2.项目支出结转"]
["    3.其他结转",0]
[]
["收      入      总      计",{"v":33692046.02,"d":"33,692,046"},"支　　　出　　　总　　　计",{"v":33692046.02,"d":"33,692,046"},"支　　　出　　　总　　　计",{"v":33692046.02,"d":"33,692,046"}]

{"sheet":"2、部门收入总表","index":3,"n_rows":134,"n_cols":21,"rows_kept":134,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,3,11],[3,12,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开02表"]
["部门收入预算总表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位编码","单位名称（功能分类科目名称）","总计","一般公共预算拨款",null,null,"政府性基金预算拨款",null,null,"国有资本经营预算拨款",null,null,"财政专户管理资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入"]
["类","款","项",{"$nulls":3},"合计","上级补助"," 本级","合计","上级补助"," 本级","合计","上级补助"," 本级"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":33692046.02,"d":"33,692,046"},{"v":33692046.02,"d":"33,692,046"},null,{"v":33692046.02,"d":"33,692,046"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"501","柳城县农业农村局",{"v":33692046.02,"d":"33,692,046"},{"v":33692046.02,"d":"33,692,046"},null,{"v":33692046.02,"d":"33,692,046"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"  501001","  柳城县农业农村局",{"v":6362634.66,"d":"6,362,635"},{"v":6362634.66,"d":"6,362,635"},null,{"v":6362634.66,"d":"6,362,635"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":502968.6,"d":"502,969"},{"v":502968.6,"d":"502,969"},"      ",{"v":502968.6,"d":"502,969"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":550032.16,"d":"550,032"},{"v":550032.16,"d":"550,032"},"      ",{"v":550032.16,"d":"550,032"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":275016.08,"d":"275,016"},{"v":275016.08,"d":"275,016"},"      ",{"v":275016.08,"d":"275,016"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":268140.68,"d":"268,141"},{"v":268140.68,"d":"268,141"},"      ",{"v":268140.68,"d":"268,141"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":366102.91,"d":"366,103"},{"v":366102.91,"d":"366,103"},"      ",{"v":366102.91,"d":"366,103"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":3872850.11,"d":"3,872,850"},{"v":3872850.11,"d":"3,872,850"},"      ",{"v":3872850.11,"d":"3,872,850"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":105000,"d":"105,000"},{"v":105000,"d":"105,000"},"      ",{"v":105000,"d":"105,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","11","          ","    统计监测与信息服务",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},"      ",{"v":10000,"d":"10,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":412524.12,"d":"412,524"},{"v":412524.12,"d":"412,524"},"      ",{"v":412524.12,"d":"412,524"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501002","  柳城县农村经济经营管理站",{"v":1032246.56,"d":"1,032,247"},{"v":1032246.56,"d":"1,032,247"},null,{"v":1032246.56,"d":"1,032,247"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":41678,"d":"41,678"},{"v":41678,"d":"41,678"},"      ",{"v":41678,"d":"41,678"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":94641.44,"d":"94,641"},{"v":94641.44,"d":"94,641"},"      ",{"v":94641.44,"d":"94,641"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":47320.72,"d":"47,321"},{"v":47320.72,"d":"47,321"},"      ",{"v":47320.72,"d":"47,321"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46137.7,"d":"46,138"},{"v":46137.7,"d":"46,138"},"      ",{"v":46137.7,"d":"46,138"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":50153.35,"d":"50,153"},{"v":50153.35,"d":"50,153"},"      ",{"v":50153.35,"d":"50,153"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":643834.27,"d":"643,834"},{"v":643834.27,"d":"643,834"},"      ",{"v":643834.27,"d":"643,834"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},"      ",{"v":6000,"d":"6,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","12","          ","    行业业务管理",{"v":6500,"d":"6,500"},{"v":6500,"d":"6,500"},"      ",{"v":6500,"d":"6,500"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","24","          ","    农村合作经济",{"v":22000,"d":"22,000"},{"v":22000,"d":"22,000"},"      ",{"v":22000,"d":"22,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","99","          ","    其他农业农村支出",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},"      ",{"v":3000,"d":"3,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":70981.08,"d":"70,981"},{"v":70981.08,"d":"70,981"},"      ",{"v":70981.08,"d":"70,981"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501003","  柳城县农业机械化管理中心",{"v":1087923.69,"d":"1,087,924"},{"v":1087923.69,"d":"1,087,924"},null,{"v":1087923.69,"d":"1,087,924"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":83841.4,"d":"83,841"},{"v":83841.4,"d":"83,841"},"      ",{"v":83841.4,"d":"83,841"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":97526.56,"d":"97,527"},{"v":97526.56,"d":"97,527"},"      ",{"v":97526.56,"d":"97,527"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":48763.28,"d":"48,763"},{"v":48763.28,"d":"48,763"},"      ",{"v":48763.28,"d":"48,763"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":47544.2,"d":"47,544"},{"v":47544.2,"d":"47,544"},"      ",{"v":47544.2,"d":"47,544"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":68086.1,"d":"68,086"},{"v":68086.1,"d":"68,086"},"      ",{"v":68086.1,"d":"68,086"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":669017.23,"d":"669,017"},{"v":669017.23,"d":"669,017"},"      ",{"v":669017.23,"d":"669,017"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":73144.92,"d":"73,145"},{"v":73144.92,"d":"73,145"},"      ",{"v":73144.92,"d":"73,145"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501004","  柳城县水果生产服务中心",{"v":1084643.81,"d":"1,084,644"},{"v":1084643.81,"d":"1,084,644"},null,{"v":1084643.81,"d":"1,084,644"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":112515.2,"d":"112,515"},{"v":112515.2,"d":"112,515"},"      ",{"v":112515.2,"d":"112,515"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":56257.6,"d":"56,258"},{"v":56257.6,"d":"56,258"},"      ",{"v":56257.6,"d":"56,258"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":54851.16,"d":"54,851"},{"v":54851.16,"d":"54,851"},"      ",{"v":54851.16,"d":"54,851"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":40596.85,"d":"40,597"},{"v":40596.85,"d":"40,597"},"      ",{"v":40596.85,"d":"40,597"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":736036.6,"d":"736,037"},{"v":736036.6,"d":"736,037"},"      ",{"v":736036.6,"d":"736,037"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":84386.4,"d":"84,386"},{"v":84386.4,"d":"84,386"},"      ",{"v":84386.4,"d":"84,386"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501005","  柳城县农业综合行政执法大队",{"v":7417466.61,"d":"7,417,467"},{"v":7417466.61,"d":"7,417,467"},null,{"v":7417466.61,"d":"7,417,467"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":173097.8,"d":"173,098"},{"v":173097.8,"d":"173,098"},"      ",{"v":173097.8,"d":"173,098"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":696422.08,"d":"696,422"},{"v":696422.08,"d":"696,422"},"      ",{"v":696422.08,"d":"696,422"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":348211.04,"d":"348,211"},{"v":348211.04,"d":"348,211"},"      ",{"v":348211.04,"d":"348,211"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":339505.76,"d":"339,506"},{"v":339505.76,"d":"339,506"},"      ",{"v":339505.76,"d":"339,506"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":310026.23,"d":"310,026"},{"v":310026.23,"d":"310,026"},"      ",{"v":310026.23,"d":"310,026"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":4987887.14,"d":"4,987,887"},{"v":4987887.14,"d":"4,987,887"},"      ",{"v":4987887.14,"d":"4,987,887"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},"      ",{"v":40000,"d":"40,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":522316.56,"d":"522,317"},{"v":522316.56,"d":"522,317"},"      ",{"v":522316.56,"d":"522,317"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501006","  柳城县农田建设指导站",{"v":847926.18,"d":"847,926"},{"v":847926.18,"d":"847,926"},null,{"v":847926.18,"d":"847,926"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":144533.8,"d":"144,534"},{"v":144533.8,"d":"144,534"},"      ",{"v":144533.8,"d":"144,534"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":71758.08,"d":"71,758"},{"v":71758.08,"d":"71,758"},"      ",{"v":71758.08,"d":"71,758"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":35879.04,"d":"35,879"},{"v":35879.04,"d":"35,879"},"      ",{"v":35879.04,"d":"35,879"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":35414.06,"d":"35,414"},{"v":35414.06,"d":"35,414"},"      ",{"v":35414.06,"d":"35,414"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":506522.64,"d":"506,523"},{"v":506522.64,"d":"506,523"},"      ",{"v":506522.64,"d":"506,523"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":53818.56,"d":"53,819"},{"v":53818.56,"d":"53,819"},"      ",{"v":53818.56,"d":"53,819"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501007","  柳城县农业技术推广站",{"v":3058695.43,"d":"3,058,695"},{"v":3058695.43,"d":"3,058,695"},null,{"v":3058695.43,"d":"3,058,695"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":732413.4,"d":"732,413"},{"v":732413.4,"d":"732,413"},"      ",{"v":732413.4,"d":"732,413"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":229299.84,"d":"229,300"},{"v":229299.84,"d":"229,300"},"      ",{"v":229299.84,"d":"229,300"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":114649.92,"d":"114,650"},{"v":114649.92,"d":"114,650"},"      ",{"v":114649.92,"d":"114,650"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":113079.67,"d":"113,080"},{"v":113079.67,"d":"113,080"},"      ",{"v":113079.67,"d":"113,080"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1697277.72,"d":"1,697,278"},{"v":1697277.72,"d":"1,697,278"},"      ",{"v":1697277.72,"d":"1,697,278"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":171974.88,"d":"171,975"},{"v":171974.88,"d":"171,975"},"      ",{"v":171974.88,"d":"171,975"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501008","  柳城县农作物病虫害预测预报站",{"v":1402551.68,"d":"1,402,552"},{"v":1402551.68,"d":"1,402,552"},null,{"v":1402551.68,"d":"1,402,552"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":74856.8,"d":"74,857"},{"v":74856.8,"d":"74,857"},"      ",{"v":74856.8,"d":"74,857"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":130265.6,"d":"130,266"},{"v":130265.6,"d":"130,266"},"      ",{"v":130265.6,"d":"130,266"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":65132.8,"d":"65,133"},{"v":65132.8,"d":"65,133"},"      ",{"v":65132.8,"d":"65,133"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":64152.48,"d":"64,152"},{"v":64152.48,"d":"64,152"},"      ",{"v":64152.48,"d":"64,152"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":940444.8,"d":"940,445"},{"v":940444.8,"d":"940,445"},"      ",{"v":940444.8,"d":"940,445"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},"      ",{"v":30000,"d":"30,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":97699.2,"d":"97,699"},{"v":97699.2,"d":"97,699"},"      ",{"v":97699.2,"d":"97,699"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501009","  柳城县土壤肥料工作站",{"v":696222.03,"d":"696,222"},{"v":696222.03,"d":"696,222"},null,{"v":696222.03,"d":"696,222"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":31965.6,"d":"31,966"},{"v":31965.6,"d":"31,966"},"      ",{"v":31965.6,"d":"31,966"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":55987.84,"d":"55,988"},{"v":55987.84,"d":"55,988"},"      ",{"v":55987.84,"d":"55,988"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":27993.92,"d":"27,994"},{"v":27993.92,"d":"27,994"},"      ",{"v":27993.92,"d":"27,994"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":27582.07,"d":"27,582"},{"v":27582.07,"d":"27,582"},"      ",{"v":27582.07,"d":"27,582"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":390701.72,"d":"390,702"},{"v":390701.72,"d":"390,702"},"      ",{"v":390701.72,"d":"390,702"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","35","          ","    农业资源保护修复与利用",{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},"      ",{"v":120000,"d":"120,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":41990.88,"d":"41,991"},{"v":41990.88,"d":"41,991"},"      ",{"v":41990.88,"d":"41,991"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501010","  柳城县蚕业发展服务中心",{"v":1324283.17,"d":"1,324,283"},{"v":1324283.17,"d":"1,324,283"},null,{"v":1324283.17,"d":"1,324,283"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":99200,"d":"99,200"},{"v":99200,"d":"99,200"},"      ",{"v":99200,"d":"99,200"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":126044.16,"d":"126,044"},{"v":126044.16,"d":"126,044"},"      ",{"v":126044.16,"d":"126,044"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":63022.08,"d":"63,022"},{"v":63022.08,"d":"63,022"},"      ",{"v":63022.08,"d":"63,022"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62094.53,"d":"62,095"},{"v":62094.53,"d":"62,095"},"      ",{"v":62094.53,"d":"62,095"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":879389.28,"d":"879,389"},{"v":879389.28,"d":"879,389"},"      ",{"v":879389.28,"d":"879,389"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94533.12,"d":"94,533"},{"v":94533.12,"d":"94,533"},"      ",{"v":94533.12,"d":"94,533"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501011","  柳城县农产品质量安全中心",{"v":1266908.27,"d":"1,266,908"},{"v":1266908.27,"d":"1,266,908"},null,{"v":1266908.27,"d":"1,266,908"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":9920,"d":"9,920"},{"v":9920,"d":"9,920"},"      ",{"v":9920,"d":"9,920"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":122528.64,"d":"122,529"},{"v":122528.64,"d":"122,529"},"      ",{"v":122528.64,"d":"122,529"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":61264.32,"d":"61,264"},{"v":61264.32,"d":"61,264"},"      ",{"v":61264.32,"d":"61,264"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":60380.71,"d":"60,381"},{"v":60380.71,"d":"60,381"},"      ",{"v":60380.71,"d":"60,381"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":870918.12,"d":"870,918"},{"v":870918.12,"d":"870,918"},"      ",{"v":870918.12,"d":"870,918"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","09","          ","    农产品质量安全",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},"      ",{"v":50000,"d":"50,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":91896.48,"d":"91,896"},{"v":91896.48,"d":"91,896"},"      ",{"v":91896.48,"d":"91,896"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501012","  柳城县畜牧站",{"v":2073008.18,"d":"2,073,008"},{"v":2073008.18,"d":"2,073,008"},null,{"v":2073008.18,"d":"2,073,008"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":21367.6,"d":"21,368"},{"v":21367.6,"d":"21,368"},"      ",{"v":21367.6,"d":"21,368"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":209637.12,"d":"209,637"},{"v":209637.12,"d":"209,637"},"      ",{"v":209637.12,"d":"209,637"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":104818.56,"d":"104,819"},{"v":104818.56,"d":"104,819"},"      ",{"v":104818.56,"d":"104,819"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":103278.1,"d":"103,278"},{"v":103278.1,"d":"103,278"},"      ",{"v":103278.1,"d":"103,278"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1476678.96,"d":"1,476,679"},{"v":1476678.96,"d":"1,476,679"},"      ",{"v":1476678.96,"d":"1,476,679"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":157227.84,"d":"157,228"},{"v":157227.84,"d":"157,228"},"      ",{"v":157227.84,"d":"157,228"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501013","  柳城县动物疫病预防控制中心",{"v":2744785.6,"d":"2,744,786"},{"v":2744785.6,"d":"2,744,786"},null,{"v":2744785.6,"d":"2,744,786"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":42900.8,"d":"42,901"},{"v":42900.8,"d":"42,901"},"      ",{"v":42900.8,"d":"42,901"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":270976,"d":"270,976"},{"v":270976,"d":"270,976"},"      ",{"v":270976,"d":"270,976"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":135488,"d":"135,488"},{"v":135488,"d":"135,488"},"      ",{"v":135488,"d":"135,488"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":133540.8,"d":"133,541"},{"v":133540.8,"d":"133,541"},"      ",{"v":133540.8,"d":"133,541"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1958648,"d":"1,958,648"},{"v":1958648,"d":"1,958,648"},"      ",{"v":1958648,"d":"1,958,648"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":203232,"d":"203,232"},{"v":203232,"d":"203,232"},"      ",{"v":203232,"d":"203,232"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501014","  柳城县渔业技术推广站",{"v":744303.7,"d":"744,304"},{"v":744303.7,"d":"744,304"},null,{"v":744303.7,"d":"744,304"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":200154.4,"d":"200,154"},{"v":200154.4,"d":"200,154"},"      ",{"v":200154.4,"d":"200,154"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":52283.52,"d":"52,284"},{"v":52283.52,"d":"52,284"},"      ",{"v":52283.52,"d":"52,284"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":26141.76,"d":"26,142"},{"v":26141.76,"d":"26,142"},"      ",{"v":26141.76,"d":"26,142"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":25776.22,"d":"25,776"},{"v":25776.22,"d":"25,776"},"      ",{"v":25776.22,"d":"25,776"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":400735.16,"d":"400,735"},{"v":400735.16,"d":"400,735"},"      ",{"v":400735.16,"d":"400,735"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":39212.64,"d":"39,213"},{"v":39212.64,"d":"39,213"},"      ",{"v":39212.64,"d":"39,213"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501015","  柳城县农机化技术推广站",{"v":1263816,"d":"1,263,816"},{"v":1263816,"d":"1,263,816"},null,{"v":1263816,"d":"1,263,816"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":68438.4,"d":"68,438"},{"v":68438.4,"d":"68,438"},"      ",{"v":68438.4,"d":"68,438"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":121152,"d":"121,152"},{"v":121152,"d":"121,152"},"      ",{"v":121152,"d":"121,152"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":60576,"d":"60,576"},{"v":60576,"d":"60,576"},"      ",{"v":60576,"d":"60,576"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":59709.6,"d":"59,710"},{"v":59709.6,"d":"59,710"},"      ",{"v":59709.6,"d":"59,710"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":863076,"d":"863,076"},{"v":863076,"d":"863,076"},"      ",{"v":863076,"d":"863,076"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":90864,"d":"90,864"},{"v":90864,"d":"90,864"},"      ",{"v":90864,"d":"90,864"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  501016","  柳城县农业机械化技术学校",{"v":1284630.45,"d":"1,284,630"},{"v":1284630.45,"d":"1,284,630"},null,{"v":1284630.45,"d":"1,284,630"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":211179.4,"d":"211,179"},{"v":211179.4,"d":"211,179"},"      ",{"v":211179.4,"d":"211,179"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":110451.78,"d":"110,452"},{"v":110451.78,"d":"110,452"},"      ",{"v":110451.78,"d":"110,452"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":55225.89,"d":"55,226"},{"v":55225.89,"d":"55,226"},"      ",{"v":55225.89,"d":"55,226"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54421.24,"d":"54,421"},{"v":54421.24,"d":"54,421"},"      ",{"v":54421.24,"d":"54,421"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":770513.31,"d":"770,513"},{"v":770513.31,"d":"770,513"},"      ",{"v":770513.31,"d":"770,513"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":82838.83,"d":"82,839"},{"v":82838.83,"d":"82,839"},"      ",{"v":82838.83,"d":"82,839"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]

{"sheet":"3、部门支出总表","index":4,"n_rows":134,"n_cols":21,"rows_kept":134,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开03表"]
["部门支出预算总表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":33692046.02,"d":"33,692,046"},{"v":33299546.02,"d":"33,299,546"},{"v":26360404.64,"d":"26,360,405"},{"v":4240050.25,"d":"4,240,050"},{"v":2699091.13,"d":"2,699,091"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
[{"$nulls":3},"501","柳城县农业农村局",{"v":33692046.02,"d":"33,692,046"},{"v":33299546.02,"d":"33,299,546"},{"v":26360404.64,"d":"26,360,405"},{"v":4240050.25,"d":"4,240,050"},{"v":2699091.13,"d":"2,699,091"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
[{"$nulls":3},"  501001","  柳城县农业农村局",{"v":6362634.66,"d":"6,362,635"},{"v":6247634.66,"d":"6,247,635"},{"v":4753946.26,"d":"4,753,946"},{"v":840564.02,"d":"840,564"},{"v":653124.38,"d":"653,124"},{"v":115000,"d":"115,000"},0,{"v":65000,"d":"65,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":502968.6,"d":"502,969"},{"v":502968.6,"d":"502,969"},0,{"v":1750,"d":"1,750"},{"v":501218.6,"d":"501,219"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":550032.16,"d":"550,032"},{"v":550032.16,"d":"550,032"},{"v":550032.16,"d":"550,032"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":275016.08,"d":"275,016"},{"v":275016.08,"d":"275,016"},{"v":275016.08,"d":"275,016"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":268140.68,"d":"268,141"},{"v":268140.68,"d":"268,141"},{"v":268140.68,"d":"268,141"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":366102.91,"d":"366,103"},{"v":366102.91,"d":"366,103"},{"v":214593.13,"d":"214,593"},0,{"v":151509.78,"d":"151,510"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":3872850.11,"d":"3,872,850"},{"v":3872850.11,"d":"3,872,850"},{"v":3033640.09,"d":"3,033,640"},{"v":838814.02,"d":"838,814"},396,0,0,0,0,0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":105000,"d":"105,000"},0,0,0,0,{"v":105000,"d":"105,000"},0,{"v":55000,"d":"55,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["213","01","11","          ","    统计监测与信息服务",{"v":10000,"d":"10,000"},0,0,0,0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":412524.12,"d":"412,524"},{"v":412524.12,"d":"412,524"},{"v":412524.12,"d":"412,524"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501002","  柳城县农村经济经营管理站",{"v":1032246.56,"d":"1,032,247"},{"v":994746.56,"d":"994,747"},{"v":788290.98,"d":"788,291"},{"v":148390.18,"d":"148,390"},{"v":58065.4,"d":"58,065"},{"v":37500,"d":"37,500"},0,{"v":20500,"d":"20,500"},0,0,0,{"v":17000,"d":"17,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":41678,"d":"41,678"},{"v":41678,"d":"41,678"},0,0,{"v":41678,"d":"41,678"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":94641.44,"d":"94,641"},{"v":94641.44,"d":"94,641"},{"v":94641.44,"d":"94,641"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":47320.72,"d":"47,321"},{"v":47320.72,"d":"47,321"},{"v":47320.72,"d":"47,321"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46137.7,"d":"46,138"},{"v":46137.7,"d":"46,138"},{"v":46137.7,"d":"46,138"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":50153.35,"d":"50,153"},{"v":50153.35,"d":"50,153"},{"v":33765.95,"d":"33,766"},0,{"v":16387.4,"d":"16,387"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":643834.27,"d":"643,834"},{"v":643834.27,"d":"643,834"},{"v":495444.09,"d":"495,444"},{"v":148390.18,"d":"148,390"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":6000,"d":"6,000"},0,0,0,0,{"v":6000,"d":"6,000"},0,0,0,0,0,{"v":6000,"d":"6,000"},0,0,0,0]
["213","01","12","          ","    行业业务管理",{"v":6500,"d":"6,500"},0,0,0,0,{"v":6500,"d":"6,500"},0,{"v":6500,"d":"6,500"},0,0,0,0,0,0,0,0]
["213","01","24","          ","    农村合作经济",{"v":22000,"d":"22,000"},0,0,0,0,{"v":22000,"d":"22,000"},0,{"v":11000,"d":"11,000"},0,0,0,{"v":11000,"d":"11,000"},0,0,0,0]
["213","01","99","          ","    其他农业农村支出",{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":70981.08,"d":"70,981"},{"v":70981.08,"d":"70,981"},{"v":70981.08,"d":"70,981"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501003","  柳城县农业机械化管理中心",{"v":1087923.69,"d":"1,087,924"},{"v":1087923.69,"d":"1,087,924"},{"v":811484.07,"d":"811,484"},{"v":162550.82,"d":"162,551"},{"v":113888.8,"d":"113,889"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":83841.4,"d":"83,841"},{"v":83841.4,"d":"83,841"},0,0,{"v":83841.4,"d":"83,841"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":97526.56,"d":"97,527"},{"v":97526.56,"d":"97,527"},{"v":97526.56,"d":"97,527"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":48763.28,"d":"48,763"},{"v":48763.28,"d":"48,763"},{"v":48763.28,"d":"48,763"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":47544.2,"d":"47,544"},{"v":47544.2,"d":"47,544"},{"v":47544.2,"d":"47,544"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":68086.1,"d":"68,086"},{"v":68086.1,"d":"68,086"},{"v":38098.7,"d":"38,099"},0,{"v":29987.4,"d":"29,987"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":669017.23,"d":"669,017"},{"v":669017.23,"d":"669,017"},{"v":506406.41,"d":"506,406"},{"v":162550.82,"d":"162,551"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":73144.92,"d":"73,145"},{"v":73144.92,"d":"73,145"},{"v":73144.92,"d":"73,145"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501004","  柳城县水果生产服务中心",{"v":1084643.81,"d":"1,084,644"},{"v":1084643.81,"d":"1,084,644"},{"v":919299.41,"d":"919,299"},{"v":165284.4,"d":"165,284"},60,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":112515.2,"d":"112,515"},{"v":112515.2,"d":"112,515"},{"v":112515.2,"d":"112,515"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":56257.6,"d":"56,258"},{"v":56257.6,"d":"56,258"},{"v":56257.6,"d":"56,258"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":54851.16,"d":"54,851"},{"v":54851.16,"d":"54,851"},{"v":54851.16,"d":"54,851"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":40596.85,"d":"40,597"},{"v":40596.85,"d":"40,597"},{"v":40596.85,"d":"40,597"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":736036.6,"d":"736,037"},{"v":736036.6,"d":"736,037"},{"v":570692.2,"d":"570,692"},{"v":165284.4,"d":"165,284"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":84386.4,"d":"84,386"},{"v":84386.4,"d":"84,386"},{"v":84386.4,"d":"84,386"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501005","  柳城县农业综合行政执法大队",{"v":7417466.61,"d":"7,417,467"},{"v":7377466.61,"d":"7,377,467"},{"v":5944551.5,"d":"5,944,552"},{"v":1198212.76,"d":"1,198,213"},{"v":234702.35,"d":"234,702"},{"v":40000,"d":"40,000"},0,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":173097.8,"d":"173,098"},{"v":173097.8,"d":"173,098"},0,0,{"v":173097.8,"d":"173,098"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":696422.08,"d":"696,422"},{"v":696422.08,"d":"696,422"},{"v":696422.08,"d":"696,422"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":348211.04,"d":"348,211"},{"v":348211.04,"d":"348,211"},{"v":348211.04,"d":"348,211"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":339505.76,"d":"339,506"},{"v":339505.76,"d":"339,506"},{"v":339505.76,"d":"339,506"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":310026.23,"d":"310,026"},{"v":310026.23,"d":"310,026"},{"v":248961.68,"d":"248,962"},0,{"v":61064.55,"d":"61,065"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":4987887.14,"d":"4,987,887"},{"v":4987887.14,"d":"4,987,887"},{"v":3789134.38,"d":"3,789,134"},{"v":1198212.76,"d":"1,198,213"},540,0,0,0,0,0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":40000,"d":"40,000"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":522316.56,"d":"522,317"},{"v":522316.56,"d":"522,317"},{"v":522316.56,"d":"522,317"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501006","  柳城县农田建设指导站",{"v":847926.18,"d":"847,926"},{"v":847926.18,"d":"847,926"},{"v":619362.62,"d":"619,363"},{"v":83969.76,"d":"83,970"},{"v":144593.8,"d":"144,594"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":144533.8,"d":"144,534"},{"v":144533.8,"d":"144,534"},0,0,{"v":144533.8,"d":"144,534"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":71758.08,"d":"71,758"},{"v":71758.08,"d":"71,758"},{"v":71758.08,"d":"71,758"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":35879.04,"d":"35,879"},{"v":35879.04,"d":"35,879"},{"v":35879.04,"d":"35,879"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":35414.06,"d":"35,414"},{"v":35414.06,"d":"35,414"},{"v":35414.06,"d":"35,414"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":506522.64,"d":"506,523"},{"v":506522.64,"d":"506,523"},{"v":422492.88,"d":"422,493"},{"v":83969.76,"d":"83,970"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":53818.56,"d":"53,819"},{"v":53818.56,"d":"53,819"},{"v":53818.56,"d":"53,819"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501007","  柳城县农业技术推广站",{"v":3058695.43,"d":"3,058,695"},{"v":3058695.43,"d":"3,058,695"},{"v":2042499.55,"d":"2,042,500"},{"v":283662.48,"d":"283,662"},{"v":732533.4,"d":"732,533"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":732413.4,"d":"732,413"},{"v":732413.4,"d":"732,413"},0,0,{"v":732413.4,"d":"732,413"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":229299.84,"d":"229,300"},{"v":229299.84,"d":"229,300"},{"v":229299.84,"d":"229,300"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":114649.92,"d":"114,650"},{"v":114649.92,"d":"114,650"},{"v":114649.92,"d":"114,650"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":113079.67,"d":"113,080"},{"v":113079.67,"d":"113,080"},{"v":113079.67,"d":"113,080"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1697277.72,"d":"1,697,278"},{"v":1697277.72,"d":"1,697,278"},{"v":1413495.24,"d":"1,413,495"},{"v":283662.48,"d":"283,662"},120,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":171974.88,"d":"171,975"},{"v":171974.88,"d":"171,975"},{"v":171974.88,"d":"171,975"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501008","  柳城县农作物病虫害预测预报站",{"v":1402551.68,"d":"1,402,552"},{"v":1372551.68,"d":"1,372,552"},{"v":1153791.68,"d":"1,153,792"},{"v":143783.2,"d":"143,783"},{"v":74976.8,"d":"74,977"},{"v":30000,"d":"30,000"},0,{"v":10000,"d":"10,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":74856.8,"d":"74,857"},{"v":74856.8,"d":"74,857"},0,0,{"v":74856.8,"d":"74,857"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":130265.6,"d":"130,266"},{"v":130265.6,"d":"130,266"},{"v":130265.6,"d":"130,266"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":65132.8,"d":"65,133"},{"v":65132.8,"d":"65,133"},{"v":65132.8,"d":"65,133"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":64152.48,"d":"64,152"},{"v":64152.48,"d":"64,152"},{"v":64152.48,"d":"64,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":940444.8,"d":"940,445"},{"v":940444.8,"d":"940,445"},{"v":796541.6,"d":"796,542"},{"v":143783.2,"d":"143,783"},120,0,0,0,0,0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":30000,"d":"30,000"},0,0,0,0,{"v":30000,"d":"30,000"},0,{"v":10000,"d":"10,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":97699.2,"d":"97,699"},{"v":97699.2,"d":"97,699"},{"v":97699.2,"d":"97,699"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501009","  柳城县土壤肥料工作站",{"v":696222.03,"d":"696,222"},{"v":576222.03,"d":"576,222"},{"v":487137.95,"d":"487,138"},{"v":56998.48,"d":"56,998"},{"v":32085.6,"d":"32,086"},{"v":120000,"d":"120,000"},0,{"v":105800,"d":"105,800"},0,0,0,{"v":14200,"d":"14,200"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":31965.6,"d":"31,966"},{"v":31965.6,"d":"31,966"},0,0,{"v":31965.6,"d":"31,966"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":55987.84,"d":"55,988"},{"v":55987.84,"d":"55,988"},{"v":55987.84,"d":"55,988"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":27993.92,"d":"27,994"},{"v":27993.92,"d":"27,994"},{"v":27993.92,"d":"27,994"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":27582.07,"d":"27,582"},{"v":27582.07,"d":"27,582"},{"v":27582.07,"d":"27,582"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":390701.72,"d":"390,702"},{"v":390701.72,"d":"390,702"},{"v":333583.24,"d":"333,583"},{"v":56998.48,"d":"56,998"},120,0,0,0,0,0,0,0,0,0,0,0]
["213","01","35","          ","    农业资源保护修复与利用",{"v":120000,"d":"120,000"},0,0,0,0,{"v":120000,"d":"120,000"},0,{"v":105800,"d":"105,800"},0,0,0,{"v":14200,"d":"14,200"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":41990.88,"d":"41,991"},{"v":41990.88,"d":"41,991"},{"v":41990.88,"d":"41,991"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501010","  柳城县蚕业发展服务中心",{"v":1324283.17,"d":"1,324,283"},{"v":1324283.17,"d":"1,324,283"},{"v":1096587.65,"d":"1,096,588"},{"v":128255.52,"d":"128,256"},{"v":99440,"d":"99,440"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":99200,"d":"99,200"},{"v":99200,"d":"99,200"},0,0,{"v":99200,"d":"99,200"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":126044.16,"d":"126,044"},{"v":126044.16,"d":"126,044"},{"v":126044.16,"d":"126,044"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":63022.08,"d":"63,022"},{"v":63022.08,"d":"63,022"},{"v":63022.08,"d":"63,022"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62094.53,"d":"62,095"},{"v":62094.53,"d":"62,095"},{"v":62094.53,"d":"62,095"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":879389.28,"d":"879,389"},{"v":879389.28,"d":"879,389"},{"v":750893.76,"d":"750,894"},{"v":128255.52,"d":"128,256"},240,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94533.12,"d":"94,533"},{"v":94533.12,"d":"94,533"},{"v":94533.12,"d":"94,533"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501011","  柳城县农产品质量安全中心",{"v":1266908.27,"d":"1,266,908"},{"v":1216908.27,"d":"1,216,908"},{"v":1063812.19,"d":"1,063,812"},{"v":142816.08,"d":"142,816"},{"v":10280,"d":"10,280"},{"v":50000,"d":"50,000"},0,{"v":30000,"d":"30,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":9920,"d":"9,920"},{"v":9920,"d":"9,920"},0,0,{"v":9920,"d":"9,920"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":122528.64,"d":"122,529"},{"v":122528.64,"d":"122,529"},{"v":122528.64,"d":"122,529"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":61264.32,"d":"61,264"},{"v":61264.32,"d":"61,264"},{"v":61264.32,"d":"61,264"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":60380.71,"d":"60,381"},{"v":60380.71,"d":"60,381"},{"v":60380.71,"d":"60,381"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":870918.12,"d":"870,918"},{"v":870918.12,"d":"870,918"},{"v":727742.04,"d":"727,742"},{"v":142816.08,"d":"142,816"},360,0,0,0,0,0,0,0,0,0,0,0]
["213","01","09","          ","    农产品质量安全",{"v":50000,"d":"50,000"},0,0,0,0,{"v":50000,"d":"50,000"},0,{"v":30000,"d":"30,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":91896.48,"d":"91,896"},{"v":91896.48,"d":"91,896"},{"v":91896.48,"d":"91,896"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501012","  柳城县畜牧站",{"v":2073008.18,"d":"2,073,008"},{"v":2073008.18,"d":"2,073,008"},{"v":1822575.94,"d":"1,822,576"},{"v":228704.64,"d":"228,705"},{"v":21727.6,"d":"21,728"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":21367.6,"d":"21,368"},{"v":21367.6,"d":"21,368"},0,0,{"v":21367.6,"d":"21,368"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":209637.12,"d":"209,637"},{"v":209637.12,"d":"209,637"},{"v":209637.12,"d":"209,637"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":104818.56,"d":"104,819"},{"v":104818.56,"d":"104,819"},{"v":104818.56,"d":"104,819"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":103278.1,"d":"103,278"},{"v":103278.1,"d":"103,278"},{"v":103278.1,"d":"103,278"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1476678.96,"d":"1,476,679"},{"v":1476678.96,"d":"1,476,679"},{"v":1247614.32,"d":"1,247,614"},{"v":228704.64,"d":"228,705"},360,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":157227.84,"d":"157,228"},{"v":157227.84,"d":"157,228"},{"v":157227.84,"d":"157,228"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501013","  柳城县动物疫病预防控制中心",{"v":2744785.6,"d":"2,744,786"},{"v":2744785.6,"d":"2,744,786"},{"v":2372612.8,"d":"2,372,613"},{"v":328872,"d":"328,872"},{"v":43300.8,"d":"43,301"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":42900.8,"d":"42,901"},{"v":42900.8,"d":"42,901"},0,0,{"v":42900.8,"d":"42,901"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":270976,"d":"270,976"},{"v":270976,"d":"270,976"},{"v":270976,"d":"270,976"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":135488,"d":"135,488"},{"v":135488,"d":"135,488"},{"v":135488,"d":"135,488"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":133540.8,"d":"133,541"},{"v":133540.8,"d":"133,541"},{"v":133540.8,"d":"133,541"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1958648,"d":"1,958,648"},{"v":1958648,"d":"1,958,648"},{"v":1629376,"d":"1,629,376"},{"v":328872,"d":"328,872"},400,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":203232,"d":"203,232"},{"v":203232,"d":"203,232"},{"v":203232,"d":"203,232"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501014","  柳城县渔业技术推广站",{"v":744303.7,"d":"744,304"},{"v":744303.7,"d":"744,304"},{"v":472613.86,"d":"472,614"},{"v":71535.44,"d":"71,535"},{"v":200154.4,"d":"200,154"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":200154.4,"d":"200,154"},{"v":200154.4,"d":"200,154"},0,0,{"v":200154.4,"d":"200,154"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":52283.52,"d":"52,284"},{"v":52283.52,"d":"52,284"},{"v":52283.52,"d":"52,284"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":26141.76,"d":"26,142"},{"v":26141.76,"d":"26,142"},{"v":26141.76,"d":"26,142"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":25776.22,"d":"25,776"},{"v":25776.22,"d":"25,776"},{"v":25776.22,"d":"25,776"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":400735.16,"d":"400,735"},{"v":400735.16,"d":"400,735"},{"v":329199.72,"d":"329,200"},{"v":71535.44,"d":"71,535"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":39212.64,"d":"39,213"},{"v":39212.64,"d":"39,213"},{"v":39212.64,"d":"39,213"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501015","  柳城县农机化技术推广站",{"v":1263816,"d":"1,263,816"},{"v":1263816,"d":"1,263,816"},{"v":1052313.6,"d":"1,052,314"},{"v":142644,"d":"142,644"},{"v":68858.4,"d":"68,858"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":68438.4,"d":"68,438"},{"v":68438.4,"d":"68,438"},0,0,{"v":68438.4,"d":"68,438"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":121152,"d":"121,152"},{"v":121152,"d":"121,152"},{"v":121152,"d":"121,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":60576,"d":"60,576"},{"v":60576,"d":"60,576"},{"v":60576,"d":"60,576"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":59709.6,"d":"59,710"},{"v":59709.6,"d":"59,710"},{"v":59709.6,"d":"59,710"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":863076,"d":"863,076"},{"v":863076,"d":"863,076"},{"v":720012,"d":"720,012"},{"v":142644,"d":"142,644"},420,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":90864,"d":"90,864"},{"v":90864,"d":"90,864"},{"v":90864,"d":"90,864"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501016","  柳城县农业机械化技术学校",{"v":1284630.45,"d":"1,284,630"},{"v":1284630.45,"d":"1,284,630"},{"v":959524.58,"d":"959,525"},{"v":113806.47,"d":"113,806"},{"v":211299.4,"d":"211,299"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":211179.4,"d":"211,179"},{"v":211179.4,"d":"211,179"},0,0,{"v":211179.4,"d":"211,179"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":110451.78,"d":"110,452"},{"v":110451.78,"d":"110,452"},{"v":110451.78,"d":"110,452"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":55225.89,"d":"55,226"},{"v":55225.89,"d":"55,226"},{"v":55225.89,"d":"55,226"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54421.24,"d":"54,421"},{"v":54421.24,"d":"54,421"},{"v":54421.24,"d":"54,421"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":770513.31,"d":"770,513"},{"v":770513.31,"d":"770,513"},{"v":656586.84,"d":"656,587"},{"v":113806.47,"d":"113,806"},120,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":82838.83,"d":"82,839"},{"v":82838.83,"d":"82,839"},{"v":82838.83,"d":"82,839"},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"4、财政拨款收支总表","index":5,"n_rows":40,"n_cols":12,"rows_kept":40,"merged":[[1,0,1,6],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"公开04表"]
["财政拨款收支总表"]
[{"$nulls":6},"单位：元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一、本年收入",{"v":33692046.019999996,"d":"33,692,046"},"一、本年支出",{"v":33692046.019999996,"d":"33,692,046"},{"v":33692046.019999996,"d":"33,692,046"},0,0,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（一）一般公共预算拨款",{"v":33692046.02,"d":"33,692,046"},"     (一)一般公共服务支出",0,0,0,0,null,{"v":15177592,"d":"15,177,592.0000"},{"v":15177592,"d":"15,177,592.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（二）政府性基金预算拨款",0,"   （二)外交支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（三）国有资本经营预算拨款",0,"    (三)国防支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (四)公共安全支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["二、上年结转",0,"    (五)教育支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（一）一般公共预算拨款结转",0,"    (六)科学技术支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（二）其他结转",0,"    (七)文化旅游体育与传媒支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (八)社会保障和就业支出",{"v":7015799.03,"d":"7,015,799"},{"v":7015799.03,"d":"7,015,799"},0,0,null,{"v":1165458,"d":"1,165,458.0000"},{"v":1165458,"d":"1,165,458.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (九)社会保险基金支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十)卫生健康支出",{"v":2330574.42,"d":"2,330,574"},{"v":2330574.42,"d":"2,330,574"},0,0,null,{"v":317054,"d":"317,054.0000"},{"v":317054,"d":"317,054.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十一)节能环保支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十二)城乡社区支出",0,0,0,0,null,{"v":22978120,"d":"22,978,120.0000"},{"v":0,"d":"0.0000"},{"v":22978120,"d":"22,978,120.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十三)农林水支出",{"v":22057031.06,"d":"22,057,031"},{"v":22057031.06,"d":"22,057,031"},0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十四)交通运输支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十五)资源勘探电力信息等支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十六)商业服务业等支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十七)金融支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十八)援助其他地区",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (十九)国土资源海洋气象等支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十)住房保障支出",{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},0,0,null,{"v":487774,"d":"487,774.0000"},{"v":487774,"d":"487,774.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十一)粮油物资储备支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十二)国有资本经营预算支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十三)灾害防治和应急管理支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十四)预备费",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十五)其他支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十六)转移性支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十七)债务还本支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    (二十八)债务付息支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,null,"    （二十九）债务发行费用支出",0,0,0,0,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[{"$nulls":3},0]
[null,null,"二、结转下年",0]
[{"$nulls":3},0]
[{"$nulls":3},0]
["收入合计",{"v":33692046.019999996,"d":"33,692,046"},"支出合计",{"v":33692046.019999996,"d":"33,692,046"},{"v":33692046.019999996,"d":"33,692,046"},0,0]

{"sheet":"5、一般公共预算支出表","index":6,"n_rows":160,"n_cols":21,"rows_kept":160,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开05表"]
["一般公共预算支出预算表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",{"v":33692046.02,"d":"33,692,046"},{"v":33299546.02,"d":"33,299,546"},{"v":26360404.64,"d":"26,360,405"},{"v":4240050.25,"d":"4,240,050"},{"v":2699091.13,"d":"2,699,091"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":7015799.03,"d":"7,015,799"},{"v":7015799.03,"d":"7,015,799"},{"v":4577283.029999998,"d":"4,577,283"},{"v":1750,"d":"1,750"},{"v":2436766,"d":"2,436,766"},0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  行政事业单位养老支出",{"v":7015799.03,"d":"7,015,799"},{"v":7015799.03,"d":"7,015,799"},{"v":4577283.029999998,"d":"4,577,283"},{"v":1750,"d":"1,750"},{"v":2436766,"d":"2,436,766"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位离退休",{"v":801585.8,"d":"801,586"},{"v":801585.8,"d":"801,586"},0,{"v":1750,"d":"1,750"},{"v":799835.8,"d":"799,836"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位离退休",{"v":1636930.2,"d":"1,636,930"},{"v":1636930.2,"d":"1,636,930"},0,0,{"v":1636930.2,"d":"1,636,930"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",{"v":3051522.02,"d":"3,051,522"},{"v":3051522.02,"d":"3,051,522"},{"v":3051522.02,"d":"3,051,522"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",{"v":1525761.01,"d":"1,525,761"},{"v":1525761.01,"d":"1,525,761"},{"v":1525761.01,"d":"1,525,761"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"卫生健康支出",{"v":2330574.42,"d":"2,330,574"},{"v":2330574.42,"d":"2,330,574"},{"v":2071625.29,"d":"2,071,625"},0,{"v":258949.13,"d":"258,949"},0,0,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",{"v":2330574.42,"d":"2,330,574"},{"v":2330574.42,"d":"2,330,574"},{"v":2071625.29,"d":"2,071,625"},0,{"v":258949.13,"d":"258,949"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":756179.5,"d":"756,180"},{"v":756179.5,"d":"756,180"},{"v":756179.5,"d":"756,180"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":739429.48,"d":"739,429"},{"v":739429.48,"d":"739,429"},{"v":739429.48,"d":"739,429"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"    公务员医疗补助",{"v":834965.44,"d":"834,965"},{"v":834965.44,"d":"834,965"},{"v":576016.31,"d":"576,016"},0,{"v":258949.13,"d":"258,949"},0,0,0,0,0,0,0,0,0,0,0]
["213",{"$nulls":3},"农林水支出",{"v":22057031.06,"d":"22,057,031"},{"v":21664531.06,"d":"21,664,531"},{"v":17422854.81,"d":"17,422,855"},{"v":4238300.25,"d":"4,238,300"},{"v":3376,"d":"3,376"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
[null,"01",null,null,"  农业农村",{"v":22057031.06,"d":"22,057,031"},{"v":21664531.06,"d":"21,664,531"},{"v":17422854.81,"d":"17,422,855"},{"v":4238300.25,"d":"4,238,300"},{"v":3376,"d":"3,376"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
[null,null,"01",null,"    行政运行",{"v":10909625.35,"d":"10,909,625"},{"v":10909625.35,"d":"10,909,625"},{"v":8395317.17,"d":"8,395,317"},{"v":2513252.18,"d":"2,513,252"},{"v":1056,"d":"1,056"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04",null,"    事业运行",{"v":10754905.71,"d":"10,754,906"},{"v":10754905.71,"d":"10,754,906"},{"v":9027537.64,"d":"9,027,538"},{"v":1725048.07,"d":"1,725,048"},{"v":2320,"d":"2,320"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08",null,"    病虫害控制",{"v":135000,"d":"135,000"},0,0,0,0,{"v":135000,"d":"135,000"},0,{"v":65000,"d":"65,000"},{"v":50000,"d":"50,000"},0,0,{"v":20000,"d":"20,000"},0,0,0,0]
[null,null,"09",null,"    农产品质量安全",{"v":50000,"d":"50,000"},0,0,0,0,{"v":50000,"d":"50,000"},0,{"v":30000,"d":"30,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
[null,null,"10",null,"    执法监管",{"v":46000,"d":"46,000"},0,0,0,0,{"v":46000,"d":"46,000"},0,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,{"v":6000,"d":"6,000"},0,0,0,0]
[null,null,"11",null,"    统计监测与信息服务",{"v":10000,"d":"10,000"},0,0,0,0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0]
[null,null,"12",null,"    行业业务管理",{"v":6500,"d":"6,500"},0,0,0,0,{"v":6500,"d":"6,500"},0,{"v":6500,"d":"6,500"},0,0,0,0,0,0,0,0]
[null,null,"24",null,"    农村合作经济",{"v":22000,"d":"22,000"},0,0,0,0,{"v":22000,"d":"22,000"},0,{"v":11000,"d":"11,000"},0,0,0,{"v":11000,"d":"11,000"},0,0,0,0]
[null,null,"35",null,"    农业资源保护修复与利用",{"v":120000,"d":"120,000"},0,0,0,0,{"v":120000,"d":"120,000"},0,{"v":105800,"d":"105,800"},0,0,0,{"v":14200,"d":"14,200"},0,0,0,0]
[null,null,"99",null,"    其他农业农村支出",{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"501","柳城县农业农村局",{"v":33692046.02,"d":"33,692,046"},{"v":33299546.02,"d":"33,299,546"},{"v":26360404.64,"d":"26,360,405"},{"v":4240050.25,"d":"4,240,050"},{"v":2699091.13,"d":"2,699,091"},{"v":392500,"d":"392,500"},0,{"v":261300,"d":"261,300"},{"v":60000,"d":"60,000"},0,0,{"v":71200,"d":"71,200"},0,0,0,0]
[{"$nulls":3},"  501001","  柳城县农业农村局",{"v":6362634.66,"d":"6,362,635"},{"v":6247634.66,"d":"6,247,635"},{"v":4753946.26,"d":"4,753,946"},{"v":840564.02,"d":"840,564"},{"v":653124.38,"d":"653,124"},{"v":115000,"d":"115,000"},0,{"v":65000,"d":"65,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":502968.6,"d":"502,969"},{"v":502968.6,"d":"502,969"},0,{"v":1750,"d":"1,750"},{"v":501218.6,"d":"501,219"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":550032.16,"d":"550,032"},{"v":550032.16,"d":"550,032"},{"v":550032.16,"d":"550,032"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":275016.08,"d":"275,016"},{"v":275016.08,"d":"275,016"},{"v":275016.08,"d":"275,016"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":268140.68,"d":"268,141"},{"v":268140.68,"d":"268,141"},{"v":268140.68,"d":"268,141"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":366102.91,"d":"366,103"},{"v":366102.91,"d":"366,103"},{"v":214593.13,"d":"214,593"},0,{"v":151509.78,"d":"151,510"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":3872850.11,"d":"3,872,850"},{"v":3872850.11,"d":"3,872,850"},{"v":3033640.09,"d":"3,033,640"},{"v":838814.02,"d":"838,814"},396,0,0,0,0,0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":105000,"d":"105,000"},0,0,0,0,{"v":105000,"d":"105,000"},0,{"v":55000,"d":"55,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0]
["213","01","11","          ","    统计监测与信息服务",{"v":10000,"d":"10,000"},0,0,0,0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":412524.12,"d":"412,524"},{"v":412524.12,"d":"412,524"},{"v":412524.12,"d":"412,524"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501002","  柳城县农村经济经营管理站",{"v":1032246.56,"d":"1,032,247"},{"v":994746.56,"d":"994,747"},{"v":788290.98,"d":"788,291"},{"v":148390.18,"d":"148,390"},{"v":58065.4,"d":"58,065"},{"v":37500,"d":"37,500"},0,{"v":20500,"d":"20,500"},0,0,0,{"v":17000,"d":"17,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":41678,"d":"41,678"},{"v":41678,"d":"41,678"},0,0,{"v":41678,"d":"41,678"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":94641.44,"d":"94,641"},{"v":94641.44,"d":"94,641"},{"v":94641.44,"d":"94,641"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":47320.72,"d":"47,321"},{"v":47320.72,"d":"47,321"},{"v":47320.72,"d":"47,321"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46137.7,"d":"46,138"},{"v":46137.7,"d":"46,138"},{"v":46137.7,"d":"46,138"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":50153.35,"d":"50,153"},{"v":50153.35,"d":"50,153"},{"v":33765.95,"d":"33,766"},0,{"v":16387.4,"d":"16,387"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":643834.27,"d":"643,834"},{"v":643834.27,"d":"643,834"},{"v":495444.09,"d":"495,444"},{"v":148390.18,"d":"148,390"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":6000,"d":"6,000"},0,0,0,0,{"v":6000,"d":"6,000"},0,0,0,0,0,{"v":6000,"d":"6,000"},0,0,0,0]
["213","01","12","          ","    行业业务管理",{"v":6500,"d":"6,500"},0,0,0,0,{"v":6500,"d":"6,500"},0,{"v":6500,"d":"6,500"},0,0,0,0,0,0,0,0]
["213","01","24","          ","    农村合作经济",{"v":22000,"d":"22,000"},0,0,0,0,{"v":22000,"d":"22,000"},0,{"v":11000,"d":"11,000"},0,0,0,{"v":11000,"d":"11,000"},0,0,0,0]
["213","01","99","          ","    其他农业农村支出",{"v":3000,"d":"3,000"},0,0,0,0,{"v":3000,"d":"3,000"},0,{"v":3000,"d":"3,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":70981.08,"d":"70,981"},{"v":70981.08,"d":"70,981"},{"v":70981.08,"d":"70,981"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501003","  柳城县农业机械化管理中心",{"v":1087923.69,"d":"1,087,924"},{"v":1087923.69,"d":"1,087,924"},{"v":811484.07,"d":"811,484"},{"v":162550.82,"d":"162,551"},{"v":113888.8,"d":"113,889"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":83841.4,"d":"83,841"},{"v":83841.4,"d":"83,841"},0,0,{"v":83841.4,"d":"83,841"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":97526.56,"d":"97,527"},{"v":97526.56,"d":"97,527"},{"v":97526.56,"d":"97,527"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":48763.28,"d":"48,763"},{"v":48763.28,"d":"48,763"},{"v":48763.28,"d":"48,763"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":47544.2,"d":"47,544"},{"v":47544.2,"d":"47,544"},{"v":47544.2,"d":"47,544"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":68086.1,"d":"68,086"},{"v":68086.1,"d":"68,086"},{"v":38098.7,"d":"38,099"},0,{"v":29987.4,"d":"29,987"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":669017.23,"d":"669,017"},{"v":669017.23,"d":"669,017"},{"v":506406.41,"d":"506,406"},{"v":162550.82,"d":"162,551"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":73144.92,"d":"73,145"},{"v":73144.92,"d":"73,145"},{"v":73144.92,"d":"73,145"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501004","  柳城县水果生产服务中心",{"v":1084643.81,"d":"1,084,644"},{"v":1084643.81,"d":"1,084,644"},{"v":919299.41,"d":"919,299"},{"v":165284.4,"d":"165,284"},60,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":112515.2,"d":"112,515"},{"v":112515.2,"d":"112,515"},{"v":112515.2,"d":"112,515"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":56257.6,"d":"56,258"},{"v":56257.6,"d":"56,258"},{"v":56257.6,"d":"56,258"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":54851.16,"d":"54,851"},{"v":54851.16,"d":"54,851"},{"v":54851.16,"d":"54,851"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":40596.85,"d":"40,597"},{"v":40596.85,"d":"40,597"},{"v":40596.85,"d":"40,597"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":736036.6,"d":"736,037"},{"v":736036.6,"d":"736,037"},{"v":570692.2,"d":"570,692"},{"v":165284.4,"d":"165,284"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":84386.4,"d":"84,386"},{"v":84386.4,"d":"84,386"},{"v":84386.4,"d":"84,386"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501005","  柳城县农业综合行政执法大队",{"v":7417466.61,"d":"7,417,467"},{"v":7377466.61,"d":"7,377,467"},{"v":5944551.5,"d":"5,944,552"},{"v":1198212.76,"d":"1,198,213"},{"v":234702.35,"d":"234,702"},{"v":40000,"d":"40,000"},0,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":173097.8,"d":"173,098"},{"v":173097.8,"d":"173,098"},0,0,{"v":173097.8,"d":"173,098"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":696422.08,"d":"696,422"},{"v":696422.08,"d":"696,422"},{"v":696422.08,"d":"696,422"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":348211.04,"d":"348,211"},{"v":348211.04,"d":"348,211"},{"v":348211.04,"d":"348,211"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":339505.76,"d":"339,506"},{"v":339505.76,"d":"339,506"},{"v":339505.76,"d":"339,506"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":310026.23,"d":"310,026"},{"v":310026.23,"d":"310,026"},{"v":248961.68,"d":"248,962"},0,{"v":61064.55,"d":"61,065"},0,0,0,0,0,0,0,0,0,0,0]
["213","01","01","          ","    行政运行",{"v":4987887.14,"d":"4,987,887"},{"v":4987887.14,"d":"4,987,887"},{"v":3789134.38,"d":"3,789,134"},{"v":1198212.76,"d":"1,198,213"},540,0,0,0,0,0,0,0,0,0,0,0]
["213","01","10","          ","    执法监管",{"v":40000,"d":"40,000"},0,0,0,0,{"v":40000,"d":"40,000"},0,{"v":30000,"d":"30,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":522316.56,"d":"522,317"},{"v":522316.56,"d":"522,317"},{"v":522316.56,"d":"522,317"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501006","  柳城县农田建设指导站",{"v":847926.18,"d":"847,926"},{"v":847926.18,"d":"847,926"},{"v":619362.62,"d":"619,363"},{"v":83969.76,"d":"83,970"},{"v":144593.8,"d":"144,594"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":144533.8,"d":"144,534"},{"v":144533.8,"d":"144,534"},0,0,{"v":144533.8,"d":"144,534"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":71758.08,"d":"71,758"},{"v":71758.08,"d":"71,758"},{"v":71758.08,"d":"71,758"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":35879.04,"d":"35,879"},{"v":35879.04,"d":"35,879"},{"v":35879.04,"d":"35,879"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":35414.06,"d":"35,414"},{"v":35414.06,"d":"35,414"},{"v":35414.06,"d":"35,414"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":506522.64,"d":"506,523"},{"v":506522.64,"d":"506,523"},{"v":422492.88,"d":"422,493"},{"v":83969.76,"d":"83,970"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":53818.56,"d":"53,819"},{"v":53818.56,"d":"53,819"},{"v":53818.56,"d":"53,819"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501007","  柳城县农业技术推广站",{"v":3058695.43,"d":"3,058,695"},{"v":3058695.43,"d":"3,058,695"},{"v":2042499.55,"d":"2,042,500"},{"v":283662.48,"d":"283,662"},{"v":732533.4,"d":"732,533"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":732413.4,"d":"732,413"},{"v":732413.4,"d":"732,413"},0,0,{"v":732413.4,"d":"732,413"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":229299.84,"d":"229,300"},{"v":229299.84,"d":"229,300"},{"v":229299.84,"d":"229,300"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":114649.92,"d":"114,650"},{"v":114649.92,"d":"114,650"},{"v":114649.92,"d":"114,650"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":113079.67,"d":"113,080"},{"v":113079.67,"d":"113,080"},{"v":113079.67,"d":"113,080"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1697277.72,"d":"1,697,278"},{"v":1697277.72,"d":"1,697,278"},{"v":1413495.24,"d":"1,413,495"},{"v":283662.48,"d":"283,662"},120,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":171974.88,"d":"171,975"},{"v":171974.88,"d":"171,975"},{"v":171974.88,"d":"171,975"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501008","  柳城县农作物病虫害预测预报站",{"v":1402551.68,"d":"1,402,552"},{"v":1372551.68,"d":"1,372,552"},{"v":1153791.68,"d":"1,153,792"},{"v":143783.2,"d":"143,783"},{"v":74976.8,"d":"74,977"},{"v":30000,"d":"30,000"},0,{"v":10000,"d":"10,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":74856.8,"d":"74,857"},{"v":74856.8,"d":"74,857"},0,0,{"v":74856.8,"d":"74,857"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":130265.6,"d":"130,266"},{"v":130265.6,"d":"130,266"},{"v":130265.6,"d":"130,266"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":65132.8,"d":"65,133"},{"v":65132.8,"d":"65,133"},{"v":65132.8,"d":"65,133"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":64152.48,"d":"64,152"},{"v":64152.48,"d":"64,152"},{"v":64152.48,"d":"64,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":940444.8,"d":"940,445"},{"v":940444.8,"d":"940,445"},{"v":796541.6,"d":"796,542"},{"v":143783.2,"d":"143,783"},120,0,0,0,0,0,0,0,0,0,0,0]
["213","01","08","          ","    病虫害控制",{"v":30000,"d":"30,000"},0,0,0,0,{"v":30000,"d":"30,000"},0,{"v":10000,"d":"10,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":97699.2,"d":"97,699"},{"v":97699.2,"d":"97,699"},{"v":97699.2,"d":"97,699"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501009","  柳城县土壤肥料工作站",{"v":696222.03,"d":"696,222"},{"v":576222.03,"d":"576,222"},{"v":487137.95,"d":"487,138"},{"v":56998.48,"d":"56,998"},{"v":32085.6,"d":"32,086"},{"v":120000,"d":"120,000"},0,{"v":105800,"d":"105,800"},0,0,0,{"v":14200,"d":"14,200"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":31965.6,"d":"31,966"},{"v":31965.6,"d":"31,966"},0,0,{"v":31965.6,"d":"31,966"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":55987.84,"d":"55,988"},{"v":55987.84,"d":"55,988"},{"v":55987.84,"d":"55,988"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":27993.92,"d":"27,994"},{"v":27993.92,"d":"27,994"},{"v":27993.92,"d":"27,994"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":27582.07,"d":"27,582"},{"v":27582.07,"d":"27,582"},{"v":27582.07,"d":"27,582"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":390701.72,"d":"390,702"},{"v":390701.72,"d":"390,702"},{"v":333583.24,"d":"333,583"},{"v":56998.48,"d":"56,998"},120,0,0,0,0,0,0,0,0,0,0,0]
["213","01","35","          ","    农业资源保护修复与利用",{"v":120000,"d":"120,000"},0,0,0,0,{"v":120000,"d":"120,000"},0,{"v":105800,"d":"105,800"},0,0,0,{"v":14200,"d":"14,200"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":41990.88,"d":"41,991"},{"v":41990.88,"d":"41,991"},{"v":41990.88,"d":"41,991"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501010","  柳城县蚕业发展服务中心",{"v":1324283.17,"d":"1,324,283"},{"v":1324283.17,"d":"1,324,283"},{"v":1096587.65,"d":"1,096,588"},{"v":128255.52,"d":"128,256"},{"v":99440,"d":"99,440"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":99200,"d":"99,200"},{"v":99200,"d":"99,200"},0,0,{"v":99200,"d":"99,200"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":126044.16,"d":"126,044"},{"v":126044.16,"d":"126,044"},{"v":126044.16,"d":"126,044"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":63022.08,"d":"63,022"},{"v":63022.08,"d":"63,022"},{"v":63022.08,"d":"63,022"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62094.53,"d":"62,095"},{"v":62094.53,"d":"62,095"},{"v":62094.53,"d":"62,095"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":879389.28,"d":"879,389"},{"v":879389.28,"d":"879,389"},{"v":750893.76,"d":"750,894"},{"v":128255.52,"d":"128,256"},240,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94533.12,"d":"94,533"},{"v":94533.12,"d":"94,533"},{"v":94533.12,"d":"94,533"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501011","  柳城县农产品质量安全中心",{"v":1266908.27,"d":"1,266,908"},{"v":1216908.27,"d":"1,216,908"},{"v":1063812.19,"d":"1,063,812"},{"v":142816.08,"d":"142,816"},{"v":10280,"d":"10,280"},{"v":50000,"d":"50,000"},0,{"v":30000,"d":"30,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":9920,"d":"9,920"},{"v":9920,"d":"9,920"},0,0,{"v":9920,"d":"9,920"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":122528.64,"d":"122,529"},{"v":122528.64,"d":"122,529"},{"v":122528.64,"d":"122,529"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":61264.32,"d":"61,264"},{"v":61264.32,"d":"61,264"},{"v":61264.32,"d":"61,264"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":60380.71,"d":"60,381"},{"v":60380.71,"d":"60,381"},{"v":60380.71,"d":"60,381"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":870918.12,"d":"870,918"},{"v":870918.12,"d":"870,918"},{"v":727742.04,"d":"727,742"},{"v":142816.08,"d":"142,816"},360,0,0,0,0,0,0,0,0,0,0,0]
["213","01","09","          ","    农产品质量安全",{"v":50000,"d":"50,000"},0,0,0,0,{"v":50000,"d":"50,000"},0,{"v":30000,"d":"30,000"},0,0,0,{"v":20000,"d":"20,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":91896.48,"d":"91,896"},{"v":91896.48,"d":"91,896"},{"v":91896.48,"d":"91,896"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501012","  柳城县畜牧站",{"v":2073008.18,"d":"2,073,008"},{"v":2073008.18,"d":"2,073,008"},{"v":1822575.94,"d":"1,822,576"},{"v":228704.64,"d":"228,705"},{"v":21727.6,"d":"21,728"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":21367.6,"d":"21,368"},{"v":21367.6,"d":"21,368"},0,0,{"v":21367.6,"d":"21,368"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":209637.12,"d":"209,637"},{"v":209637.12,"d":"209,637"},{"v":209637.12,"d":"209,637"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":104818.56,"d":"104,819"},{"v":104818.56,"d":"104,819"},{"v":104818.56,"d":"104,819"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":103278.1,"d":"103,278"},{"v":103278.1,"d":"103,278"},{"v":103278.1,"d":"103,278"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1476678.96,"d":"1,476,679"},{"v":1476678.96,"d":"1,476,679"},{"v":1247614.32,"d":"1,247,614"},{"v":228704.64,"d":"228,705"},360,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":157227.84,"d":"157,228"},{"v":157227.84,"d":"157,228"},{"v":157227.84,"d":"157,228"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501013","  柳城县动物疫病预防控制中心",{"v":2744785.6,"d":"2,744,786"},{"v":2744785.6,"d":"2,744,786"},{"v":2372612.8,"d":"2,372,613"},{"v":328872,"d":"328,872"},{"v":43300.8,"d":"43,301"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":42900.8,"d":"42,901"},{"v":42900.8,"d":"42,901"},0,0,{"v":42900.8,"d":"42,901"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":270976,"d":"270,976"},{"v":270976,"d":"270,976"},{"v":270976,"d":"270,976"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":135488,"d":"135,488"},{"v":135488,"d":"135,488"},{"v":135488,"d":"135,488"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":133540.8,"d":"133,541"},{"v":133540.8,"d":"133,541"},{"v":133540.8,"d":"133,541"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":1958648,"d":"1,958,648"},{"v":1958648,"d":"1,958,648"},{"v":1629376,"d":"1,629,376"},{"v":328872,"d":"328,872"},400,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":203232,"d":"203,232"},{"v":203232,"d":"203,232"},{"v":203232,"d":"203,232"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501014","  柳城县渔业技术推广站",{"v":744303.7,"d":"744,304"},{"v":744303.7,"d":"744,304"},{"v":472613.86,"d":"472,614"},{"v":71535.44,"d":"71,535"},{"v":200154.4,"d":"200,154"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":200154.4,"d":"200,154"},{"v":200154.4,"d":"200,154"},0,0,{"v":200154.4,"d":"200,154"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":52283.52,"d":"52,284"},{"v":52283.52,"d":"52,284"},{"v":52283.52,"d":"52,284"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":26141.76,"d":"26,142"},{"v":26141.76,"d":"26,142"},{"v":26141.76,"d":"26,142"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":25776.22,"d":"25,776"},{"v":25776.22,"d":"25,776"},{"v":25776.22,"d":"25,776"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":400735.16,"d":"400,735"},{"v":400735.16,"d":"400,735"},{"v":329199.72,"d":"329,200"},{"v":71535.44,"d":"71,535"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":39212.64,"d":"39,213"},{"v":39212.64,"d":"39,213"},{"v":39212.64,"d":"39,213"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501015","  柳城县农机化技术推广站",{"v":1263816,"d":"1,263,816"},{"v":1263816,"d":"1,263,816"},{"v":1052313.6,"d":"1,052,314"},{"v":142644,"d":"142,644"},{"v":68858.4,"d":"68,858"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":68438.4,"d":"68,438"},{"v":68438.4,"d":"68,438"},0,0,{"v":68438.4,"d":"68,438"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":121152,"d":"121,152"},{"v":121152,"d":"121,152"},{"v":121152,"d":"121,152"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":60576,"d":"60,576"},{"v":60576,"d":"60,576"},{"v":60576,"d":"60,576"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":59709.6,"d":"59,710"},{"v":59709.6,"d":"59,710"},{"v":59709.6,"d":"59,710"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":863076,"d":"863,076"},{"v":863076,"d":"863,076"},{"v":720012,"d":"720,012"},{"v":142644,"d":"142,644"},420,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":90864,"d":"90,864"},{"v":90864,"d":"90,864"},{"v":90864,"d":"90,864"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  501016","  柳城县农业机械化技术学校",{"v":1284630.45,"d":"1,284,630"},{"v":1284630.45,"d":"1,284,630"},{"v":959524.58,"d":"959,525"},{"v":113806.47,"d":"113,806"},{"v":211299.4,"d":"211,299"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":211179.4,"d":"211,179"},{"v":211179.4,"d":"211,179"},0,0,{"v":211179.4,"d":"211,179"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":110451.78,"d":"110,452"},{"v":110451.78,"d":"110,452"},{"v":110451.78,"d":"110,452"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":55225.89,"d":"55,226"},{"v":55225.89,"d":"55,226"},{"v":55225.89,"d":"55,226"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54421.24,"d":"54,421"},{"v":54421.24,"d":"54,421"},{"v":54421.24,"d":"54,421"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","01","04","          ","    事业运行",{"v":770513.31,"d":"770,513"},{"v":770513.31,"d":"770,513"},{"v":656586.84,"d":"656,587"},{"v":113806.47,"d":"113,806"},120,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":82838.83,"d":"82,839"},{"v":82838.83,"d":"82,839"},{"v":82838.83,"d":"82,839"},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"6、一般公共预算基本支出表","index":7,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[1,0,1,5],[3,0,4,1],[3,2,5,2],[3,3,3,5],[4,3,5,3],[4,4,5,4],[4,5,5,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"公开06表"]
["一般公共预算基本支出表"]
[{"$nulls":5},"单位：元"]
["经济分类科目",null,"经济分类科目名称","基本支出"]
[{"$nulls":3},"合计","人员经费","公用经费"]
["类","款"]
["**","**","**",1,2,3]
[null,null,"合计",{"v":33299546.02,"d":"33,299,546"},{"v":29059495.77,"d":"29,059,496"},{"v":4240050.25,"d":"4,240,050"}]
["301",null,"工资福利支出",{"v":26360404.64,"d":"26,360,405"},{"v":26360404.64,"d":"26,360,405"},0]
["  301","01","  基本工资",{"v":8531988,"d":"8,531,988"},{"v":8531988,"d":"8,531,988"},0]
["  301","02","  津贴补贴",{"v":3015123.6,"d":"3,015,124"},{"v":3015123.6,"d":"3,015,124"},0]
["  301","03","  奖金",{"v":2045492,"d":"2,045,492"},{"v":2045492,"d":"2,045,492"},0]
["  301","07","  绩效工资",{"v":3668064,"d":"3,668,064"},{"v":3668064,"d":"3,668,064"},0]
["  301","08","  机关事业单位基本养老保险缴费",{"v":3051522.02,"d":"3,051,522"},{"v":3051522.02,"d":"3,051,522"},0]
["  301","09","  职业年金缴费",{"v":1525761.01,"d":"1,525,761"},{"v":1525761.01,"d":"1,525,761"},0]
["  301","10","  职工基本医疗保险缴费",{"v":1487616.98,"d":"1,487,617"},{"v":1487616.98,"d":"1,487,617"},0]
["  301","11","  公务员医疗补助缴费",{"v":576016.31,"d":"576,016"},{"v":576016.31,"d":"576,016"},0]
["  301","12","  其他社会保障缴费",{"v":170179.21,"d":"170,179"},{"v":170179.21,"d":"170,179"},0]
["  301","13","  住房公积金",{"v":2288641.51,"d":"2,288,642"},{"v":2288641.51,"d":"2,288,642"},0]
["302",null,"商品和服务支出",{"v":4240050.25,"d":"4,240,050"},0,{"v":4240050.25,"d":"4,240,050"}]
["  302","01","  办公费",{"v":207000,"d":"207,000"},0,{"v":207000,"d":"207,000"}]
["  302","02","  印刷费",{"v":20700,"d":"20,700"},0,{"v":20700,"d":"20,700"}]
["  302","05","  水费",{"v":20700,"d":"20,700"},0,{"v":20700,"d":"20,700"}]
["  302","06","  电费",{"v":41400,"d":"41,400"},0,{"v":41400,"d":"41,400"}]
["  302","07","  邮电费",{"v":185160,"d":"185,160"},0,{"v":185160,"d":"185,160"}]
["  302","09","  物业管理费",{"v":31050,"d":"31,050"},0,{"v":31050,"d":"31,050"}]
["  302","11","  差旅费",{"v":828000,"d":"828,000"},0,{"v":828000,"d":"828,000"}]
["  302","13","  维修（护）费",{"v":20700,"d":"20,700"},0,{"v":20700,"d":"20,700"}]
["  302","15","  会议费",{"v":20700,"d":"20,700"},0,{"v":20700,"d":"20,700"}]
["  302","16","  培训费",{"v":41400,"d":"41,400"},0,{"v":41400,"d":"41,400"}]
["  302","17","  公务接待费",{"v":72450,"d":"72,450"},0,{"v":72450,"d":"72,450"}]
["  302","28","  工会经费",{"v":381440.25,"d":"381,440"},0,{"v":381440.25,"d":"381,440"}]
["  302","29","  福利费",{"v":103500,"d":"103,500"},0,{"v":103500,"d":"103,500"}]
["  302","31","  公务用车运行维护费",{"v":225000,"d":"225,000"},0,{"v":225000,"d":"225,000"}]
["  302","39","  其他交通费用",{"v":900600,"d":"900,600"},0,{"v":900600,"d":"900,600"}]
["  302","99","  其他商品和服务支出",{"v":1140250,"d":"1,140,250"},0,{"v":1140250,"d":"1,140,250"}]
["303",null,"对个人和家庭的补助",{"v":2699091.13,"d":"2,699,091"},{"v":2699091.13,"d":"2,699,091"},0]
["  303","01","  离休费",{"v":116066,"d":"116,066"},{"v":116066,"d":"116,066"},0]
["  303","02","  退休费",{"v":1871700,"d":"1,871,700"},{"v":1871700,"d":"1,871,700"},0]
["  303","05","  生活补助",156,156,0]
["  303","07","  医疗费补助",{"v":258949.13,"d":"258,949"},{"v":258949.13,"d":"258,949"},0]
["  303","99","  其他对个人和家庭的补助",{"v":452220,"d":"452,220"},{"v":452220,"d":"452,220"},0]

{"sheet":"7、政府性基金","index":8,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开07表"]
["政府性基金预算支出表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"8、国有资本经营","index":9,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开08表"]
["国有资本经营预算支出表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"9、纳入财政专户","index":10,"n_rows":6,"n_cols":21,"rows_kept":6,"merged":[[1,0,1,20],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,10,3,20]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"公开09表"]
["财政专户管理资金支出预算表"]
[{"$nulls":20},"单位：元"]
["科目编码",null,null,"单位代码","单位名称(功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","债务利息及费用支出","资本性支出（基本建设）","资本性支出","对企业补助（基本建设）","对企业补助","对社会保障基金补助","其他支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]

{"sheet":"10、三公","index":11,"n_rows":10,"n_cols":29,"rows_kept":10,"merged":[[1,0,1,2]],"flags":["formulas_cached_only"]}
[null,null,"公开10表",{"$nulls":25},"预算7表"]
["一般公共预算“三公”经费支出预算表"]
[null,null,"单位：元",{"$nulls":25},"单位：元"]
["项            目","本年预算(全口径)","其中：一般公共预算安排预算数"]
["合     计",{"v":297450,"d":"297,450"},{"v":297450,"d":"297,450"}]
["一、因公出国(境)费",0,0]
["二、公务接待费",{"v":72450,"d":"72,450"},{"v":72450,"d":"72,450"}]
["三、公务用车费",{"v":225000,"d":"225,000"},{"v":225000,"d":"225,000"}]
["    1.公务用车运行费",{"v":225000,"d":"225,000"},{"v":225000,"d":"225,000"}]
["    2.公务用车购置费",0,0]

{"sheet":"11、政府采购","index":12,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"公开11表"]
["政府采购预算表"]
[{"$nulls":8},"单位：元"]
["单位代码","单位名称                        ","采购名称","政府采购资金类型"]
[{"$nulls":3},"合计","一般公共预算拨款","政府性基金预算拨款","国有资本经营预算拨款","财政专户管理资金收入","单位资金合计"]
["**","**","**",1,2,3,4,5,6]