{"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":17603824.88,"d":"17,603,825"},"    一、一般公共服务支出",0,"一、基本支出",{"v":16373975.399999999,"d":"16,373,975"}]
["   1、上级补助",null,"    二、外交支出",0,"    1.工资福利支出",{"v":12916609.94,"d":"12,916,610"}]
["   2、本级",{"v":17603824.88,"d":"17,603,825"},"    三、国防支出",0,"    2.商品和服务支出",{"v":2105916.6,"d":"2,105,917"}]
["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":1351448.86,"d":"1,351,449"}]
["   1、上级补助",null,"    五、教育支出",0,"二、项目支出",{"v":1229849.48,"d":"1,229,849"}]
["   2、本级",0,"    六、科学技术支出",0,"    1.工资福利支出",{"v":117849.48,"d":"117,849"}]
["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":843000,"d":"843,000"}]
["   1、上级补助",null,"    八、社会保障和就业支出",{"v":3164365.44,"d":"3,164,365"},"    3.对个人和家庭的补助",0]
["   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":1008940.05,"d":"1,008,940"},"    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":269000,"d":"269,000"}]
["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":12306259.79,"d":"12,306,260"},"    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":1124259.6,"d":"1,124,260"}]
[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":17603824.88,"d":"17,603,825"},"本  年  支  出  合  计",{"v":17603824.88,"d":"17,603,825"},"本  年  支  出  合  计",{"v":17603824.88,"d":"17,603,825"}]
["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":17603824.88,"d":"17,603,825"},"支　　　出　　　总　　　计",{"v":17603824.88,"d":"17,603,825"},"支　　　出　　　总　　　计",{"v":17603824.88,"d":"17,603,825"}]

{"sheet":"2、部门收入总表","index":3,"n_rows":64,"n_cols":21,"rows_kept":64,"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":17603824.88,"d":"17,603,825"},{"v":17603824.88,"d":"17,603,825"},null,{"v":17603824.88,"d":"17,603,825"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"503","柳城县水利局",{"v":17603824.88,"d":"17,603,825"},{"v":17603824.88,"d":"17,603,825"},null,{"v":17603824.88,"d":"17,603,825"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"  503001","  柳城县水利局",{"v":3038352.43,"d":"3,038,352"},{"v":3038352.43,"d":"3,038,352"},null,{"v":3038352.43,"d":"3,038,352"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":149976.24,"d":"149,976"},{"v":149976.24,"d":"149,976"},"      ",{"v":149976.24,"d":"149,976"},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":249900.48,"d":"249,900"},{"v":249900.48,"d":"249,900"},"      ",{"v":249900.48,"d":"249,900"},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":124950.24,"d":"124,950"},{"v":124950.24,"d":"124,950"},"      ",{"v":124950.24,"d":"124,950"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":121826.48,"d":"121,826"},{"v":121826.48,"d":"121,826"},"      ",{"v":121826.48,"d":"121,826"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":153671.4,"d":"153,671"},{"v":153671.4,"d":"153,671"},"      ",{"v":153671.4,"d":"153,671"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":1795072.75,"d":"1,795,073"},{"v":1795072.75,"d":"1,795,073"},"      ",{"v":1795072.75,"d":"1,795,073"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":255529.48,"d":"255,529"},{"v":255529.48,"d":"255,529"},"      ",{"v":255529.48,"d":"255,529"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":187425.36,"d":"187,425"},{"v":187425.36,"d":"187,425"},"      ",{"v":187425.36,"d":"187,425"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503002","  柳城县水利工程管理站",{"v":1275299.07,"d":"1,275,299"},{"v":1275299.07,"d":"1,275,299"},null,{"v":1275299.07,"d":"1,275,299"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":51781,"d":"51,781"},{"v":51781,"d":"51,781"},"      ",{"v":51781,"d":"51,781"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":116113.92,"d":"116,114"},{"v":116113.92,"d":"116,114"},"      ",{"v":116113.92,"d":"116,114"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":58056.96,"d":"58,057"},{"v":58056.96,"d":"58,057"},"      ",{"v":58056.96,"d":"58,057"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":56605.54,"d":"56,606"},{"v":56605.54,"d":"56,606"},"      ",{"v":56605.54,"d":"56,606"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":57132.85,"d":"57,133"},{"v":57132.85,"d":"57,133"},"      ",{"v":57132.85,"d":"57,133"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":848523.36,"d":"848,523"},{"v":848523.36,"d":"848,523"},"      ",{"v":848523.36,"d":"848,523"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":87085.44,"d":"87,085"},{"v":87085.44,"d":"87,085"},"      ",{"v":87085.44,"d":"87,085"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503003","  柳城县水政监察大队",{"v":770560.94,"d":"770,561"},{"v":770560.94,"d":"770,561"},null,{"v":770560.94,"d":"770,561"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"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":40204.48,"d":"40,204"},{"v":40204.48,"d":"40,204"},"      ",{"v":40204.48,"d":"40,204"},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":20102.24,"d":"20,102"},{"v":20102.24,"d":"20,102"},"      ",{"v":20102.24,"d":"20,102"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":19599.68,"d":"19,600"},{"v":19599.68,"d":"19,600"},"      ",{"v":19599.68,"d":"19,600"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":18204.84,"d":"18,205"},{"v":18204.84,"d":"18,205"},"      ",{"v":18204.84,"d":"18,205"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":298056.34,"d":"298,056"},{"v":298056.34,"d":"298,056"},"      ",{"v":298056.34,"d":"298,056"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":334320,"d":"334,320"},{"v":334320,"d":"334,320"},"      ",{"v":334320,"d":"334,320"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":30153.36,"d":"30,153"},{"v":30153.36,"d":"30,153"},"      ",{"v":30153.36,"d":"30,153"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503005","  柳城县水资源和水土保持站",{"v":1219904.1,"d":"1,219,904"},{"v":1219904.1,"d":"1,219,904"},null,{"v":1219904.1,"d":"1,219,904"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":19840,"d":"19,840"},{"v":19840,"d":"19,840"},"      ",{"v":19840,"d":"19,840"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":113968.16,"d":"113,968"},{"v":113968.16,"d":"113,968"},"      ",{"v":113968.16,"d":"113,968"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":56984.08,"d":"56,984"},{"v":56984.08,"d":"56,984"},"      ",{"v":56984.08,"d":"56,984"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":55559.48,"d":"55,559"},{"v":55559.48,"d":"55,559"},"      ",{"v":55559.48,"d":"55,559"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":43906.23,"d":"43,906"},{"v":43906.23,"d":"43,906"},"      ",{"v":43906.23,"d":"43,906"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":844170.03,"d":"844,170"},{"v":844170.03,"d":"844,170"},"      ",{"v":844170.03,"d":"844,170"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":85476.12,"d":"85,476"},{"v":85476.12,"d":"85,476"},"      ",{"v":85476.12,"d":"85,476"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503006","  柳城县防洪堤工程管理处",{"v":1259886.75,"d":"1,259,887"},{"v":1259886.75,"d":"1,259,887"},null,{"v":1259886.75,"d":"1,259,887"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11831.6,"d":"11,832"},{"v":11831.6,"d":"11,832"},"      ",{"v":11831.6,"d":"11,832"},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":126074.24,"d":"126,074"},{"v":126074.24,"d":"126,074"},"      ",{"v":126074.24,"d":"126,074"},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":63037.12,"d":"63,037"},{"v":63037.12,"d":"63,037"},"      ",{"v":63037.12,"d":"63,037"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62109.19,"d":"62,109"},{"v":62109.19,"d":"62,109"},"      ",{"v":62109.19,"d":"62,109"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":902278.92,"d":"902,279"},{"v":902278.92,"d":"902,279"},"      ",{"v":902278.92,"d":"902,279"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94555.68,"d":"94,556"},{"v":94555.68,"d":"94,556"},"      ",{"v":94555.68,"d":"94,556"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503007","  柳城县农田水利站",{"v":2379490.3,"d":"2,379,490"},{"v":2379490.3,"d":"2,379,490"},null,{"v":2379490.3,"d":"2,379,490"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":30720,"d":"30,720"},{"v":30720,"d":"30,720"},"      ",{"v":30720,"d":"30,720"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":172148.48,"d":"172,148"},{"v":172148.48,"d":"172,148"},"      ",{"v":172148.48,"d":"172,148"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":86074.24,"d":"86,074"},{"v":86074.24,"d":"86,074"},"      ",{"v":86074.24,"d":"86,074"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":84930.38,"d":"84,930"},{"v":84930.38,"d":"84,930"},"      ",{"v":84930.38,"d":"84,930"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":1236505.84,"d":"1,236,506"},{"v":1236505.84,"d":"1,236,506"},"      ",{"v":1236505.84,"d":"1,236,506"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","35","          ","    农村人畜饮水",{"v":640000,"d":"640,000"},{"v":640000,"d":"640,000"},"      ",{"v":640000,"d":"640,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":129111.36,"d":"129,111"},{"v":129111.36,"d":"129,111"},"      ",{"v":129111.36,"d":"129,111"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  503008","  柳城县乡镇水利管理站",{"v":7660331.29,"d":"7,660,331"},{"v":7660331.29,"d":"7,660,331"},null,{"v":7660331.29,"d":"7,660,331"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":641777.4,"d":"641,777"},{"v":641777.4,"d":"641,777"},"      ",{"v":641777.4,"d":"641,777"},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":680603.04,"d":"680,603"},{"v":680603.04,"d":"680,603"},"      ",{"v":680603.04,"d":"680,603"},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":340301.52,"d":"340,302"},{"v":340301.52,"d":"340,302"},"      ",{"v":340301.52,"d":"340,302"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":335393.98,"d":"335,394"},{"v":335393.98,"d":"335,394"},"      ",{"v":335393.98,"d":"335,394"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["213","03","06","          ","    水利工程运行与维护",{"v":5151803.07,"d":"5,151,803"},{"v":5151803.07,"d":"5,151,803"},"      ",{"v":5151803.07,"d":"5,151,803"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":510452.28,"d":"510,452"},{"v":510452.28,"d":"510,452"},"      ",{"v":510452.28,"d":"510,452"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]

{"sheet":"3、部门支出总表","index":4,"n_rows":64,"n_cols":21,"rows_kept":64,"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]
[{"$nulls":4},"合计",{"v":17603824.88,"d":"17,603,825"},{"v":16373975.4,"d":"16,373,975"},{"v":12916609.94,"d":"12,916,610"},{"v":2105916.6,"d":"2,105,917"},{"v":1351448.86,"d":"1,351,449"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
[{"$nulls":3},"503","柳城县水利局",{"v":17603824.88,"d":"17,603,825"},{"v":16373975.4,"d":"16,373,975"},{"v":12916609.94,"d":"12,916,610"},{"v":2105916.6,"d":"2,105,917"},{"v":1351448.86,"d":"1,351,449"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
[{"$nulls":3},"  503001","  柳城县水利局",{"v":3038352.43,"d":"3,038,352"},{"v":2782822.95,"d":"2,782,823"},{"v":2148710.64,"d":"2,148,711"},{"v":411337.56,"d":"411,338"},{"v":222774.75,"d":"222,775"},{"v":255529.48,"d":"255,529"},{"v":83529.48,"d":"83,529"},{"v":172000,"d":"172,000"},0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":149976.24,"d":"149,976"},{"v":149976.24,"d":"149,976"},0,0,{"v":149976.24,"d":"149,976"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":249900.48,"d":"249,900"},{"v":249900.48,"d":"249,900"},{"v":249900.48,"d":"249,900"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":124950.24,"d":"124,950"},{"v":124950.24,"d":"124,950"},{"v":124950.24,"d":"124,950"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":121826.48,"d":"121,826"},{"v":121826.48,"d":"121,826"},{"v":121826.48,"d":"121,826"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":153671.4,"d":"153,671"},{"v":153671.4,"d":"153,671"},{"v":93352.89,"d":"93,353"},0,{"v":60318.51,"d":"60,319"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":1795072.75,"d":"1,795,073"},{"v":1795072.75,"d":"1,795,073"},{"v":1371255.19,"d":"1,371,255"},{"v":411337.56,"d":"411,338"},{"v":12480,"d":"12,480"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":255529.48,"d":"255,529"},0,0,0,0,{"v":255529.48,"d":"255,529"},{"v":83529.48,"d":"83,529"},{"v":172000,"d":"172,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":187425.36,"d":"187,425"},{"v":187425.36,"d":"187,425"},{"v":187425.36,"d":"187,425"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503002","  柳城县水利工程管理站",{"v":1275299.07,"d":"1,275,299"},{"v":1275299.07,"d":"1,275,299"},{"v":1011993.75,"d":"1,011,994"},{"v":195394.24,"d":"195,394"},{"v":67911.08,"d":"67,911"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":51781,"d":"51,781"},{"v":51781,"d":"51,781"},0,0,{"v":51781,"d":"51,781"},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":116113.92,"d":"116,114"},{"v":116113.92,"d":"116,114"},{"v":116113.92,"d":"116,114"},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":58056.96,"d":"58,057"},{"v":58056.96,"d":"58,057"},{"v":58056.96,"d":"58,057"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":56605.54,"d":"56,606"},{"v":56605.54,"d":"56,606"},{"v":56605.54,"d":"56,606"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":57132.85,"d":"57,133"},{"v":57132.85,"d":"57,133"},{"v":41302.77,"d":"41,303"},0,{"v":15830.08,"d":"15,830"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":848523.36,"d":"848,523"},{"v":848523.36,"d":"848,523"},{"v":652829.12,"d":"652,829"},{"v":195394.24,"d":"195,394"},300,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":87085.44,"d":"87,085"},{"v":87085.44,"d":"87,085"},{"v":87085.44,"d":"87,085"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503003","  柳城县水政监察大队",{"v":770560.94,"d":"770,561"},{"v":436240.94,"d":"436,241"},{"v":351617.47,"d":"351,617"},{"v":70605.56,"d":"70,606"},{"v":14017.91,"d":"14,018"},{"v":334320,"d":"334,320"},{"v":34320,"d":"34,320"},{"v":271000,"d":"271,000"},0,0,0,{"v":29000,"d":"29,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":9920,"d":"9,920"},{"v":9920,"d":"9,920"},0,0,{"v":9920,"d":"9,920"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":40204.48,"d":"40,204"},{"v":40204.48,"d":"40,204"},{"v":40204.48,"d":"40,204"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":20102.24,"d":"20,102"},{"v":20102.24,"d":"20,102"},{"v":20102.24,"d":"20,102"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":19599.68,"d":"19,600"},{"v":19599.68,"d":"19,600"},{"v":19599.68,"d":"19,600"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":18204.84,"d":"18,205"},{"v":18204.84,"d":"18,205"},{"v":14106.93,"d":"14,107"},0,{"v":4097.91,"d":"4,098"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":298056.34,"d":"298,056"},{"v":298056.34,"d":"298,056"},{"v":227450.78,"d":"227,451"},{"v":70605.56,"d":"70,606"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":334320,"d":"334,320"},0,0,0,0,{"v":334320,"d":"334,320"},{"v":34320,"d":"34,320"},{"v":271000,"d":"271,000"},0,0,0,{"v":29000,"d":"29,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":30153.36,"d":"30,153"},{"v":30153.36,"d":"30,153"},{"v":30153.36,"d":"30,153"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503005","  柳城县水资源和水土保持站",{"v":1219904.1,"d":"1,219,904"},{"v":1219904.1,"d":"1,219,904"},{"v":1003941.96,"d":"1,003,942"},{"v":192726.02,"d":"192,726"},{"v":23236.12,"d":"23,236"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":19840,"d":"19,840"},{"v":19840,"d":"19,840"},0,0,{"v":19840,"d":"19,840"},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":113968.16,"d":"113,968"},{"v":113968.16,"d":"113,968"},{"v":113968.16,"d":"113,968"},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":56984.08,"d":"56,984"},{"v":56984.08,"d":"56,984"},{"v":56984.08,"d":"56,984"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":55559.48,"d":"55,559"},{"v":55559.48,"d":"55,559"},{"v":55559.48,"d":"55,559"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":43906.23,"d":"43,906"},{"v":43906.23,"d":"43,906"},{"v":40570.11,"d":"40,570"},0,{"v":3336.12,"d":"3,336"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":844170.03,"d":"844,170"},{"v":844170.03,"d":"844,170"},{"v":651384.01,"d":"651,384"},{"v":192726.02,"d":"192,726"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":85476.12,"d":"85,476"},{"v":85476.12,"d":"85,476"},{"v":85476.12,"d":"85,476"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503006","  柳城县防洪堤工程管理处",{"v":1259886.75,"d":"1,259,887"},{"v":1259886.75,"d":"1,259,887"},{"v":1080615.87,"d":"1,080,616"},{"v":167259.28,"d":"167,259"},{"v":12011.6,"d":"12,012"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11831.6,"d":"11,832"},{"v":11831.6,"d":"11,832"},0,0,{"v":11831.6,"d":"11,832"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":126074.24,"d":"126,074"},{"v":126074.24,"d":"126,074"},{"v":126074.24,"d":"126,074"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":63037.12,"d":"63,037"},{"v":63037.12,"d":"63,037"},{"v":63037.12,"d":"63,037"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62109.19,"d":"62,109"},{"v":62109.19,"d":"62,109"},{"v":62109.19,"d":"62,109"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":902278.92,"d":"902,279"},{"v":902278.92,"d":"902,279"},{"v":734839.64,"d":"734,840"},{"v":167259.28,"d":"167,259"},180,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94555.68,"d":"94,556"},{"v":94555.68,"d":"94,556"},{"v":94555.68,"d":"94,556"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503007","  柳城县农田水利站",{"v":2379490.3,"d":"2,379,490"},{"v":1739490.3,"d":"1,739,490"},{"v":1482011.74,"d":"1,482,012"},{"v":226518.56,"d":"226,519"},{"v":30960,"d":"30,960"},{"v":640000,"d":"640,000"},0,{"v":400000,"d":"400,000"},0,0,0,{"v":240000,"d":"240,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":30720,"d":"30,720"},{"v":30720,"d":"30,720"},0,0,{"v":30720,"d":"30,720"},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":172148.48,"d":"172,148"},{"v":172148.48,"d":"172,148"},{"v":172148.48,"d":"172,148"},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":86074.24,"d":"86,074"},{"v":86074.24,"d":"86,074"},{"v":86074.24,"d":"86,074"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":84930.38,"d":"84,930"},{"v":84930.38,"d":"84,930"},{"v":84930.38,"d":"84,930"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":1236505.84,"d":"1,236,506"},{"v":1236505.84,"d":"1,236,506"},{"v":1009747.28,"d":"1,009,747"},{"v":226518.56,"d":"226,519"},240,0,0,0,0,0,0,0,0,0,0,0]
["213","03","35","          ","    农村人畜饮水",{"v":640000,"d":"640,000"},0,0,0,0,{"v":640000,"d":"640,000"},0,{"v":400000,"d":"400,000"},0,0,0,{"v":240000,"d":"240,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":129111.36,"d":"129,111"},{"v":129111.36,"d":"129,111"},{"v":129111.36,"d":"129,111"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503008","  柳城县乡镇水利管理站",{"v":7660331.29,"d":"7,660,331"},{"v":7660331.29,"d":"7,660,331"},{"v":5837718.51,"d":"5,837,719"},{"v":842075.38,"d":"842,075"},{"v":980537.4,"d":"980,537"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":641777.4,"d":"641,777"},{"v":641777.4,"d":"641,777"},0,0,{"v":641777.4,"d":"641,777"},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":680603.04,"d":"680,603"},{"v":680603.04,"d":"680,603"},{"v":680603.04,"d":"680,603"},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":340301.52,"d":"340,302"},{"v":340301.52,"d":"340,302"},{"v":340301.52,"d":"340,302"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":335393.98,"d":"335,394"},{"v":335393.98,"d":"335,394"},{"v":335393.98,"d":"335,394"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","06","          ","    水利工程运行与维护",{"v":5151803.07,"d":"5,151,803"},{"v":5151803.07,"d":"5,151,803"},{"v":3970967.69,"d":"3,970,968"},{"v":842075.38,"d":"842,075"},{"v":338760,"d":"338,760"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":510452.28,"d":"510,452"},{"v":510452.28,"d":"510,452"},{"v":510452.28,"d":"510,452"},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":17603824.88,"d":"17,603,825"},"一、本年支出",{"v":17603824.88,"d":"17,603,825"},{"v":17603824.88,"d":"17,603,825"},0,0,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（一）一般公共预算拨款",{"v":17603824.88,"d":"17,603,825"},"     (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":3164365.44,"d":"3,164,365"},{"v":3164365.44,"d":"3,164,365"},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":1008940.05,"d":"1,008,940"},{"v":1008940.05,"d":"1,008,940"},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":12306259.79,"d":"12,306,260"},{"v":12306259.79,"d":"12,306,260"},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":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},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":17603824.88,"d":"17,603,825"},"支出合计",{"v":17603824.88,"d":"17,603,825"},{"v":17603824.88,"d":"17,603,825"},0,0]

{"sheet":"5、一般公共预算支出表","index":6,"n_rows":85,"n_cols":21,"rows_kept":85,"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]
[{"$nulls":4},"合计",{"v":17603824.88,"d":"17,603,825"},{"v":16373975.4,"d":"16,373,975"},{"v":12916609.94,"d":"12,916,610"},{"v":2105916.6,"d":"2,105,917"},{"v":1351448.86,"d":"1,351,449"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":3164365.44,"d":"3,164,365"},{"v":3164365.44,"d":"3,164,365"},{"v":2248519.2,"d":"2,248,519"},0,{"v":915846.24,"d":"915,846"},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":3164365.44,"d":"3,164,365"},{"v":3164365.44,"d":"3,164,365"},{"v":2248519.2,"d":"2,248,519"},0,{"v":915846.24,"d":"915,846"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位离退休",{"v":231517.24,"d":"231,517"},{"v":231517.24,"d":"231,517"},0,0,{"v":231517.24,"d":"231,517"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位离退休",{"v":684329,"d":"684,329"},{"v":684329,"d":"684,329"},0,0,{"v":684329,"d":"684,329"},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":1499012.8,"d":"1,499,013"},{"v":1499012.8,"d":"1,499,013"},{"v":1499012.8,"d":"1,499,013"},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":749506.4,"d":"749,506"},{"v":749506.4,"d":"749,506"},{"v":749506.4,"d":"749,506"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"卫生健康支出",{"v":1008940.05,"d":"1,008,940"},{"v":1008940.05,"d":"1,008,940"},{"v":925357.43,"d":"925,357"},0,{"v":83582.62,"d":"83,583"},0,0,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",{"v":1008940.05,"d":"1,008,940"},{"v":1008940.05,"d":"1,008,940"},{"v":925357.43,"d":"925,357"},0,{"v":83582.62,"d":"83,583"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":253591.18,"d":"253,591"},{"v":253591.18,"d":"253,591"},{"v":253591.18,"d":"253,591"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":482433.55,"d":"482,434"},{"v":482433.55,"d":"482,434"},{"v":482433.55,"d":"482,434"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"    公务员医疗补助",{"v":272915.32,"d":"272,915"},{"v":272915.32,"d":"272,915"},{"v":189332.7,"d":"189,333"},0,{"v":83582.62,"d":"83,583"},0,0,0,0,0,0,0,0,0,0,0]
["213",{"$nulls":3},"农林水支出",{"v":12306259.79,"d":"12,306,260"},{"v":11076410.31,"d":"11,076,410"},{"v":8618473.71,"d":"8,618,474"},{"v":2105916.6,"d":"2,105,917"},{"v":352020,"d":"352,020"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
[null,"03",null,null,"  水利",{"v":12306259.79,"d":"12,306,260"},{"v":11076410.31,"d":"11,076,410"},{"v":8618473.71,"d":"8,618,474"},{"v":2105916.6,"d":"2,105,917"},{"v":352020,"d":"352,020"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
[null,null,"01",null,"    行政运行",{"v":3785822.48,"d":"3,785,822"},{"v":3785822.48,"d":"3,785,822"},{"v":2902919.1,"d":"2,902,919"},{"v":870063.38,"d":"870,063"},{"v":12840,"d":"12,840"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    水利工程运行与维护",{"v":5151803.07,"d":"5,151,803"},{"v":5151803.07,"d":"5,151,803"},{"v":3970967.69,"d":"3,970,968"},{"v":842075.38,"d":"842,075"},{"v":338760,"d":"338,760"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"17",null,"    水利技术推广",{"v":2138784.76,"d":"2,138,785"},{"v":2138784.76,"d":"2,138,785"},{"v":1744586.92,"d":"1,744,587"},{"v":393777.84,"d":"393,778"},420,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"35",null,"    农村人畜饮水",{"v":640000,"d":"640,000"},0,0,0,0,{"v":640000,"d":"640,000"},0,{"v":400000,"d":"400,000"},0,0,0,{"v":240000,"d":"240,000"},0,0,0,0]
[null,null,"99",null,"    其他水利支出",{"v":589849.48,"d":"589,849"},0,0,0,0,{"v":589849.48,"d":"589,849"},{"v":117849.48,"d":"117,849"},{"v":443000,"d":"443,000"},0,0,0,{"v":29000,"d":"29,000"},0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"503","柳城县水利局",{"v":17603824.88,"d":"17,603,825"},{"v":16373975.4,"d":"16,373,975"},{"v":12916609.94,"d":"12,916,610"},{"v":2105916.6,"d":"2,105,917"},{"v":1351448.86,"d":"1,351,449"},{"v":1229849.48,"d":"1,229,849"},{"v":117849.48,"d":"117,849"},{"v":843000,"d":"843,000"},0,0,0,{"v":269000,"d":"269,000"},0,0,0,0]
[{"$nulls":3},"  503001","  柳城县水利局",{"v":3038352.43,"d":"3,038,352"},{"v":2782822.95,"d":"2,782,823"},{"v":2148710.64,"d":"2,148,711"},{"v":411337.56,"d":"411,338"},{"v":222774.75,"d":"222,775"},{"v":255529.48,"d":"255,529"},{"v":83529.48,"d":"83,529"},{"v":172000,"d":"172,000"},0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":149976.24,"d":"149,976"},{"v":149976.24,"d":"149,976"},0,0,{"v":149976.24,"d":"149,976"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":249900.48,"d":"249,900"},{"v":249900.48,"d":"249,900"},{"v":249900.48,"d":"249,900"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":124950.24,"d":"124,950"},{"v":124950.24,"d":"124,950"},{"v":124950.24,"d":"124,950"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":121826.48,"d":"121,826"},{"v":121826.48,"d":"121,826"},{"v":121826.48,"d":"121,826"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":153671.4,"d":"153,671"},{"v":153671.4,"d":"153,671"},{"v":93352.89,"d":"93,353"},0,{"v":60318.51,"d":"60,319"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":1795072.75,"d":"1,795,073"},{"v":1795072.75,"d":"1,795,073"},{"v":1371255.19,"d":"1,371,255"},{"v":411337.56,"d":"411,338"},{"v":12480,"d":"12,480"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":255529.48,"d":"255,529"},0,0,0,0,{"v":255529.48,"d":"255,529"},{"v":83529.48,"d":"83,529"},{"v":172000,"d":"172,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":187425.36,"d":"187,425"},{"v":187425.36,"d":"187,425"},{"v":187425.36,"d":"187,425"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503002","  柳城县水利工程管理站",{"v":1275299.07,"d":"1,275,299"},{"v":1275299.07,"d":"1,275,299"},{"v":1011993.75,"d":"1,011,994"},{"v":195394.24,"d":"195,394"},{"v":67911.08,"d":"67,911"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":51781,"d":"51,781"},{"v":51781,"d":"51,781"},0,0,{"v":51781,"d":"51,781"},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":116113.92,"d":"116,114"},{"v":116113.92,"d":"116,114"},{"v":116113.92,"d":"116,114"},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":58056.96,"d":"58,057"},{"v":58056.96,"d":"58,057"},{"v":58056.96,"d":"58,057"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":56605.54,"d":"56,606"},{"v":56605.54,"d":"56,606"},{"v":56605.54,"d":"56,606"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":57132.85,"d":"57,133"},{"v":57132.85,"d":"57,133"},{"v":41302.77,"d":"41,303"},0,{"v":15830.08,"d":"15,830"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":848523.36,"d":"848,523"},{"v":848523.36,"d":"848,523"},{"v":652829.12,"d":"652,829"},{"v":195394.24,"d":"195,394"},300,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":87085.44,"d":"87,085"},{"v":87085.44,"d":"87,085"},{"v":87085.44,"d":"87,085"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503003","  柳城县水政监察大队",{"v":770560.94,"d":"770,561"},{"v":436240.94,"d":"436,241"},{"v":351617.47,"d":"351,617"},{"v":70605.56,"d":"70,606"},{"v":14017.91,"d":"14,018"},{"v":334320,"d":"334,320"},{"v":34320,"d":"34,320"},{"v":271000,"d":"271,000"},0,0,0,{"v":29000,"d":"29,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":9920,"d":"9,920"},{"v":9920,"d":"9,920"},0,0,{"v":9920,"d":"9,920"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":40204.48,"d":"40,204"},{"v":40204.48,"d":"40,204"},{"v":40204.48,"d":"40,204"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":20102.24,"d":"20,102"},{"v":20102.24,"d":"20,102"},{"v":20102.24,"d":"20,102"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":19599.68,"d":"19,600"},{"v":19599.68,"d":"19,600"},{"v":19599.68,"d":"19,600"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":18204.84,"d":"18,205"},{"v":18204.84,"d":"18,205"},{"v":14106.93,"d":"14,107"},0,{"v":4097.91,"d":"4,098"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":298056.34,"d":"298,056"},{"v":298056.34,"d":"298,056"},{"v":227450.78,"d":"227,451"},{"v":70605.56,"d":"70,606"},0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","99","          ","    其他水利支出",{"v":334320,"d":"334,320"},0,0,0,0,{"v":334320,"d":"334,320"},{"v":34320,"d":"34,320"},{"v":271000,"d":"271,000"},0,0,0,{"v":29000,"d":"29,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":30153.36,"d":"30,153"},{"v":30153.36,"d":"30,153"},{"v":30153.36,"d":"30,153"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503005","  柳城县水资源和水土保持站",{"v":1219904.1,"d":"1,219,904"},{"v":1219904.1,"d":"1,219,904"},{"v":1003941.96,"d":"1,003,942"},{"v":192726.02,"d":"192,726"},{"v":23236.12,"d":"23,236"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":19840,"d":"19,840"},{"v":19840,"d":"19,840"},0,0,{"v":19840,"d":"19,840"},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":113968.16,"d":"113,968"},{"v":113968.16,"d":"113,968"},{"v":113968.16,"d":"113,968"},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":56984.08,"d":"56,984"},{"v":56984.08,"d":"56,984"},{"v":56984.08,"d":"56,984"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":55559.48,"d":"55,559"},{"v":55559.48,"d":"55,559"},{"v":55559.48,"d":"55,559"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":43906.23,"d":"43,906"},{"v":43906.23,"d":"43,906"},{"v":40570.11,"d":"40,570"},0,{"v":3336.12,"d":"3,336"},0,0,0,0,0,0,0,0,0,0,0]
["213","03","01","          ","    行政运行",{"v":844170.03,"d":"844,170"},{"v":844170.03,"d":"844,170"},{"v":651384.01,"d":"651,384"},{"v":192726.02,"d":"192,726"},60,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":85476.12,"d":"85,476"},{"v":85476.12,"d":"85,476"},{"v":85476.12,"d":"85,476"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503006","  柳城县防洪堤工程管理处",{"v":1259886.75,"d":"1,259,887"},{"v":1259886.75,"d":"1,259,887"},{"v":1080615.87,"d":"1,080,616"},{"v":167259.28,"d":"167,259"},{"v":12011.6,"d":"12,012"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11831.6,"d":"11,832"},{"v":11831.6,"d":"11,832"},0,0,{"v":11831.6,"d":"11,832"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":126074.24,"d":"126,074"},{"v":126074.24,"d":"126,074"},{"v":126074.24,"d":"126,074"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":63037.12,"d":"63,037"},{"v":63037.12,"d":"63,037"},{"v":63037.12,"d":"63,037"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":62109.19,"d":"62,109"},{"v":62109.19,"d":"62,109"},{"v":62109.19,"d":"62,109"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":902278.92,"d":"902,279"},{"v":902278.92,"d":"902,279"},{"v":734839.64,"d":"734,840"},{"v":167259.28,"d":"167,259"},180,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":94555.68,"d":"94,556"},{"v":94555.68,"d":"94,556"},{"v":94555.68,"d":"94,556"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503007","  柳城县农田水利站",{"v":2379490.3,"d":"2,379,490"},{"v":1739490.3,"d":"1,739,490"},{"v":1482011.74,"d":"1,482,012"},{"v":226518.56,"d":"226,519"},{"v":30960,"d":"30,960"},{"v":640000,"d":"640,000"},0,{"v":400000,"d":"400,000"},0,0,0,{"v":240000,"d":"240,000"},0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":30720,"d":"30,720"},{"v":30720,"d":"30,720"},0,0,{"v":30720,"d":"30,720"},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":172148.48,"d":"172,148"},{"v":172148.48,"d":"172,148"},{"v":172148.48,"d":"172,148"},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":86074.24,"d":"86,074"},{"v":86074.24,"d":"86,074"},{"v":86074.24,"d":"86,074"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":84930.38,"d":"84,930"},{"v":84930.38,"d":"84,930"},{"v":84930.38,"d":"84,930"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","17","          ","    水利技术推广",{"v":1236505.84,"d":"1,236,506"},{"v":1236505.84,"d":"1,236,506"},{"v":1009747.28,"d":"1,009,747"},{"v":226518.56,"d":"226,519"},240,0,0,0,0,0,0,0,0,0,0,0]
["213","03","35","          ","    农村人畜饮水",{"v":640000,"d":"640,000"},0,0,0,0,{"v":640000,"d":"640,000"},0,{"v":400000,"d":"400,000"},0,0,0,{"v":240000,"d":"240,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":129111.36,"d":"129,111"},{"v":129111.36,"d":"129,111"},{"v":129111.36,"d":"129,111"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  503008","  柳城县乡镇水利管理站",{"v":7660331.29,"d":"7,660,331"},{"v":7660331.29,"d":"7,660,331"},{"v":5837718.51,"d":"5,837,719"},{"v":842075.38,"d":"842,075"},{"v":980537.4,"d":"980,537"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":641777.4,"d":"641,777"},{"v":641777.4,"d":"641,777"},0,0,{"v":641777.4,"d":"641,777"},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":680603.04,"d":"680,603"},{"v":680603.04,"d":"680,603"},{"v":680603.04,"d":"680,603"},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":340301.52,"d":"340,302"},{"v":340301.52,"d":"340,302"},{"v":340301.52,"d":"340,302"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":335393.98,"d":"335,394"},{"v":335393.98,"d":"335,394"},{"v":335393.98,"d":"335,394"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["213","03","06","          ","    水利工程运行与维护",{"v":5151803.07,"d":"5,151,803"},{"v":5151803.07,"d":"5,151,803"},{"v":3970967.69,"d":"3,970,968"},{"v":842075.38,"d":"842,075"},{"v":338760,"d":"338,760"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":510452.28,"d":"510,452"},{"v":510452.28,"d":"510,452"},{"v":510452.28,"d":"510,452"},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":16373975.4,"d":"16,373,975"},{"v":14268058.8,"d":"14,268,059"},{"v":2105916.6,"d":"2,105,917"}]
["301",null,"工资福利支出",{"v":12916609.94,"d":"12,916,610"},{"v":12916609.94,"d":"12,916,610"},0]
["  301","01","  基本工资",{"v":4073006,"d":"4,073,006"},{"v":4073006,"d":"4,073,006"},0]
["  301","02","  津贴补贴",{"v":1368144,"d":"1,368,144"},{"v":1368144,"d":"1,368,144"},0]
["  301","03","  奖金",{"v":722099,"d":"722,099"},{"v":722099,"d":"722,099"},0]
["  301","07","  绩效工资",{"v":2373636,"d":"2,373,636"},{"v":2373636,"d":"2,373,636"},0]
["  301","08","  机关事业单位基本养老保险缴费",{"v":1499012.8,"d":"1,499,013"},{"v":1499012.8,"d":"1,499,013"},0]
["  301","09","  职业年金缴费",{"v":749506.4,"d":"749,506"},{"v":749506.4,"d":"749,506"},0]
["  301","10","  职工基本医疗保险缴费",{"v":730768.73,"d":"730,769"},{"v":730768.73,"d":"730,769"},0]
["  301","11","  公务员医疗补助缴费",{"v":189332.7,"d":"189,333"},{"v":189332.7,"d":"189,333"},0]
["  301","12","  其他社会保障缴费",{"v":86844.71,"d":"86,845"},{"v":86844.71,"d":"86,845"},0]
["  301","13","  住房公积金",{"v":1124259.6,"d":"1,124,260"},{"v":1124259.6,"d":"1,124,260"},0]
["302",null,"商品和服务支出",{"v":2105916.6,"d":"2,105,917"},0,{"v":2105916.6,"d":"2,105,917"}]
["  302","01","  办公费",{"v":119000,"d":"119,000"},0,{"v":119000,"d":"119,000"}]
["  302","02","  印刷费",{"v":11900,"d":"11,900"},0,{"v":11900,"d":"11,900"}]
["  302","05","  水费",{"v":11900,"d":"11,900"},0,{"v":11900,"d":"11,900"}]
["  302","06","  电费",{"v":23800,"d":"23,800"},0,{"v":23800,"d":"23,800"}]
["  302","07","  邮电费",{"v":72640,"d":"72,640"},0,{"v":72640,"d":"72,640"}]
["  302","09","  物业管理费",{"v":17850,"d":"17,850"},0,{"v":17850,"d":"17,850"}]
["  302","11","  差旅费",{"v":476000,"d":"476,000"},0,{"v":476000,"d":"476,000"}]
["  302","13","  维修（护）费",{"v":11900,"d":"11,900"},0,{"v":11900,"d":"11,900"}]
["  302","15","  会议费",{"v":11900,"d":"11,900"},0,{"v":11900,"d":"11,900"}]
["  302","16","  培训费",{"v":23800,"d":"23,800"},0,{"v":23800,"d":"23,800"}]
["  302","17","  公务接待费",{"v":41650,"d":"41,650"},0,{"v":41650,"d":"41,650"}]
["  302","28","  工会经费",{"v":187376.6,"d":"187,377"},0,{"v":187376.6,"d":"187,377"}]
["  302","29","  福利费",{"v":59500,"d":"59,500"},0,{"v":59500,"d":"59,500"}]
["  302","31","  公务用车运行维护费",{"v":135000,"d":"135,000"},0,{"v":135000,"d":"135,000"}]
["  302","39","  其他交通费用",{"v":301200,"d":"301,200"},0,{"v":301200,"d":"301,200"}]
["  302","99","  其他商品和服务支出",{"v":600500,"d":"600,500"},0,{"v":600500,"d":"600,500"}]
["303",null,"对个人和家庭的补助",{"v":1351448.86,"d":"1,351,449"},{"v":1351448.86,"d":"1,351,449"},0]
["  303","01","  离休费",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0]
["  303","02","  退休费",{"v":726846.24,"d":"726,846"},{"v":726846.24,"d":"726,846"},0]
["  303","05","  生活补助",{"v":350400,"d":"350,400"},{"v":350400,"d":"350,400"},0]
["  303","07","  医疗费补助",{"v":83582.62,"d":"83,583"},{"v":83582.62,"d":"83,583"},0]
["  303","99","  其他对个人和家庭的补助",{"v":180620,"d":"180,620"},{"v":180620,"d":"180,620"},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":176650,"d":"176,650"},{"v":176650,"d":"176,650"}]
["一、因公出国(境)费",0,0]
["二、公务接待费",{"v":41650,"d":"41,650"},{"v":41650,"d":"41,650"}]
["三、公务用车费",{"v":135000,"d":"135,000"},{"v":135000,"d":"135,000"}]
["    1.公务用车运行费",{"v":135000,"d":"135,000"},{"v":135000,"d":"135,000"}]
["    2.公务用车购置费",0,0]

{"sheet":"11、政府采购","index":12,"n_rows":12,"n_cols":9,"rows_kept":12,"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]
[null,null,"合计",{"v":29000,"d":"29,000"},{"v":29000,"d":"29,000"},0,null,null,0]
["503","柳城县水利局",null,{"v":29000,"d":"29,000"},{"v":29000,"d":"29,000"},0,null,null,0]
["  503003","  柳城县水政监察大队",null,{"v":29000,"d":"29,000"},{"v":29000,"d":"29,000"},0,null,null,0]
["          ","          ","台式计算机",{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,"      ","      ",0]
["          ","          ","其他打印设备",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},0,"      ","      ",0]
["          ","          ","其他航空器及其配套设备",{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},0,"      ","      ",0]