{"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":8431275.29,"d":"8,431,275"},"    一、一般公共服务支出",0,"一、基本支出",{"v":5076935.29,"d":"5,076,935"}]
["   1、上级补助",null,"    二、外交支出",0,"    1.工资福利支出",{"v":4027917.83,"d":"4,027,918"}]
["   2、本级",{"v":8431275.29,"d":"8,431,275"},"    三、国防支出",0,"    2.商品和服务支出",{"v":675623.62,"d":"675,624"}]
["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":373393.84,"d":"373,394"}]
["   1、上级补助",null,"    五、教育支出",0,"二、项目支出",{"v":3354340,"d":"3,354,340"}]
["   2、本级",0,"    六、科学技术支出",0,"    1.工资福利支出",{"v":46200,"d":"46,200"}]
["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":1638140,"d":"1,638,140"}]
["   1、上级补助",null,"    八、社会保障和就业支出",{"v":987725.84,"d":"987,726"},"    3.对个人和家庭的补助",{"v":1670000,"d":"1,670,000"}]
["   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":346485.76,"d":"346,486"},"    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",0]
["六、事业单位经营收入",0,"    十二、城乡社区支出",{"v":5079281.97,"d":"5,079,282"},"    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",0,"    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":2017781.72,"d":"2,017,782"}]
[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":8431275.29,"d":"8,431,275"},"本  年  支  出  合  计",{"v":8431275.290000001,"d":"8,431,275"},"本  年  支  出  合  计",{"v":8431275.29,"d":"8,431,275"}]
["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":8431275.29,"d":"8,431,275"},"支　　　出　　　总　　　计",{"v":8431275.29,"d":"8,431,275"},"支　　　出　　　总　　　计",{"v":8431275.29,"d":"8,431,275"}]

{"sheet":"2、部门收入总表","index":3,"n_rows":52,"n_cols":21,"rows_kept":52,"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":8431275.29,"d":"8,431,275"},{"v":8431275.29,"d":"8,431,275"},null,{"v":8431275.29,"d":"8,431,275"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"405","柳城县住房和城乡建设局机关",{"v":8431275.29,"d":"8,431,275"},{"v":8431275.29,"d":"8,431,275"},null,{"v":8431275.29,"d":"8,431,275"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"  405001","  柳城县住房和城乡建设局机关",{"v":4962293.48,"d":"4,962,293"},{"v":4962293.48,"d":"4,962,293"},null,{"v":4962293.48,"d":"4,962,293"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":163791.2,"d":"163,791"},{"v":163791.2,"d":"163,791"},"      ",{"v":163791.2,"d":"163,791"},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":146707.68,"d":"146,708"},{"v":146707.68,"d":"146,708"},"      ",{"v":146707.68,"d":"146,708"},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":73353.84,"d":"73,354"},{"v":73353.84,"d":"73,354"},"      ",{"v":73353.84,"d":"73,354"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":71519.99,"d":"71,520"},{"v":71519.99,"d":"71,520"},"      ",{"v":71519.99,"d":"71,520"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":107023.78,"d":"107,024"},{"v":107023.78,"d":"107,024"},"      ",{"v":107023.78,"d":"107,024"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":1053666.23,"d":"1,053,666"},{"v":1053666.23,"d":"1,053,666"},"      ",{"v":1053666.23,"d":"1,053,666"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","02","          ","    一般行政管理事务",{"v":1566200,"d":"1,566,200"},{"v":1566200,"d":"1,566,200"},"      ",{"v":1566200,"d":"1,566,200"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","01","05","          ","    农村危房改造",{"v":1670000,"d":"1,670,000"},{"v":1670000,"d":"1,670,000"},"      ",{"v":1670000,"d":"1,670,000"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":110030.76,"d":"110,031"},{"v":110030.76,"d":"110,031"},"      ",{"v":110030.76,"d":"110,031"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  405002","  柳城县建设工程质量安全监督站",{"v":325172.75,"d":"325,173"},{"v":325172.75,"d":"325,173"},null,{"v":325172.75,"d":"325,173"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":11559.2,"d":"11,559"},{"v":11559.2,"d":"11,559"},"      ",{"v":11559.2,"d":"11,559"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":24586.56,"d":"24,587"},{"v":24586.56,"d":"24,587"},"      ",{"v":24586.56,"d":"24,587"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":12293.28,"d":"12,293"},{"v":12293.28,"d":"12,293"},"      ",{"v":12293.28,"d":"12,293"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":11985.95,"d":"11,986"},{"v":11985.95,"d":"11,986"},"      ",{"v":11985.95,"d":"11,986"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":11531.86,"d":"11,532"},{"v":11531.86,"d":"11,532"},"      ",{"v":11531.86,"d":"11,532"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","06","          ","    工程建设管理",{"v":234775.98,"d":"234,776"},{"v":234775.98,"d":"234,776"},"      ",{"v":234775.98,"d":"234,776"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":18439.92,"d":"18,440"},{"v":18439.92,"d":"18,440"},"      ",{"v":18439.92,"d":"18,440"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  405003","  柳城县住房制度改革委员会办公室",{"v":605581.17,"d":"605,581"},{"v":605581.17,"d":"605,581"},null,{"v":605581.17,"d":"605,581"},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":61964.16,"d":"61,964"},{"v":61964.16,"d":"61,964"},"      ",{"v":61964.16,"d":"61,964"},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":30982.08,"d":"30,982"},{"v":30982.08,"d":"30,982"},"      ",{"v":30982.08,"d":"30,982"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":30567.53,"d":"30,568"},{"v":30567.53,"d":"30,568"},"      ",{"v":30567.53,"d":"30,568"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","09","          ","    住宅建设与房地产市场监管",{"v":435594.28,"d":"435,594"},{"v":435594.28,"d":"435,594"},"      ",{"v":435594.28,"d":"435,594"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":46473.12,"d":"46,473"},{"v":46473.12,"d":"46,473"},"      ",{"v":46473.12,"d":"46,473"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  405004","  柳城县市政基础设施管理站",{"v":910251.23,"d":"910,251"},{"v":910251.23,"d":"910,251"},null,{"v":910251.23,"d":"910,251"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":89603.84,"d":"89,604"},{"v":89603.84,"d":"89,604"},"      ",{"v":89603.84,"d":"89,604"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":44801.92,"d":"44,802"},{"v":44801.92,"d":"44,802"},"      ",{"v":44801.92,"d":"44,802"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":44257.87,"d":"44,258"},{"v":44257.87,"d":"44,258"},"      ",{"v":44257.87,"d":"44,258"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","07","          ","    市政公用行业市场监管",{"v":664384.72,"d":"664,385"},{"v":664384.72,"d":"664,385"},"      ",{"v":664384.72,"d":"664,385"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":67202.88,"d":"67,203"},{"v":67202.88,"d":"67,203"},"      ",{"v":67202.88,"d":"67,203"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  405006","  柳城县房地产管理所",{"v":1287262.16,"d":"1,287,262"},{"v":1287262.16,"d":"1,287,262"},null,{"v":1287262.16,"d":"1,287,262"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":105542,"d":"105,542"},{"v":105542,"d":"105,542"},"      ",{"v":105542,"d":"105,542"},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":110899.2,"d":"110,899"},{"v":110899.2,"d":"110,899"},"      ",{"v":110899.2,"d":"110,899"},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":55449.6,"d":"55,450"},{"v":55449.6,"d":"55,450"},"      ",{"v":55449.6,"d":"55,450"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54783.36,"d":"54,783"},{"v":54783.36,"d":"54,783"},"      ",{"v":54783.36,"d":"54,783"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":877413.6,"d":"877,414"},{"v":877413.6,"d":"877,414"},"      ",{"v":877413.6,"d":"877,414"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":83174.4,"d":"83,174"},{"v":83174.4,"d":"83,174"},"      ",{"v":83174.4,"d":"83,174"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  405007","  柳城县墙体材料改革管理中心",{"v":340714.5,"d":"340,715"},{"v":340714.5,"d":"340,715"},null,{"v":340714.5,"d":"340,715"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11270,"d":"11,270"},{"v":11270,"d":"11,270"},"      ",{"v":11270,"d":"11,270"},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":29947.52,"d":"29,948"},{"v":29947.52,"d":"29,948"},"      ",{"v":29947.52,"d":"29,948"},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":14973.76,"d":"14,974"},{"v":14973.76,"d":"14,974"},"      ",{"v":14973.76,"d":"14,974"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":14815.42,"d":"14,815"},{"v":14815.42,"d":"14,815"},"      ",{"v":14815.42,"d":"14,815"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":247247.16,"d":"247,247"},{"v":247247.16,"d":"247,247"},"      ",{"v":247247.16,"d":"247,247"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":22460.64,"d":"22,461"},{"v":22460.64,"d":"22,461"},"      ",{"v":22460.64,"d":"22,461"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]

{"sheet":"3、部门支出总表","index":4,"n_rows":52,"n_cols":21,"rows_kept":52,"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]
[{"$nulls":4},"合计",{"v":8431275.29,"d":"8,431,275"},{"v":5076935.29,"d":"5,076,935"},{"v":4027917.83,"d":"4,027,918"},{"v":675623.62,"d":"675,624"},{"v":373393.84,"d":"373,394"},{"v":3354340,"d":"3,354,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[{"$nulls":3},"405","柳城县住房和城乡建设局机关",{"v":8431275.29,"d":"8,431,275"},{"v":5076935.29,"d":"5,076,935"},{"v":4027917.83,"d":"4,027,918"},{"v":675623.62,"d":"675,624"},{"v":373393.84,"d":"373,394"},{"v":3354340,"d":"3,354,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[{"$nulls":3},"  405001","  柳城县住房和城乡建设局机关",{"v":4962293.48,"d":"4,962,293"},{"v":1726093.48,"d":"1,726,093"},{"v":1260900.94,"d":"1,260,901"},{"v":223478.46,"d":"223,478"},{"v":241714.08,"d":"241,714"},{"v":3236200,"d":"3,236,200"},{"v":46200,"d":"46,200"},{"v":1520000,"d":"1,520,000"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":163791.2,"d":"163,791"},{"v":163791.2,"d":"163,791"},0,0,{"v":163791.2,"d":"163,791"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":146707.68,"d":"146,708"},{"v":146707.68,"d":"146,708"},{"v":146707.68,"d":"146,708"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":73353.84,"d":"73,354"},{"v":73353.84,"d":"73,354"},{"v":73353.84,"d":"73,354"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":71519.99,"d":"71,520"},{"v":71519.99,"d":"71,520"},{"v":71519.99,"d":"71,520"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":107023.78,"d":"107,024"},{"v":107023.78,"d":"107,024"},{"v":53760.9,"d":"53,761"},0,{"v":53262.88,"d":"53,263"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":1053666.23,"d":"1,053,666"},{"v":1053666.23,"d":"1,053,666"},{"v":805527.77,"d":"805,528"},{"v":223478.46,"d":"223,478"},{"v":24660,"d":"24,660"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","02","          ","    一般行政管理事务",{"v":1566200,"d":"1,566,200"},0,0,0,0,{"v":1566200,"d":"1,566,200"},{"v":46200,"d":"46,200"},{"v":1520000,"d":"1,520,000"},0,0,0,0,0,0,0,0]
["221","01","05","          ","    农村危房改造",{"v":1670000,"d":"1,670,000"},0,0,0,0,{"v":1670000,"d":"1,670,000"},0,0,{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":110030.76,"d":"110,031"},{"v":110030.76,"d":"110,031"},{"v":110030.76,"d":"110,031"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405002","  柳城县建设工程质量安全监督站",{"v":325172.75,"d":"325,173"},{"v":277032.75,"d":"277,033"},{"v":216571.67,"d":"216,572"},{"v":45593.32,"d":"45,593"},{"v":14867.76,"d":"14,868"},{"v":48140,"d":"48,140"},0,{"v":48140,"d":"48,140"},0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":11559.2,"d":"11,559"},{"v":11559.2,"d":"11,559"},0,0,{"v":11559.2,"d":"11,559"},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":24586.56,"d":"24,587"},{"v":24586.56,"d":"24,587"},{"v":24586.56,"d":"24,587"},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":12293.28,"d":"12,293"},{"v":12293.28,"d":"12,293"},{"v":12293.28,"d":"12,293"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":11985.95,"d":"11,986"},{"v":11985.95,"d":"11,986"},{"v":11985.95,"d":"11,986"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":11531.86,"d":"11,532"},{"v":11531.86,"d":"11,532"},{"v":8223.3,"d":"8,223"},0,{"v":3308.56,"d":"3,309"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","06","          ","    工程建设管理",{"v":234775.98,"d":"234,776"},{"v":186635.98,"d":"186,636"},{"v":141042.66,"d":"141,043"},{"v":45593.32,"d":"45,593"},0,{"v":48140,"d":"48,140"},0,{"v":48140,"d":"48,140"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":18439.92,"d":"18,440"},{"v":18439.92,"d":"18,440"},{"v":18439.92,"d":"18,440"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405003","  柳城县住房制度改革委员会办公室",{"v":605581.17,"d":"605,581"},{"v":605581.17,"d":"605,581"},{"v":535335.65,"d":"535,336"},{"v":70245.52,"d":"70,246"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":61964.16,"d":"61,964"},{"v":61964.16,"d":"61,964"},{"v":61964.16,"d":"61,964"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":30982.08,"d":"30,982"},{"v":30982.08,"d":"30,982"},{"v":30982.08,"d":"30,982"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":30567.53,"d":"30,568"},{"v":30567.53,"d":"30,568"},{"v":30567.53,"d":"30,568"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","09","          ","    住宅建设与房地产市场监管",{"v":435594.28,"d":"435,594"},{"v":435594.28,"d":"435,594"},{"v":365348.76,"d":"365,349"},{"v":70245.52,"d":"70,246"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":46473.12,"d":"46,473"},{"v":46473.12,"d":"46,473"},{"v":46473.12,"d":"46,473"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405004","  柳城县市政基础设施管理站",{"v":910251.23,"d":"910,251"},{"v":910251.23,"d":"910,251"},{"v":769050.75,"d":"769,051"},{"v":141200.48,"d":"141,200"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":89603.84,"d":"89,604"},{"v":89603.84,"d":"89,604"},{"v":89603.84,"d":"89,604"},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":44801.92,"d":"44,802"},{"v":44801.92,"d":"44,802"},{"v":44801.92,"d":"44,802"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":44257.87,"d":"44,258"},{"v":44257.87,"d":"44,258"},{"v":44257.87,"d":"44,258"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","07","          ","    市政公用行业市场监管",{"v":664384.72,"d":"664,385"},{"v":664384.72,"d":"664,385"},{"v":523184.24,"d":"523,184"},{"v":141200.48,"d":"141,200"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":67202.88,"d":"67,203"},{"v":67202.88,"d":"67,203"},{"v":67202.88,"d":"67,203"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405006","  柳城县房地产管理所",{"v":1287262.16,"d":"1,287,262"},{"v":1217262.16,"d":"1,217,262"},{"v":972857.76,"d":"972,858"},{"v":138862.4,"d":"138,862"},{"v":105542,"d":"105,542"},{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":105542,"d":"105,542"},{"v":105542,"d":"105,542"},0,0,{"v":105542,"d":"105,542"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":110899.2,"d":"110,899"},{"v":110899.2,"d":"110,899"},{"v":110899.2,"d":"110,899"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":55449.6,"d":"55,450"},{"v":55449.6,"d":"55,450"},{"v":55449.6,"d":"55,450"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54783.36,"d":"54,783"},{"v":54783.36,"d":"54,783"},{"v":54783.36,"d":"54,783"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":877413.6,"d":"877,414"},{"v":807413.6,"d":"807,414"},{"v":668551.2,"d":"668,551"},{"v":138862.4,"d":"138,862"},0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":83174.4,"d":"83,174"},{"v":83174.4,"d":"83,174"},{"v":83174.4,"d":"83,174"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405007","  柳城县墙体材料改革管理中心",{"v":340714.5,"d":"340,715"},{"v":340714.5,"d":"340,715"},{"v":273201.06,"d":"273,201"},{"v":56243.44,"d":"56,243"},{"v":11270,"d":"11,270"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11270,"d":"11,270"},{"v":11270,"d":"11,270"},0,0,{"v":11270,"d":"11,270"},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":29947.52,"d":"29,948"},{"v":29947.52,"d":"29,948"},{"v":29947.52,"d":"29,948"},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":14973.76,"d":"14,974"},{"v":14973.76,"d":"14,974"},{"v":14973.76,"d":"14,974"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":14815.42,"d":"14,815"},{"v":14815.42,"d":"14,815"},{"v":14815.42,"d":"14,815"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":247247.16,"d":"247,247"},{"v":247247.16,"d":"247,247"},{"v":191003.72,"d":"191,004"},{"v":56243.44,"d":"56,243"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":22460.64,"d":"22,461"},{"v":22460.64,"d":"22,461"},{"v":22460.64,"d":"22,461"},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":8431275.290000001,"d":"8,431,275"},"一、本年支出",{"v":8431275.290000001,"d":"8,431,275"},{"v":8431275.290000001,"d":"8,431,275"},0,0,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（一）一般公共预算拨款",{"v":8431275.29,"d":"8,431,275"},"     (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":987725.84,"d":"987,726"},{"v":987725.84,"d":"987,726"},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":346485.76,"d":"346,486"},{"v":346485.76,"d":"346,486"},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",{"v":5079281.97,"d":"5,079,282"},{"v":5079281.97,"d":"5,079,282"},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",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":2017781.72,"d":"2,017,782"},{"v":2017781.72,"d":"2,017,782"},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":8431275.290000001,"d":"8,431,275"},"支出合计",{"v":8431275.290000001,"d":"8,431,275"},{"v":8431275.290000001,"d":"8,431,275"},0,0]

{"sheet":"5、一般公共预算支出表","index":6,"n_rows":76,"n_cols":21,"rows_kept":76,"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]
[{"$nulls":4},"合计",{"v":8431275.29,"d":"8,431,275"},{"v":5076935.29,"d":"5,076,935"},{"v":4027917.83,"d":"4,027,918"},{"v":675623.62,"d":"675,624"},{"v":373393.84,"d":"373,394"},{"v":3354340,"d":"3,354,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":987725.84,"d":"987,726"},{"v":987725.84,"d":"987,726"},{"v":695563.44,"d":"695,563"},0,{"v":292162.4,"d":"292,162"},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":987725.84,"d":"987,726"},{"v":987725.84,"d":"987,726"},{"v":695563.44,"d":"695,563"},0,{"v":292162.4,"d":"292,162"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位离退休",{"v":175350.4,"d":"175,350"},{"v":175350.4,"d":"175,350"},0,0,{"v":175350.4,"d":"175,350"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位离退休",{"v":116812,"d":"116,812"},{"v":116812,"d":"116,812"},0,0,{"v":116812,"d":"116,812"},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":463708.96,"d":"463,709"},{"v":463708.96,"d":"463,709"},{"v":463708.96,"d":"463,709"},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":231854.48,"d":"231,854"},{"v":231854.48,"d":"231,854"},{"v":231854.48,"d":"231,854"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"卫生健康支出",{"v":346485.76,"d":"346,486"},{"v":346485.76,"d":"346,486"},{"v":289914.32,"d":"289,914"},0,{"v":56571.44,"d":"56,571"},0,0,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",{"v":346485.76,"d":"346,486"},{"v":346485.76,"d":"346,486"},{"v":289914.32,"d":"289,914"},0,{"v":56571.44,"d":"56,571"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":83505.94,"d":"83,506"},{"v":83505.94,"d":"83,506"},{"v":83505.94,"d":"83,506"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":144424.18,"d":"144,424"},{"v":144424.18,"d":"144,424"},{"v":144424.18,"d":"144,424"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"    公务员医疗补助",{"v":118555.64,"d":"118,556"},{"v":118555.64,"d":"118,556"},{"v":61984.2,"d":"61,984"},0,{"v":56571.44,"d":"56,571"},0,0,0,0,0,0,0,0,0,0,0]
["212",{"$nulls":3},"城乡社区支出",{"v":5079281.97,"d":"5,079,282"},{"v":3394941.97,"d":"3,394,942"},{"v":2694658.35,"d":"2,694,658"},{"v":675623.62,"d":"675,624"},{"v":24660,"d":"24,660"},{"v":1684340,"d":"1,684,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},0,0,0,0,0,0,0,0]
[null,"01",null,null,"  城乡社区管理事务",{"v":5079281.97,"d":"5,079,282"},{"v":3394941.97,"d":"3,394,942"},{"v":2694658.35,"d":"2,694,658"},{"v":675623.62,"d":"675,624"},{"v":24660,"d":"24,660"},{"v":1684340,"d":"1,684,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政运行",{"v":1053666.23,"d":"1,053,666"},{"v":1053666.23,"d":"1,053,666"},{"v":805527.77,"d":"805,528"},{"v":223478.46,"d":"223,478"},{"v":24660,"d":"24,660"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    一般行政管理事务",{"v":1566200,"d":"1,566,200"},0,0,0,0,{"v":1566200,"d":"1,566,200"},{"v":46200,"d":"46,200"},{"v":1520000,"d":"1,520,000"},0,0,0,0,0,0,0,0]
[null,null,"06",null,"    工程建设管理",{"v":234775.98,"d":"234,776"},{"v":186635.98,"d":"186,636"},{"v":141042.66,"d":"141,043"},{"v":45593.32,"d":"45,593"},0,{"v":48140,"d":"48,140"},0,{"v":48140,"d":"48,140"},0,0,0,0,0,0,0,0]
[null,null,"07",null,"    市政公用行业市场监管",{"v":664384.72,"d":"664,385"},{"v":664384.72,"d":"664,385"},{"v":523184.24,"d":"523,184"},{"v":141200.48,"d":"141,200"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09",null,"    住宅建设与房地产市场监管",{"v":435594.28,"d":"435,594"},{"v":435594.28,"d":"435,594"},{"v":365348.76,"d":"365,349"},{"v":70245.52,"d":"70,246"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"99",null,"    其他城乡社区管理事务支出",{"v":1124660.76,"d":"1,124,661"},{"v":1054660.76,"d":"1,054,661"},{"v":859554.92,"d":"859,555"},{"v":195105.84,"d":"195,106"},0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":2017781.72,"d":"2,017,782"},{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},0,0,{"v":1670000,"d":"1,670,000"},0,0,{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[null,"01",null,null,"  保障性安居工程支出",{"v":1670000,"d":"1,670,000"},0,0,0,0,{"v":1670000,"d":"1,670,000"},0,0,{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[null,null,"05",null,"    农村危房改造",{"v":1670000,"d":"1,670,000"},0,0,0,0,{"v":1670000,"d":"1,670,000"},0,0,{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"405","柳城县住房和城乡建设局机关",{"v":8431275.29,"d":"8,431,275"},{"v":5076935.29,"d":"5,076,935"},{"v":4027917.83,"d":"4,027,918"},{"v":675623.62,"d":"675,624"},{"v":373393.84,"d":"373,394"},{"v":3354340,"d":"3,354,340"},{"v":46200,"d":"46,200"},{"v":1638140,"d":"1,638,140"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
[{"$nulls":3},"  405001","  柳城县住房和城乡建设局机关",{"v":4962293.48,"d":"4,962,293"},{"v":1726093.48,"d":"1,726,093"},{"v":1260900.94,"d":"1,260,901"},{"v":223478.46,"d":"223,478"},{"v":241714.08,"d":"241,714"},{"v":3236200,"d":"3,236,200"},{"v":46200,"d":"46,200"},{"v":1520000,"d":"1,520,000"},{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":163791.2,"d":"163,791"},{"v":163791.2,"d":"163,791"},0,0,{"v":163791.2,"d":"163,791"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":146707.68,"d":"146,708"},{"v":146707.68,"d":"146,708"},{"v":146707.68,"d":"146,708"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":73353.84,"d":"73,354"},{"v":73353.84,"d":"73,354"},{"v":73353.84,"d":"73,354"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":71519.99,"d":"71,520"},{"v":71519.99,"d":"71,520"},{"v":71519.99,"d":"71,520"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":107023.78,"d":"107,024"},{"v":107023.78,"d":"107,024"},{"v":53760.9,"d":"53,761"},0,{"v":53262.88,"d":"53,263"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":1053666.23,"d":"1,053,666"},{"v":1053666.23,"d":"1,053,666"},{"v":805527.77,"d":"805,528"},{"v":223478.46,"d":"223,478"},{"v":24660,"d":"24,660"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","02","          ","    一般行政管理事务",{"v":1566200,"d":"1,566,200"},0,0,0,0,{"v":1566200,"d":"1,566,200"},{"v":46200,"d":"46,200"},{"v":1520000,"d":"1,520,000"},0,0,0,0,0,0,0,0]
["221","01","05","          ","    农村危房改造",{"v":1670000,"d":"1,670,000"},0,0,0,0,{"v":1670000,"d":"1,670,000"},0,0,{"v":1670000,"d":"1,670,000"},0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":110030.76,"d":"110,031"},{"v":110030.76,"d":"110,031"},{"v":110030.76,"d":"110,031"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405002","  柳城县建设工程质量安全监督站",{"v":325172.75,"d":"325,173"},{"v":277032.75,"d":"277,033"},{"v":216571.67,"d":"216,572"},{"v":45593.32,"d":"45,593"},{"v":14867.76,"d":"14,868"},{"v":48140,"d":"48,140"},0,{"v":48140,"d":"48,140"},0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":11559.2,"d":"11,559"},{"v":11559.2,"d":"11,559"},0,0,{"v":11559.2,"d":"11,559"},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":24586.56,"d":"24,587"},{"v":24586.56,"d":"24,587"},{"v":24586.56,"d":"24,587"},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":12293.28,"d":"12,293"},{"v":12293.28,"d":"12,293"},{"v":12293.28,"d":"12,293"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":11985.95,"d":"11,986"},{"v":11985.95,"d":"11,986"},{"v":11985.95,"d":"11,986"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":11531.86,"d":"11,532"},{"v":11531.86,"d":"11,532"},{"v":8223.3,"d":"8,223"},0,{"v":3308.56,"d":"3,309"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","06","          ","    工程建设管理",{"v":234775.98,"d":"234,776"},{"v":186635.98,"d":"186,636"},{"v":141042.66,"d":"141,043"},{"v":45593.32,"d":"45,593"},0,{"v":48140,"d":"48,140"},0,{"v":48140,"d":"48,140"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":18439.92,"d":"18,440"},{"v":18439.92,"d":"18,440"},{"v":18439.92,"d":"18,440"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405003","  柳城县住房制度改革委员会办公室",{"v":605581.17,"d":"605,581"},{"v":605581.17,"d":"605,581"},{"v":535335.65,"d":"535,336"},{"v":70245.52,"d":"70,246"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":61964.16,"d":"61,964"},{"v":61964.16,"d":"61,964"},{"v":61964.16,"d":"61,964"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":30982.08,"d":"30,982"},{"v":30982.08,"d":"30,982"},{"v":30982.08,"d":"30,982"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":30567.53,"d":"30,568"},{"v":30567.53,"d":"30,568"},{"v":30567.53,"d":"30,568"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","09","          ","    住宅建设与房地产市场监管",{"v":435594.28,"d":"435,594"},{"v":435594.28,"d":"435,594"},{"v":365348.76,"d":"365,349"},{"v":70245.52,"d":"70,246"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":46473.12,"d":"46,473"},{"v":46473.12,"d":"46,473"},{"v":46473.12,"d":"46,473"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405004","  柳城县市政基础设施管理站",{"v":910251.23,"d":"910,251"},{"v":910251.23,"d":"910,251"},{"v":769050.75,"d":"769,051"},{"v":141200.48,"d":"141,200"},0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":89603.84,"d":"89,604"},{"v":89603.84,"d":"89,604"},{"v":89603.84,"d":"89,604"},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":44801.92,"d":"44,802"},{"v":44801.92,"d":"44,802"},{"v":44801.92,"d":"44,802"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":44257.87,"d":"44,258"},{"v":44257.87,"d":"44,258"},{"v":44257.87,"d":"44,258"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","07","          ","    市政公用行业市场监管",{"v":664384.72,"d":"664,385"},{"v":664384.72,"d":"664,385"},{"v":523184.24,"d":"523,184"},{"v":141200.48,"d":"141,200"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":67202.88,"d":"67,203"},{"v":67202.88,"d":"67,203"},{"v":67202.88,"d":"67,203"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405006","  柳城县房地产管理所",{"v":1287262.16,"d":"1,287,262"},{"v":1217262.16,"d":"1,217,262"},{"v":972857.76,"d":"972,858"},{"v":138862.4,"d":"138,862"},{"v":105542,"d":"105,542"},{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":105542,"d":"105,542"},{"v":105542,"d":"105,542"},0,0,{"v":105542,"d":"105,542"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":110899.2,"d":"110,899"},{"v":110899.2,"d":"110,899"},{"v":110899.2,"d":"110,899"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":55449.6,"d":"55,450"},{"v":55449.6,"d":"55,450"},{"v":55449.6,"d":"55,450"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":54783.36,"d":"54,783"},{"v":54783.36,"d":"54,783"},{"v":54783.36,"d":"54,783"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":877413.6,"d":"877,414"},{"v":807413.6,"d":"807,414"},{"v":668551.2,"d":"668,551"},{"v":138862.4,"d":"138,862"},0,{"v":70000,"d":"70,000"},0,{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":83174.4,"d":"83,174"},{"v":83174.4,"d":"83,174"},{"v":83174.4,"d":"83,174"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  405007","  柳城县墙体材料改革管理中心",{"v":340714.5,"d":"340,715"},{"v":340714.5,"d":"340,715"},{"v":273201.06,"d":"273,201"},{"v":56243.44,"d":"56,243"},{"v":11270,"d":"11,270"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":11270,"d":"11,270"},{"v":11270,"d":"11,270"},0,0,{"v":11270,"d":"11,270"},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":29947.52,"d":"29,948"},{"v":29947.52,"d":"29,948"},{"v":29947.52,"d":"29,948"},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":14973.76,"d":"14,974"},{"v":14973.76,"d":"14,974"},{"v":14973.76,"d":"14,974"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":14815.42,"d":"14,815"},{"v":14815.42,"d":"14,815"},{"v":14815.42,"d":"14,815"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","01","99","          ","    其他城乡社区管理事务支出",{"v":247247.16,"d":"247,247"},{"v":247247.16,"d":"247,247"},{"v":191003.72,"d":"191,004"},{"v":56243.44,"d":"56,243"},0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":22460.64,"d":"22,461"},{"v":22460.64,"d":"22,461"},{"v":22460.64,"d":"22,461"},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":41,"n_cols":6,"rows_kept":41,"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":5076935.29,"d":"5,076,935"},{"v":4401311.67,"d":"4,401,312"},{"v":675623.62,"d":"675,624"}]
["301",null,"工资福利支出",{"v":4027917.83,"d":"4,027,918"},{"v":4027917.83,"d":"4,027,918"},0]
["  301","01","  基本工资",{"v":1264956,"d":"1,264,956"},{"v":1264956,"d":"1,264,956"},0]
["  301","02","  津贴补贴",{"v":392268,"d":"392,268"},{"v":392268,"d":"392,268"},0]
["  301","03","  奖金",{"v":233819,"d":"233,819"},{"v":233819,"d":"233,819"},0]
["  301","07","  绩效工资",{"v":782244,"d":"782,244"},{"v":782244,"d":"782,244"},0]
["  301","08","  机关事业单位基本养老保险缴费",{"v":463708.96,"d":"463,709"},{"v":463708.96,"d":"463,709"},0]
["  301","09","  职业年金缴费",{"v":231854.48,"d":"231,854"},{"v":231854.48,"d":"231,854"},0]
["  301","10","  职工基本医疗保险缴费",{"v":226058.12,"d":"226,058"},{"v":226058.12,"d":"226,058"},0]
["  301","11","  公务员医疗补助缴费",{"v":61984.2,"d":"61,984"},{"v":61984.2,"d":"61,984"},0]
["  301","12","  其他社会保障缴费",{"v":23243.35,"d":"23,243"},{"v":23243.35,"d":"23,243"},0]
["  301","13","  住房公积金",{"v":347781.72,"d":"347,782"},{"v":347781.72,"d":"347,782"},0]
["302",null,"商品和服务支出",{"v":675623.62,"d":"675,624"},0,{"v":675623.62,"d":"675,624"}]
["  302","01","  办公费",{"v":37000,"d":"37,000"},0,{"v":37000,"d":"37,000"}]
["  302","02","  印刷费",{"v":3700,"d":"3,700"},0,{"v":3700,"d":"3,700"}]
["  302","05","  水费",{"v":3700,"d":"3,700"},0,{"v":3700,"d":"3,700"}]
["  302","06","  电费",{"v":7400,"d":"7,400"},0,{"v":7400,"d":"7,400"}]
["  302","07","  邮电费",{"v":22760,"d":"22,760"},0,{"v":22760,"d":"22,760"}]
["  302","09","  物业管理费",{"v":5550,"d":"5,550"},0,{"v":5550,"d":"5,550"}]
["  302","11","  差旅费",{"v":148000,"d":"148,000"},0,{"v":148000,"d":"148,000"}]
["  302","13","  维修（护）费",{"v":3700,"d":"3,700"},0,{"v":3700,"d":"3,700"}]
["  302","15","  会议费",{"v":3700,"d":"3,700"},0,{"v":3700,"d":"3,700"}]
["  302","16","  培训费",{"v":7400,"d":"7,400"},0,{"v":7400,"d":"7,400"}]
["  302","17","  公务接待费",{"v":12950,"d":"12,950"},0,{"v":12950,"d":"12,950"}]
["  302","28","  工会经费",{"v":57963.62,"d":"57,964"},0,{"v":57963.62,"d":"57,964"}]
["  302","29","  福利费",{"v":18500,"d":"18,500"},0,{"v":18500,"d":"18,500"}]
["  302","31","  公务用车运行维护费",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"}]
["  302","39","  其他交通费用",{"v":94800,"d":"94,800"},0,{"v":94800,"d":"94,800"}]
["  302","99","  其他商品和服务支出",{"v":203500,"d":"203,500"},0,{"v":203500,"d":"203,500"}]
["303",null,"对个人和家庭的补助",{"v":373393.84,"d":"373,394"},{"v":373393.84,"d":"373,394"},0]
["  303","02","  退休费",{"v":236162.4,"d":"236,162"},{"v":236162.4,"d":"236,162"},0]
["  303","05","  生活补助",{"v":24480,"d":"24,480"},{"v":24480,"d":"24,480"},0]
["  303","07","  医疗费补助",{"v":56571.44,"d":"56,571"},{"v":56571.44,"d":"56,571"},0]
["  303","99","  其他对个人和家庭的补助",{"v":56180,"d":"56,180"},{"v":56180,"d":"56,180"},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":57950,"d":"57,950"},{"v":57950,"d":"57,950"}]
["一、因公出国(境)费",0,0]
["二、公务接待费",{"v":12950,"d":"12,950"},{"v":12950,"d":"12,950"}]
["三、公务用车费",{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"}]
["    1.公务用车运行费",{"v":45000,"d":"45,000"},{"v":45000,"d":"45,000"}]
["    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]