{"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":20816147.57,"d":"20,816,148"},"    一、一般公共服务支出",0,"一、基本支出",{"v":14491615.57,"d":"14,491,616"}]
["   1、上级补助",null,"    二、外交支出",0,"    1.工资福利支出",{"v":11407355.29,"d":"11,407,355"}]
["   2、本级",{"v":20816147.57,"d":"20,816,148"},"    三、国防支出",0,"    2.商品和服务支出",{"v":1936930.82,"d":"1,936,931"}]
["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":1147329.46,"d":"1,147,329"}]
["   1、上级补助",null,"    五、教育支出",0,"二、项目支出",{"v":6324532,"d":"6,324,532"}]
["   2、本级",0,"    六、科学技术支出",0,"    1.工资福利支出",{"v":404032,"d":"404,032"}]
["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":4072500,"d":"4,072,500"}]
["   1、上级补助",null,"    八、社会保障和就业支出",{"v":3086191.2,"d":"3,086,191"},"    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":788896.05,"d":"788,896"},"    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":1848000,"d":"1,848,000"}]
["六、事业单位经营收入",0,"    十二、城乡社区支出",{"v":15956563.4,"d":"15,956,563"},"    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":984496.92,"d":"984,497"}]
[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":20816147.57,"d":"20,816,148"},"本  年  支  出  合  计",{"v":20816147.57,"d":"20,816,148"},"本  年  支  出  合  计",{"v":20816147.57,"d":"20,816,148"}]
["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":20816147.57,"d":"20,816,148"},"支　　　出　　　总　　　计",{"v":20816147.57,"d":"20,816,148"},"支　　　出　　　总　　　计",{"v":20816147.57,"d":"20,816,148"}]

{"sheet":"2、部门收入总表","index":3,"n_rows":38,"n_cols":21,"rows_kept":38,"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":20816147.57,"d":"20,816,148"},{"v":20816147.57,"d":"20,816,148"},null,{"v":20816147.57,"d":"20,816,148"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"418","柳城县城市管理行政执法局",{"v":20816147.57,"d":"20,816,148"},{"v":20816147.57,"d":"20,816,148"},null,{"v":20816147.57,"d":"20,816,148"},0,null,0,0,null,0,0,0,0,0,0,0]
[{"$nulls":3},"  418001","  柳城县城市管理行政执法局",{"v":7211486.93,"d":"7,211,487"},{"v":7211486.93,"d":"7,211,487"},null,{"v":7211486.93,"d":"7,211,487"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":12360.2,"d":"12,360"},{"v":12360.2,"d":"12,360"},"      ",{"v":12360.2,"d":"12,360"},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":95148.48,"d":"95,148"},{"v":95148.48,"d":"95,148"},"      ",{"v":95148.48,"d":"95,148"},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":47574.24,"d":"47,574"},{"v":47574.24,"d":"47,574"},"      ",{"v":47574.24,"d":"47,574"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46384.88,"d":"46,385"},{"v":46384.88,"d":"46,385"},"      ",{"v":46384.88,"d":"46,385"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":36732.26,"d":"36,732"},{"v":36732.26,"d":"36,732"},"      ",{"v":36732.26,"d":"36,732"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":6901925.51,"d":"6,901,926"},{"v":6901925.51,"d":"6,901,926"},"      ",{"v":6901925.51,"d":"6,901,926"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":71361.36,"d":"71,361"},{"v":71361.36,"d":"71,361"},"      ",{"v":71361.36,"d":"71,361"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  418002","  柳城县城乡建设管理监察大队",{"v":3278720.24,"d":"3,278,720"},{"v":3278720.24,"d":"3,278,720"},null,{"v":3278720.24,"d":"3,278,720"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":22635.4,"d":"22,635"},{"v":22635.4,"d":"22,635"},"      ",{"v":22635.4,"d":"22,635"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":302613.76,"d":"302,614"},{"v":302613.76,"d":"302,614"},"      ",{"v":302613.76,"d":"302,614"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":151306.88,"d":"151,307"},{"v":151306.88,"d":"151,307"},"      ",{"v":151306.88,"d":"151,307"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":147524.21,"d":"147,524"},{"v":147524.21,"d":"147,524"},"      ",{"v":147524.21,"d":"147,524"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":109317.59,"d":"109,318"},{"v":109317.59,"d":"109,318"},"      ",{"v":109317.59,"d":"109,318"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","01","04","          ","    城管执法",{"v":2318362.08,"d":"2,318,362"},{"v":2318362.08,"d":"2,318,362"},"      ",{"v":2318362.08,"d":"2,318,362"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":226960.32,"d":"226,960"},{"v":226960.32,"d":"226,960"},"      ",{"v":226960.32,"d":"226,960"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  418003","  柳城县环境卫生管理站",{"v":6134103.83,"d":"6,134,104"},{"v":6134103.83,"d":"6,134,104"},null,{"v":6134103.83,"d":"6,134,104"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":505067.96,"d":"505,068"},{"v":505067.96,"d":"505,068"},"      ",{"v":505067.96,"d":"505,068"},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":561288.16,"d":"561,288"},{"v":561288.16,"d":"561,288"},"      ",{"v":561288.16,"d":"561,288"},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":280644.08,"d":"280,644"},{"v":280644.08,"d":"280,644"},"      ",{"v":280644.08,"d":"280,644"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":277011.98,"d":"277,012"},{"v":277011.98,"d":"277,012"},"      ",{"v":277011.98,"d":"277,012"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":4089125.53,"d":"4,089,126"},{"v":4089125.53,"d":"4,089,126"},"      ",{"v":4089125.53,"d":"4,089,126"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":420966.12,"d":"420,966"},{"v":420966.12,"d":"420,966"},"      ",{"v":420966.12,"d":"420,966"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
[{"$nulls":3},"  418004","  柳城县园林管理所",{"v":4191836.57,"d":"4,191,837"},{"v":4191836.57,"d":"4,191,837"},null,{"v":4191836.57,"d":"4,191,837"},0,null,0,0,null,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":585197.8,"d":"585,198"},{"v":585197.8,"d":"585,198"},"      ",{"v":585197.8,"d":"585,198"},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":348236.16,"d":"348,236"},{"v":348236.16,"d":"348,236"},"      ",{"v":348236.16,"d":"348,236"},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":174118.08,"d":"174,118"},{"v":174118.08,"d":"174,118"},"      ",{"v":174118.08,"d":"174,118"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":171925.13,"d":"171,925"},{"v":171925.13,"d":"171,925"},"      ",{"v":171925.13,"d":"171,925"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":2647150.28,"d":"2,647,150"},{"v":2647150.28,"d":"2,647,150"},"      ",{"v":2647150.28,"d":"2,647,150"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":265209.12,"d":"265,209"},{"v":265209.12,"d":"265,209"},"      ",{"v":265209.12,"d":"265,209"},0,"      ",0,0,"      ",0,0,0,0,0,0,0]

{"sheet":"3、部门支出总表","index":4,"n_rows":38,"n_cols":21,"rows_kept":38,"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]
[{"$nulls":4},"合计",{"v":20816147.57,"d":"20,816,148"},{"v":14491615.57,"d":"14,491,616"},{"v":11407355.29,"d":"11,407,355"},{"v":1936930.82,"d":"1,936,931"},{"v":1147329.46,"d":"1,147,329"},{"v":6324532,"d":"6,324,532"},{"v":404032,"d":"404,032"},{"v":4072500,"d":"4,072,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[{"$nulls":3},"418","柳城县城市管理行政执法局",{"v":20816147.57,"d":"20,816,148"},{"v":14491615.57,"d":"14,491,616"},{"v":11407355.29,"d":"11,407,355"},{"v":1936930.82,"d":"1,936,931"},{"v":1147329.46,"d":"1,147,329"},{"v":6324532,"d":"6,324,532"},{"v":404032,"d":"404,032"},{"v":4072500,"d":"4,072,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[{"$nulls":3},"  418001","  柳城县城市管理行政执法局",{"v":7211486.93,"d":"7,211,487"},{"v":1030986.93,"d":"1,030,987"},{"v":845282.64,"d":"845,283"},{"v":169113.56,"d":"169,114"},{"v":16590.73,"d":"16,591"},{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":12360.2,"d":"12,360"},{"v":12360.2,"d":"12,360"},0,0,{"v":12360.2,"d":"12,360"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":95148.48,"d":"95,148"},{"v":95148.48,"d":"95,148"},{"v":95148.48,"d":"95,148"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":47574.24,"d":"47,574"},{"v":47574.24,"d":"47,574"},{"v":47574.24,"d":"47,574"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46384.88,"d":"46,385"},{"v":46384.88,"d":"46,385"},{"v":46384.88,"d":"46,385"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":36732.26,"d":"36,732"},{"v":36732.26,"d":"36,732"},{"v":32801.73,"d":"32,802"},0,{"v":3930.53,"d":"3,931"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":6901925.51,"d":"6,901,926"},{"v":721425.51,"d":"721,426"},{"v":552011.95,"d":"552,012"},{"v":169113.56,"d":"169,114"},300,{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":71361.36,"d":"71,361"},{"v":71361.36,"d":"71,361"},{"v":71361.36,"d":"71,361"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418002","  柳城县城乡建设管理监察大队",{"v":3278720.24,"d":"3,278,720"},{"v":3278720.24,"d":"3,278,720"},{"v":2710660.55,"d":"2,710,661"},{"v":541626.72,"d":"541,627"},{"v":26432.97,"d":"26,433"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":22635.4,"d":"22,635"},{"v":22635.4,"d":"22,635"},0,0,{"v":22635.4,"d":"22,635"},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":302613.76,"d":"302,614"},{"v":302613.76,"d":"302,614"},{"v":302613.76,"d":"302,614"},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":151306.88,"d":"151,307"},{"v":151306.88,"d":"151,307"},{"v":151306.88,"d":"151,307"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":147524.21,"d":"147,524"},{"v":147524.21,"d":"147,524"},{"v":147524.21,"d":"147,524"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":109317.59,"d":"109,318"},{"v":109317.59,"d":"109,318"},{"v":105760.02,"d":"105,760"},0,{"v":3557.57,"d":"3,558"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","04","          ","    城管执法",{"v":2318362.08,"d":"2,318,362"},{"v":2318362.08,"d":"2,318,362"},{"v":1776495.36,"d":"1,776,495"},{"v":541626.72,"d":"541,627"},240,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":226960.32,"d":"226,960"},{"v":226960.32,"d":"226,960"},{"v":226960.32,"d":"226,960"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418003","  柳城县环境卫生管理站",{"v":6134103.83,"d":"6,134,104"},{"v":6134103.83,"d":"6,134,104"},{"v":4850114.85,"d":"4,850,115"},{"v":777661.02,"d":"777,661"},{"v":506327.96,"d":"506,328"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":505067.96,"d":"505,068"},{"v":505067.96,"d":"505,068"},0,0,{"v":505067.96,"d":"505,068"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":561288.16,"d":"561,288"},{"v":561288.16,"d":"561,288"},{"v":561288.16,"d":"561,288"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":280644.08,"d":"280,644"},{"v":280644.08,"d":"280,644"},{"v":280644.08,"d":"280,644"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":277011.98,"d":"277,012"},{"v":277011.98,"d":"277,012"},{"v":277011.98,"d":"277,012"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":4089125.53,"d":"4,089,126"},{"v":4089125.53,"d":"4,089,126"},{"v":3310204.51,"d":"3,310,205"},{"v":777661.02,"d":"777,661"},{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":420966.12,"d":"420,966"},{"v":420966.12,"d":"420,966"},{"v":420966.12,"d":"420,966"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418004","  柳城县园林管理所",{"v":4191836.57,"d":"4,191,837"},{"v":4047804.57,"d":"4,047,805"},{"v":3001297.25,"d":"3,001,297"},{"v":448529.52,"d":"448,530"},{"v":597977.8,"d":"597,978"},{"v":144032,"d":"144,032"},{"v":4032,"d":"4,032"},{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":585197.8,"d":"585,198"},{"v":585197.8,"d":"585,198"},0,0,{"v":585197.8,"d":"585,198"},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":348236.16,"d":"348,236"},{"v":348236.16,"d":"348,236"},{"v":348236.16,"d":"348,236"},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":174118.08,"d":"174,118"},{"v":174118.08,"d":"174,118"},{"v":174118.08,"d":"174,118"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":171925.13,"d":"171,925"},{"v":171925.13,"d":"171,925"},{"v":171925.13,"d":"171,925"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":2647150.28,"d":"2,647,150"},{"v":2507150.28,"d":"2,507,150"},{"v":2045840.76,"d":"2,045,841"},{"v":448529.52,"d":"448,530"},{"v":12780,"d":"12,780"},{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":265209.12,"d":"265,209"},{"v":261177.12,"d":"261,177"},{"v":261177.12,"d":"261,177"},0,0,{"v":4032,"d":"4,032"},{"v":4032,"d":"4,032"},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":20816147.57,"d":"20,816,148"},"一、本年支出",{"v":20816147.57,"d":"20,816,148"},{"v":20816147.57,"d":"20,816,148"},0,0,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["（一）一般公共预算拨款",{"v":20816147.57,"d":"20,816,148"},"     (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":3086191.2,"d":"3,086,191"},{"v":3086191.2,"d":"3,086,191"},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":788896.05,"d":"788,896"},{"v":788896.05,"d":"788,896"},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":15956563.4,"d":"15,956,563"},{"v":15956563.4,"d":"15,956,563"},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":984496.92,"d":"984,497"},{"v":984496.92,"d":"984,497"},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":20816147.57,"d":"20,816,148"},"支出合计",{"v":20816147.57,"d":"20,816,148"},{"v":20816147.57,"d":"20,816,148"},0,0]

{"sheet":"5、一般公共预算支出表","index":6,"n_rows":58,"n_cols":21,"rows_kept":58,"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]
[{"$nulls":4},"合计",{"v":20816147.57,"d":"20,816,148"},{"v":14491615.57,"d":"14,491,616"},{"v":11407355.29,"d":"11,407,355"},{"v":1936930.82,"d":"1,936,931"},{"v":1147329.46,"d":"1,147,329"},{"v":6324532,"d":"6,324,532"},{"v":404032,"d":"404,032"},{"v":4072500,"d":"4,072,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":3086191.2,"d":"3,086,191"},{"v":3086191.2,"d":"3,086,191"},{"v":1960929.84,"d":"1,960,930"},0,{"v":1125261.36,"d":"1,125,261"},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":3086191.2,"d":"3,086,191"},{"v":3086191.2,"d":"3,086,191"},{"v":1960929.84,"d":"1,960,930"},0,{"v":1125261.36,"d":"1,125,261"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位离退休",{"v":34995.6,"d":"34,996"},{"v":34995.6,"d":"34,996"},0,0,{"v":34995.6,"d":"34,996"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位离退休",{"v":1090265.76,"d":"1,090,266"},{"v":1090265.76,"d":"1,090,266"},0,0,{"v":1090265.76,"d":"1,090,266"},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":1307286.56,"d":"1,307,287"},{"v":1307286.56,"d":"1,307,287"},{"v":1307286.56,"d":"1,307,287"},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":653643.28,"d":"653,643"},{"v":653643.28,"d":"653,643"},{"v":653643.28,"d":"653,643"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"卫生健康支出",{"v":788896.05,"d":"788,896"},{"v":788896.05,"d":"788,896"},{"v":781407.95,"d":"781,408"},0,{"v":7488.1,"d":"7,488"},0,0,0,0,0,0,0,0,0,0,0]
[null,"11",null,null,"  行政事业单位医疗",{"v":788896.05,"d":"788,896"},{"v":788896.05,"d":"788,896"},{"v":781407.95,"d":"781,408"},0,{"v":7488.1,"d":"7,488"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":193909.09,"d":"193,909"},{"v":193909.09,"d":"193,909"},{"v":193909.09,"d":"193,909"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":448937.11,"d":"448,937"},{"v":448937.11,"d":"448,937"},{"v":448937.11,"d":"448,937"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03",null,"    公务员医疗补助",{"v":146049.85,"d":"146,050"},{"v":146049.85,"d":"146,050"},{"v":138561.75,"d":"138,562"},0,{"v":7488.1,"d":"7,488"},0,0,0,0,0,0,0,0,0,0,0]
["212",{"$nulls":3},"城乡社区支出",{"v":15956563.4,"d":"15,956,563"},{"v":9636063.4,"d":"9,636,063"},{"v":7684552.58,"d":"7,684,553"},{"v":1936930.82,"d":"1,936,931"},{"v":14580,"d":"14,580"},{"v":6320500,"d":"6,320,500"},{"v":400000,"d":"400,000"},{"v":4072500,"d":"4,072,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[null,"01",null,null,"  城乡社区管理事务",{"v":9220287.59,"d":"9,220,288"},{"v":3039787.59,"d":"3,039,788"},{"v":2328507.31,"d":"2,328,507"},{"v":710740.28,"d":"710,740"},540,{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[null,null,"01",null,"    行政运行",{"v":6901925.51,"d":"6,901,926"},{"v":721425.51,"d":"721,426"},{"v":552011.95,"d":"552,012"},{"v":169113.56,"d":"169,114"},300,{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[null,null,"04",null,"    城管执法",{"v":2318362.08,"d":"2,318,362"},{"v":2318362.08,"d":"2,318,362"},{"v":1776495.36,"d":"1,776,495"},{"v":541626.72,"d":"541,627"},240,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  城乡社区环境卫生",{"v":6736275.81,"d":"6,736,276"},{"v":6596275.81,"d":"6,596,276"},{"v":5356045.27,"d":"5,356,045"},{"v":1226190.54,"d":"1,226,191"},{"v":14040,"d":"14,040"},{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
[null,null,"01",null,"    城乡社区环境卫生",{"v":6736275.81,"d":"6,736,276"},{"v":6596275.81,"d":"6,596,276"},{"v":5356045.27,"d":"5,356,045"},{"v":1226190.54,"d":"1,226,191"},{"v":14040,"d":"14,040"},{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":984496.92,"d":"984,497"},{"v":980464.92,"d":"980,465"},{"v":980464.92,"d":"980,465"},0,0,{"v":4032,"d":"4,032"},{"v":4032,"d":"4,032"},0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":984496.92,"d":"984,497"},{"v":980464.92,"d":"980,465"},{"v":980464.92,"d":"980,465"},0,0,{"v":4032,"d":"4,032"},{"v":4032,"d":"4,032"},0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":984496.92,"d":"984,497"},{"v":980464.92,"d":"980,465"},{"v":980464.92,"d":"980,465"},0,0,{"v":4032,"d":"4,032"},{"v":4032,"d":"4,032"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"418","柳城县城市管理行政执法局",{"v":20816147.57,"d":"20,816,148"},{"v":14491615.57,"d":"14,491,616"},{"v":11407355.29,"d":"11,407,355"},{"v":1936930.82,"d":"1,936,931"},{"v":1147329.46,"d":"1,147,329"},{"v":6324532,"d":"6,324,532"},{"v":404032,"d":"404,032"},{"v":4072500,"d":"4,072,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
[{"$nulls":3},"  418001","  柳城县城市管理行政执法局",{"v":7211486.93,"d":"7,211,487"},{"v":1030986.93,"d":"1,030,987"},{"v":845282.64,"d":"845,283"},{"v":169113.56,"d":"169,114"},{"v":16590.73,"d":"16,591"},{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":12360.2,"d":"12,360"},{"v":12360.2,"d":"12,360"},0,0,{"v":12360.2,"d":"12,360"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":95148.48,"d":"95,148"},{"v":95148.48,"d":"95,148"},{"v":95148.48,"d":"95,148"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":47574.24,"d":"47,574"},{"v":47574.24,"d":"47,574"},{"v":47574.24,"d":"47,574"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":46384.88,"d":"46,385"},{"v":46384.88,"d":"46,385"},{"v":46384.88,"d":"46,385"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":36732.26,"d":"36,732"},{"v":36732.26,"d":"36,732"},{"v":32801.73,"d":"32,802"},0,{"v":3930.53,"d":"3,931"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","01","          ","    行政运行",{"v":6901925.51,"d":"6,901,926"},{"v":721425.51,"d":"721,426"},{"v":552011.95,"d":"552,012"},{"v":169113.56,"d":"169,114"},300,{"v":6180500,"d":"6,180,500"},{"v":400000,"d":"400,000"},{"v":3932500,"d":"3,932,500"},0,0,0,{"v":1848000,"d":"1,848,000"},0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":71361.36,"d":"71,361"},{"v":71361.36,"d":"71,361"},{"v":71361.36,"d":"71,361"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418002","  柳城县城乡建设管理监察大队",{"v":3278720.24,"d":"3,278,720"},{"v":3278720.24,"d":"3,278,720"},{"v":2710660.55,"d":"2,710,661"},{"v":541626.72,"d":"541,627"},{"v":26432.97,"d":"26,433"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","          ","    行政单位离退休",{"v":22635.4,"d":"22,635"},{"v":22635.4,"d":"22,635"},0,0,{"v":22635.4,"d":"22,635"},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":302613.76,"d":"302,614"},{"v":302613.76,"d":"302,614"},{"v":302613.76,"d":"302,614"},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":151306.88,"d":"151,307"},{"v":151306.88,"d":"151,307"},{"v":151306.88,"d":"151,307"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","01","          ","    行政单位医疗",{"v":147524.21,"d":"147,524"},{"v":147524.21,"d":"147,524"},{"v":147524.21,"d":"147,524"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","03","          ","    公务员医疗补助",{"v":109317.59,"d":"109,318"},{"v":109317.59,"d":"109,318"},{"v":105760.02,"d":"105,760"},0,{"v":3557.57,"d":"3,558"},0,0,0,0,0,0,0,0,0,0,0]
["212","01","04","          ","    城管执法",{"v":2318362.08,"d":"2,318,362"},{"v":2318362.08,"d":"2,318,362"},{"v":1776495.36,"d":"1,776,495"},{"v":541626.72,"d":"541,627"},240,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":226960.32,"d":"226,960"},{"v":226960.32,"d":"226,960"},{"v":226960.32,"d":"226,960"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418003","  柳城县环境卫生管理站",{"v":6134103.83,"d":"6,134,104"},{"v":6134103.83,"d":"6,134,104"},{"v":4850114.85,"d":"4,850,115"},{"v":777661.02,"d":"777,661"},{"v":506327.96,"d":"506,328"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":505067.96,"d":"505,068"},{"v":505067.96,"d":"505,068"},0,0,{"v":505067.96,"d":"505,068"},0,0,0,0,0,0,0,0,0,0,0]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":561288.16,"d":"561,288"},{"v":561288.16,"d":"561,288"},{"v":561288.16,"d":"561,288"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":280644.08,"d":"280,644"},{"v":280644.08,"d":"280,644"},{"v":280644.08,"d":"280,644"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":277011.98,"d":"277,012"},{"v":277011.98,"d":"277,012"},{"v":277011.98,"d":"277,012"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":4089125.53,"d":"4,089,126"},{"v":4089125.53,"d":"4,089,126"},{"v":3310204.51,"d":"3,310,205"},{"v":777661.02,"d":"777,661"},{"v":1260,"d":"1,260"},0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":420966.12,"d":"420,966"},{"v":420966.12,"d":"420,966"},{"v":420966.12,"d":"420,966"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  418004","  柳城县园林管理所",{"v":4191836.57,"d":"4,191,837"},{"v":4047804.57,"d":"4,047,805"},{"v":3001297.25,"d":"3,001,297"},{"v":448529.52,"d":"448,530"},{"v":597977.8,"d":"597,978"},{"v":144032,"d":"144,032"},{"v":4032,"d":"4,032"},{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
["208","05","02","          ","    事业单位离退休",{"v":585197.8,"d":"585,198"},{"v":585197.8,"d":"585,198"},0,0,{"v":585197.8,"d":"585,198"},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":348236.16,"d":"348,236"},{"v":348236.16,"d":"348,236"},{"v":348236.16,"d":"348,236"},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":174118.08,"d":"174,118"},{"v":174118.08,"d":"174,118"},{"v":174118.08,"d":"174,118"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","11","02","          ","    事业单位医疗",{"v":171925.13,"d":"171,925"},{"v":171925.13,"d":"171,925"},{"v":171925.13,"d":"171,925"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["212","05","01","          ","    城乡社区环境卫生",{"v":2647150.28,"d":"2,647,150"},{"v":2507150.28,"d":"2,507,150"},{"v":2045840.76,"d":"2,045,841"},{"v":448529.52,"d":"448,530"},{"v":12780,"d":"12,780"},{"v":140000,"d":"140,000"},0,{"v":140000,"d":"140,000"},0,0,0,0,0,0,0,0]
["221","02","01","          ","    住房公积金",{"v":265209.12,"d":"265,209"},{"v":261177.12,"d":"261,177"},{"v":261177.12,"d":"261,177"},0,0,{"v":4032,"d":"4,032"},{"v":4032,"d":"4,032"},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":14491615.57,"d":"14,491,616"},{"v":12554684.75,"d":"12,554,685"},{"v":1936930.82,"d":"1,936,931"}]
["301",null,"工资福利支出",{"v":11407355.29,"d":"11,407,355"},{"v":11407355.29,"d":"11,407,355"},0]
["  301","01","  基本工资",{"v":3727178,"d":"3,727,178"},{"v":3727178,"d":"3,727,178"},0]
["  301","02","  津贴补贴",{"v":971100,"d":"971,100"},{"v":971100,"d":"971,100"},0]
["  301","03","  奖金",{"v":568809,"d":"568,809"},{"v":568809,"d":"568,809"},0]
["  301","07","  绩效工资",{"v":2340480,"d":"2,340,480"},{"v":2340480,"d":"2,340,480"},0]
["  301","08","  机关事业单位基本养老保险缴费",{"v":1307286.56,"d":"1,307,287"},{"v":1307286.56,"d":"1,307,287"},0]
["  301","09","  职业年金缴费",{"v":653643.28,"d":"653,643"},{"v":653643.28,"d":"653,643"},0]
["  301","10","  职工基本医疗保险缴费",{"v":637302.2,"d":"637,302"},{"v":637302.2,"d":"637,302"},0]
["  301","11","  公务员医疗补助缴费",{"v":138561.75,"d":"138,562"},{"v":138561.75,"d":"138,562"},0]
["  301","12","  其他社会保障缴费",{"v":82529.58,"d":"82,530"},{"v":82529.58,"d":"82,530"},0]
["  301","13","  住房公积金",{"v":980464.92,"d":"980,465"},{"v":980464.92,"d":"980,465"},0]
["302",null,"商品和服务支出",{"v":1936930.82,"d":"1,936,931"},0,{"v":1936930.82,"d":"1,936,931"}]
["  302","01","  办公费",{"v":107000,"d":"107,000"},0,{"v":107000,"d":"107,000"}]
["  302","02","  印刷费",{"v":10700,"d":"10,700"},0,{"v":10700,"d":"10,700"}]
["  302","05","  水费",{"v":10700,"d":"10,700"},0,{"v":10700,"d":"10,700"}]
["  302","06","  电费",{"v":21400,"d":"21,400"},0,{"v":21400,"d":"21,400"}]
["  302","07","  邮电费",{"v":58120,"d":"58,120"},0,{"v":58120,"d":"58,120"}]
["  302","09","  物业管理费",{"v":16050,"d":"16,050"},0,{"v":16050,"d":"16,050"}]
["  302","11","  差旅费",{"v":428000,"d":"428,000"},0,{"v":428000,"d":"428,000"}]
["  302","13","  维修（护）费",{"v":10700,"d":"10,700"},0,{"v":10700,"d":"10,700"}]
["  302","15","  会议费",{"v":10700,"d":"10,700"},0,{"v":10700,"d":"10,700"}]
["  302","16","  培训费",{"v":21400,"d":"21,400"},0,{"v":21400,"d":"21,400"}]
["  302","17","  公务接待费",{"v":37450,"d":"37,450"},0,{"v":37450,"d":"37,450"}]
["  302","28","  工会经费",{"v":163410.82,"d":"163,411"},0,{"v":163410.82,"d":"163,411"}]
["  302","29","  福利费",{"v":53500,"d":"53,500"},0,{"v":53500,"d":"53,500"}]
["  302","31","  公务用车运行维护费",{"v":180000,"d":"180,000"},0,{"v":180000,"d":"180,000"}]
["  302","39","  其他交通费用",{"v":232800,"d":"232,800"},0,{"v":232800,"d":"232,800"}]
["  302","99","  其他商品和服务支出",{"v":575000,"d":"575,000"},0,{"v":575000,"d":"575,000"}]
["303",null,"对个人和家庭的补助",{"v":1147329.46,"d":"1,147,329"},{"v":1147329.46,"d":"1,147,329"},0]
["  303","02","  退休费",{"v":909261.36,"d":"909,261"},{"v":909261.36,"d":"909,261"},0]
["  303","05","  生活补助",{"v":12240,"d":"12,240"},{"v":12240,"d":"12,240"},0]
["  303","07","  医疗费补助",{"v":7488.1,"d":"7,488"},{"v":7488.1,"d":"7,488"},0]
["  303","99","  其他对个人和家庭的补助",{"v":218340,"d":"218,340"},{"v":218340,"d":"218,340"},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":217450,"d":"217,450"},{"v":217450,"d":"217,450"}]
["一、因公出国(境)费",0,0]
["二、公务接待费",{"v":37450,"d":"37,450"},{"v":37450,"d":"37,450"}]
["三、公务用车费",{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"}]
["    1.公务用车运行费",{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"}]
["    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]