{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["表1 部门收支总体情况表","表2 部门收入总体情况表","表3 部门支出总体情况表","表4 财政拨款收支总体情况表","表5 一般公共支出情况表","表6一般公共预算基本支出情况表","表7 财政拨款三公两费支出情况表","表8 政府性基金预算支出情况表","表9 国有资本经营预算支出情况表","表10 政府采购预算表","表11绩效目标申报表"],"not_rendered":{"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表1 部门收支总体情况表","index":0,"n_rows":34,"n_cols":4,"rows_kept":34,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"公开01表"]
["部门收支总体情况表"]
[{"$nulls":3},"单位： 万元"]
["收            入",null,"支            出"]
["项   目","预算数","项   目（按支出功能科目分类）","预算数"]
["一、一般公共预算拨款",{"v":10593.655125,"d":"10,593.66"}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":10593.655125,"d":"10,593.66"}," 三、国防支出",{"v":0,"d":"0.00"}]
["   （三）一般债券",{"v":0,"d":"0.00"}," 四、公共安全支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款",{"v":4500,"d":"4,500.00"}," 五、教育支出",{"v":0,"d":"0.00"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 六、科学技术支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":4500,"d":"4,500.00"}," 七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
["   （三）专项债券",{"v":0,"d":"0.00"}," 八、社会保障和就业支出",{"v":10339.056808,"d":"10,339.06"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":148.987793,"d":"148.99"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 十、节能环保支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":0,"d":"0.00"}," 十一、城乡社区支出",{"v":4500,"d":"4,500.00"}]
["四、财政专户管理资金收入",{"v":0,"d":"0.00"}," 十二、农林水支出",{"v":0,"d":"0.00"}]
["五、事业收入",{"v":0,"d":"0.00"}," 十三、交通运输支出",{"v":0,"d":"0.00"}]
["六、事业单位经营收入",{"v":0,"d":"0.00"}," 十四、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
["七、上级补助收入",{"v":0,"d":"0.00"}," 十五、商业服务业等支出",{"v":0,"d":"0.00"}]
["八、附属单位上缴收入",{"v":0,"d":"0.00"}," 十六、金融支出",{"v":0,"d":"0.00"}]
["九、其他收入",{"v":0,"d":"0.00"}," 十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null," 十八、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null," 十九、住房保障支出",{"v":105.610524,"d":"105.61"}]
[null,null," 二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null," 二十一、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null," 二十二、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null," 二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null," 二十四、债务还本支出",{"v":0,"d":"0.00"}]
[null,null," 二十五、债务付息支出",{"v":0,"d":"0.00"}]
[null,null," 二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
["本 年 收 入 合 计",{"v":15093.655125,"d":"15,093.66"},"本 年 支 出 合 计",{"v":15093.655125,"d":"15,093.66"}]
[" 上年结转结余",{"v":0,"d":"0.00"}," 结转下年支出"]
["收  入  总  计",{"v":15093.655125,"d":"15,093.66"},"支  出  总  计",{"v":15093.655125,"d":"15,093.66"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":12,"n_cols":15,"rows_kept":12,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,8],[3,9,3,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"公开02表"]
["部门收入总体情况表"]
[{"$nulls":14},"单位：万元"]
["部门（单位）代码","部门（单位）名称\n","合计","本年收入",{"$nulls":5},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金","小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":15093.655125,"d":"15,093.66"},{"v":15093.655125,"d":"15,093.66"},{"v":10593.655125,"d":"10,593.66"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["305","柳城县人力资源和社会保障局",{"v":15093.655125,"d":"15,093.66"},{"v":15093.655125,"d":"15,093.66"},{"v":10593.655125,"d":"10,593.66"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  305001","  柳城县人力资源和社会保障局",{"v":763.014683,"d":"763.01"},{"v":763.014683,"d":"763.01"},{"v":763.014683,"d":"763.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  305002","  柳城县社会保险事业管理中心",{"v":13838.879757,"d":"13,838.88"},{"v":13838.879757,"d":"13,838.88"},{"v":9338.879757,"d":"9,338.88"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  305003","  柳城县就业服务中心",{"v":288.516574,"d":"288.52"},{"v":288.516574,"d":"288.52"},{"v":288.516574,"d":"288.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  305004","  柳城县劳动就业培训中心",{"v":203.244111,"d":"203.24"},{"v":203.244111,"d":"203.24"},{"v":203.244111,"d":"203.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":50,"n_cols":11,"rows_kept":50,"merged":[[1,0,1,10],[3,0,4,2],[3,3,6,3],[3,4,6,4],[3,5,3,10],[4,5,6,5],[4,6,6,6],[4,7,4,10],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,7,6,7],[5,8,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"公开03表"]
["部门支出总体情况表"]
[{"$nulls":10},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
["类","款","项",{"$nulls":4},"小计","其中："]
[{"$nulls":8},"事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["**","**","**","**","**",1,2,3,4,5,6]
[{"$nulls":5},{"v":15093.655125,"d":"15,093.66"},{"v":1639.866925,"d":"1,639.87"},{"v":13453.7882,"d":"13,453.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"305","柳城县人力资源和社会保障局",{"v":15093.655125,"d":"15,093.66"},{"v":1639.866925,"d":"1,639.87"},{"v":13453.7882,"d":"13,453.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305001","  柳城县人力资源和社会保障局",{"v":763.014683,"d":"763.01"},{"v":645.988183,"d":"645.99"},{"v":117.0265,"d":"117.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","01","          ","    行政运行",{"v":449.32602,"d":"449.33"},{"v":449.32602,"d":"449.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","02","          ","    一般行政管理事务",{"v":52.7265,"d":"52.73"},{"v":0,"d":"0.00"},{"v":52.7265,"d":"52.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","05","          ","    劳动保障监察",{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","12","          ","    劳动人事争议调解仲裁",{"v":12.3,"d":"12.30"},{"v":0,"d":"0.00"},{"v":12.3,"d":"12.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":26.06352,"d":"26.06"},{"v":26.06352,"d":"26.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":51.606032,"d":"51.61"},{"v":51.606032,"d":"51.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":25.803016,"d":"25.80"},{"v":25.803016,"d":"25.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":25.157941,"d":"25.16"},{"v":25.157941,"d":"25.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":29.32713,"d":"29.33"},{"v":29.32713,"d":"29.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":38.704524,"d":"38.70"},{"v":38.704524,"d":"38.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305002","  柳城县社会保险事业管理中心",{"v":13838.879757,"d":"13,838.88"},{"v":557.318057,"d":"557.32"},{"v":13281.5617,"d":"13,281.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","09","          ","    社会保险经办机构",{"v":392.574587,"d":"392.57"},{"v":382.574587,"d":"382.57"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":17.10398,"d":"17.10"},{"v":17.10398,"d":"17.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":48.953152,"d":"48.95"},{"v":48.953152,"d":"48.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":24.476576,"d":"24.48"},{"v":24.476576,"d":"24.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","07","          ","    对机关事业单位基本养老保险基金的补助",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","26","02","          ","    财政对城乡居民基本养老保险基金的补助",{"v":658.4617,"d":"658.46"},{"v":0,"d":"0.00"},{"v":658.4617,"d":"658.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","30","01","          ","    财政代缴城乡居民基本养老保险费支出",{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","99","99","          ","    其他社会保障和就业支出",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":23.864662,"d":"23.86"},{"v":23.864662,"d":"23.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":23.630236,"d":"23.63"},{"v":23.630236,"d":"23.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","99","          ","    其他行政事业单位医疗支出",{"v":17.6,"d":"17.60"},{"v":0,"d":"0.00"},{"v":17.6,"d":"17.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","08","05","          ","    补助被征地农民支出",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":36.714864,"d":"36.71"},{"v":36.714864,"d":"36.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305003","  柳城县就业服务中心",{"v":288.516574,"d":"288.52"},{"v":233.316574,"d":"233.32"},{"v":55.2,"d":"55.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","11","          ","    公共就业服务和职业技能鉴定机构",{"v":215.520712,"d":"215.52"},{"v":160.320712,"d":"160.32"},{"v":55.2,"d":"55.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":7.97342,"d":"7.97"},{"v":7.97342,"d":"7.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":20.22592,"d":"20.23"},{"v":20.22592,"d":"20.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":10.11296,"d":"10.11"},{"v":10.11296,"d":"10.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":9.860136,"d":"9.86"},{"v":9.860136,"d":"9.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":9.653986,"d":"9.65"},{"v":9.653986,"d":"9.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":15.16944,"d":"15.17"},{"v":15.16944,"d":"15.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305004","  柳城县劳动就业培训中心",{"v":203.244111,"d":"203.24"},{"v":203.244111,"d":"203.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","01","06","          ","    就业管理事务",{"v":145.123501,"d":"145.12"},{"v":145.123501,"d":"145.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","02","          ","    事业单位离退休",{"v":3.16182,"d":"3.16"},{"v":3.16182,"d":"3.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":20.028928,"d":"20.03"},{"v":20.028928,"d":"20.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":10.014464,"d":"10.01"},{"v":10.014464,"d":"10.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","          ","    事业单位医疗",{"v":9.893702,"d":"9.89"},{"v":9.893702,"d":"9.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":15.021696,"d":"15.02"},{"v":15.021696,"d":"15.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表4 财政拨款收支总体情况表","index":3,"n_rows":34,"n_cols":4,"rows_kept":34,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"公开04表"]
["财政拨款收支总体情况表"]
[{"$nulls":3},"单位： 万元"]
["收            入",null,"支            出"]
["项   目","预算数","项   目（按支出功能科目分类）","预算数"]
["一、本年收入 ",{"v":15093.655125,"d":"15,093.66"},"一、本年支出",{"v":15093.655125,"d":"15,093.66"}]
["（一）一般公共预算拨款",{"v":10593.655125,"d":"10,593.66"}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":10593.655125,"d":"10,593.66"}," 三、国防支出",{"v":0,"d":"0.00"}]
["   3、一般债券",{"v":0,"d":"0.00"}," 四、公共安全支出",{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":4500,"d":"4,500.00"}," 五、教育支出",{"v":0,"d":"0.00"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 六、科学技术支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":4500,"d":"4,500.00"}," 七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
["   3、专项债券",{"v":0,"d":"0.00"}," 八、社会保障和就业支出",{"v":10339.056808,"d":"10,339.06"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":148.987793,"d":"148.99"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 十、节能环保支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":0,"d":"0.00"}," 十一、城乡社区支出",{"v":4500,"d":"4,500.00"}]
["二、上年结转结余",{"v":0,"d":"0.00"}," 十二、农林水支出",{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",{"v":0,"d":"0.00"}," 十三、交通运输支出",{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"}," 十四、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," 十五、商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null," 十六、金融支出",{"v":0,"d":"0.00"}]
[null,null," 十七、援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null," 十八、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null," 十九、住房保障支出",{"v":105.610524,"d":"105.61"}]
[null,null," 二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null," 二十一、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null," 二十二、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null," 二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null," 二十四、债务还本支出",{"v":0,"d":"0.00"}]
[null,null," 二十五、债务付息支出",{"v":0,"d":"0.00"}]
[null,null," 二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null," 二、结转下年支出"]
["收   入   总   计",{"v":15093.655125,"d":"15,093.66"},"支　　　出　　　总　　　计",{"v":15093.655125,"d":"15,093.66"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":78,"n_cols":10,"rows_kept":78,"merged":[[1,0,1,9],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"公开05表"]
["一般公共预算支出情况表"]
[{"$nulls":9},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年一般公共预算支出"]
["类","款","项",null,null,"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
[{"$nulls":5},{"v":10593.655125,"d":"10,593.66"},{"v":1639.866925,"d":"1,639.87"},{"v":1421.997171,"d":"1,422.00"},{"v":217.869754,"d":"217.87"},{"v":8953.7882,"d":"8,953.79"}]
["208",{"$nulls":3},"社会保障和就业支出",{"v":10339.056808,"d":"10,339.06"},{"v":1402.868608,"d":"1,402.87"},{"v":1184.998854,"d":"1,185.00"},{"v":217.869754,"d":"217.87"},{"v":8936.1882,"d":"8,936.19"}]
[null,"01",null,null,"  人力资源和社会保障管理事务",{"v":1319.57132,"d":"1,319.57"},{"v":1137.34482,"d":"1,137.34"},{"v":919.475066,"d":"919.48"},{"v":217.869754,"d":"217.87"},{"v":182.2265,"d":"182.23"}]
[null,null,"01",null,"    行政运行",{"v":449.32602,"d":"449.33"},{"v":449.32602,"d":"449.33"},{"v":371.415266,"d":"371.42"},{"v":77.910754,"d":"77.91"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    一般行政管理事务",{"v":52.7265,"d":"52.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52.7265,"d":"52.73"}]
[null,null,"05",null,"    劳动保障监察",{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"}]
[null,null,"06",null,"    就业管理事务",{"v":145.123501,"d":"145.12"},{"v":145.123501,"d":"145.12"},{"v":120.119885,"d":"120.12"},{"v":25.003616,"d":"25.00"},{"v":0,"d":"0.00"}]
[null,null,"09",null,"    社会保险经办机构",{"v":392.574587,"d":"392.57"},{"v":382.574587,"d":"382.57"},{"v":301.051443,"d":"301.05"},{"v":81.523144,"d":"81.52"},{"v":10,"d":"10.00"}]
[null,null,"11",null,"    公共就业服务和职业技能鉴定机构",{"v":215.520712,"d":"215.52"},{"v":160.320712,"d":"160.32"},{"v":126.888472,"d":"126.89"},{"v":33.43224,"d":"33.43"},{"v":55.2,"d":"55.20"}]
[null,null,"12",null,"    劳动人事争议调解仲裁",{"v":12.3,"d":"12.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.3,"d":"12.30"}]
[null,"05",null,null,"  行政事业单位养老支出",{"v":8265.523788,"d":"8,265.52"},{"v":265.523788,"d":"265.52"},{"v":265.523788,"d":"265.52"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
[null,null,"01",null,"    行政单位离退休",{"v":51.14092,"d":"51.14"},{"v":51.14092,"d":"51.14"},{"v":51.14092,"d":"51.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位离退休",{"v":3.16182,"d":"3.16"},{"v":3.16182,"d":"3.16"},{"v":3.16182,"d":"3.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",{"v":140.814032,"d":"140.81"},{"v":140.814032,"d":"140.81"},{"v":140.814032,"d":"140.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",{"v":70.407016,"d":"70.41"},{"v":70.407016,"d":"70.41"},{"v":70.407016,"d":"70.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"07",null,"    对机关事业单位基本养老保险基金的补助",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
[null,"26",null,null,"  财政对基本养老保险基金的补助",{"v":658.4617,"d":"658.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":658.4617,"d":"658.46"}]
[null,null,"02",null,"    财政对城乡居民基本养老保险基金的补助",{"v":658.4617,"d":"658.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":658.4617,"d":"658.46"}]
[null,"30",null,null,"  财政代缴社会保险费支出",{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"}]
[null,null,"01",null,"    财政代缴城乡居民基本养老保险费支出",{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"}]
[null,"99",null,null,"  其他社会保障和就业支出",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
[null,null,"99",null,"    其他社会保障和就业支出",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
["210",{"$nulls":3},"卫生健康支出",{"v":148.987793,"d":"148.99"},{"v":131.387793,"d":"131.39"},{"v":131.387793,"d":"131.39"},{"v":0,"d":"0.00"},{"v":17.6,"d":"17.60"}]
[null,"11",null,null,"  行政事业单位医疗",{"v":148.987793,"d":"148.99"},{"v":131.387793,"d":"131.39"},{"v":131.387793,"d":"131.39"},{"v":0,"d":"0.00"},{"v":17.6,"d":"17.60"}]
[null,null,"01",null,"    行政单位医疗",{"v":58.882739,"d":"58.88"},{"v":58.882739,"d":"58.88"},{"v":58.882739,"d":"58.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位医疗",{"v":9.893702,"d":"9.89"},{"v":9.893702,"d":"9.89"},{"v":9.893702,"d":"9.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"03",null,"    公务员医疗补助",{"v":62.611352,"d":"62.61"},{"v":62.611352,"d":"62.61"},{"v":62.611352,"d":"62.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"99",null,"    其他行政事业单位医疗支出",{"v":17.6,"d":"17.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17.6,"d":"17.60"}]
["221",{"$nulls":3},"住房保障支出",{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"305","柳城县人力资源和社会保障局",{"v":10593.655125,"d":"10,593.66"},{"v":1639.866925,"d":"1,639.87"},{"v":1421.997171,"d":"1,422.00"},{"v":217.869754,"d":"217.87"},{"v":8953.7882,"d":"8,953.79"}]
[{"$nulls":3},"  305001","  柳城县人力资源和社会保障局",{"v":763.014683,"d":"763.01"},{"v":645.988183,"d":"645.99"},{"v":568.077429,"d":"568.08"},{"v":77.910754,"d":"77.91"},{"v":117.0265,"d":"117.03"}]
["208","01","01","          ","    行政运行",{"v":449.32602,"d":"449.33"},{"v":449.32602,"d":"449.33"},{"v":371.415266,"d":"371.42"},{"v":77.910754,"d":"77.91"},{"v":0,"d":"0.00"}]
["208","01","02","          ","    一般行政管理事务",{"v":52.7265,"d":"52.73"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52.7265,"d":"52.73"}]
["208","01","05","          ","    劳动保障监察",{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52,"d":"52.00"}]
["208","01","12","          ","    劳动人事争议调解仲裁",{"v":12.3,"d":"12.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.3,"d":"12.30"}]
["208","05","01","          ","    行政单位离退休",{"v":26.06352,"d":"26.06"},{"v":26.06352,"d":"26.06"},{"v":26.06352,"d":"26.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":51.606032,"d":"51.61"},{"v":51.606032,"d":"51.61"},{"v":51.606032,"d":"51.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":25.803016,"d":"25.80"},{"v":25.803016,"d":"25.80"},{"v":25.803016,"d":"25.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":25.157941,"d":"25.16"},{"v":25.157941,"d":"25.16"},{"v":25.157941,"d":"25.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":29.32713,"d":"29.33"},{"v":29.32713,"d":"29.33"},{"v":29.32713,"d":"29.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":38.704524,"d":"38.70"},{"v":38.704524,"d":"38.70"},{"v":38.704524,"d":"38.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305002","  柳城县社会保险事业管理中心",{"v":9338.879757,"d":"9,338.88"},{"v":557.318057,"d":"557.32"},{"v":475.794913,"d":"475.79"},{"v":81.523144,"d":"81.52"},{"v":8781.5617,"d":"8,781.56"}]
["208","01","09","          ","    社会保险经办机构",{"v":392.574587,"d":"392.57"},{"v":382.574587,"d":"382.57"},{"v":301.051443,"d":"301.05"},{"v":81.523144,"d":"81.52"},{"v":10,"d":"10.00"}]
["208","05","01","          ","    行政单位离退休",{"v":17.10398,"d":"17.10"},{"v":17.10398,"d":"17.10"},{"v":17.10398,"d":"17.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":48.953152,"d":"48.95"},{"v":48.953152,"d":"48.95"},{"v":48.953152,"d":"48.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":24.476576,"d":"24.48"},{"v":24.476576,"d":"24.48"},{"v":24.476576,"d":"24.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","07","          ","    对机关事业单位基本养老保险基金的补助",{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"}]
["208","26","02","          ","    财政对城乡居民基本养老保险基金的补助",{"v":658.4617,"d":"658.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":658.4617,"d":"658.46"}]
["208","30","01","          ","    财政代缴城乡居民基本养老保险费支出",{"v":11.5,"d":"11.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.5,"d":"11.50"}]
["208","99","99","          ","    其他社会保障和就业支出",{"v":84,"d":"84.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84,"d":"84.00"}]
["210","11","01","          ","    行政单位医疗",{"v":23.864662,"d":"23.86"},{"v":23.864662,"d":"23.86"},{"v":23.864662,"d":"23.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":23.630236,"d":"23.63"},{"v":23.630236,"d":"23.63"},{"v":23.630236,"d":"23.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","99","          ","    其他行政事业单位医疗支出",{"v":17.6,"d":"17.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17.6,"d":"17.60"}]
["221","02","01","          ","    住房公积金",{"v":36.714864,"d":"36.71"},{"v":36.714864,"d":"36.71"},{"v":36.714864,"d":"36.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305003","  柳城县就业服务中心",{"v":288.516574,"d":"288.52"},{"v":233.316574,"d":"233.32"},{"v":199.884334,"d":"199.88"},{"v":33.43224,"d":"33.43"},{"v":55.2,"d":"55.20"}]
["208","01","11","          ","    公共就业服务和职业技能鉴定机构",{"v":215.520712,"d":"215.52"},{"v":160.320712,"d":"160.32"},{"v":126.888472,"d":"126.89"},{"v":33.43224,"d":"33.43"},{"v":55.2,"d":"55.20"}]
["208","05","01","          ","    行政单位离退休",{"v":7.97342,"d":"7.97"},{"v":7.97342,"d":"7.97"},{"v":7.97342,"d":"7.97"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":20.22592,"d":"20.23"},{"v":20.22592,"d":"20.23"},{"v":20.22592,"d":"20.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":10.11296,"d":"10.11"},{"v":10.11296,"d":"10.11"},{"v":10.11296,"d":"10.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":9.860136,"d":"9.86"},{"v":9.860136,"d":"9.86"},{"v":9.860136,"d":"9.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":9.653986,"d":"9.65"},{"v":9.653986,"d":"9.65"},{"v":9.653986,"d":"9.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":15.16944,"d":"15.17"},{"v":15.16944,"d":"15.17"},{"v":15.16944,"d":"15.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305004","  柳城县劳动就业培训中心",{"v":203.244111,"d":"203.24"},{"v":203.244111,"d":"203.24"},{"v":178.240495,"d":"178.24"},{"v":25.003616,"d":"25.00"},{"v":0,"d":"0.00"}]
["208","01","06","          ","    就业管理事务",{"v":145.123501,"d":"145.12"},{"v":145.123501,"d":"145.12"},{"v":120.119885,"d":"120.12"},{"v":25.003616,"d":"25.00"},{"v":0,"d":"0.00"}]
["208","05","02","          ","    事业单位离退休",{"v":3.16182,"d":"3.16"},{"v":3.16182,"d":"3.16"},{"v":3.16182,"d":"3.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":20.028928,"d":"20.03"},{"v":20.028928,"d":"20.03"},{"v":20.028928,"d":"20.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":10.014464,"d":"10.01"},{"v":10.014464,"d":"10.01"},{"v":10.014464,"d":"10.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","          ","    事业单位医疗",{"v":9.893702,"d":"9.89"},{"v":9.893702,"d":"9.89"},{"v":9.893702,"d":"9.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":15.021696,"d":"15.02"},{"v":15.021696,"d":"15.02"},{"v":15.021696,"d":"15.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表6一般公共预算基本支出情况表","index":5,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"公开06表"]
["一般公共预算基本支出情况表"]
[{"$nulls":5},"单位：万元"]
["部门预算支出经济分类科目",null,null,"本年一般公共预算基本支出"]
["类","款","科目名称","合计","人员经费","公用经费"]
["**","**","**",1,2,3]
[null,null,"合计",{"v":1639.866925,"d":"1,639.87"},{"v":1421.997171,"d":"1,422.00"},{"v":217.869754,"d":"217.87"}]
["301",null,"工资福利支出",{"v":1347.384859,"d":"1,347.38"},{"v":1347.384859,"d":"1,347.38"},{"v":0,"d":"0.00"}]
["  301","01","  基本工资",{"v":375.5188,"d":"375.52"},{"v":375.5188,"d":"375.52"},{"v":0,"d":"0.00"}]
["  301","02","  津贴补贴",{"v":191.5188,"d":"191.52"},{"v":191.5188,"d":"191.52"},{"v":0,"d":"0.00"}]
["  301","03","  奖金",{"v":213.071,"d":"213.07"},{"v":213.071,"d":"213.07"},{"v":0,"d":"0.00"}]
["  301","07","  绩效工资",56.22,56.22,{"v":0,"d":"0.00"}]
["  301","08","  机关事业单位基本养老保险缴费",{"v":140.814032,"d":"140.81"},{"v":140.814032,"d":"140.81"},{"v":0,"d":"0.00"}]
["  301","09","  职业年金缴费",{"v":70.407016,"d":"70.41"},{"v":70.407016,"d":"70.41"},{"v":0,"d":"0.00"}]
["  301","10","  职工基本医疗保险缴费",{"v":68.646841,"d":"68.65"},{"v":68.646841,"d":"68.65"},{"v":0,"d":"0.00"}]
["  301","11","  公务员医疗补助缴费",{"v":42.45178,"d":"42.45"},{"v":42.45178,"d":"42.45"},{"v":0,"d":"0.00"}]
["  301","12","  其他社会保障缴费",{"v":4.602247,"d":"4.60"},{"v":4.602247,"d":"4.60"},{"v":0,"d":"0.00"}]
["  301","13","  住房公积金",{"v":105.610524,"d":"105.61"},{"v":105.610524,"d":"105.61"},{"v":0,"d":"0.00"}]
["  301","99","  其他工资福利支出",{"v":78.523819,"d":"78.52"},{"v":78.523819,"d":"78.52"},{"v":0,"d":"0.00"}]
["302",null,"商品和服务支出",{"v":217.869754,"d":"217.87"},{"v":0,"d":"0.00"},{"v":217.869754,"d":"217.87"}]
["  302","01","  办公费",{"v":9.9,"d":"9.90"},{"v":0,"d":"0.00"},{"v":9.9,"d":"9.90"}]
["  302","02","  印刷费",0.99,{"v":0,"d":"0.00"},0.99]
["  302","05","  水费",0.99,{"v":0,"d":"0.00"},0.99]
["  302","06","  电费",1.98,{"v":0,"d":"0.00"},1.98]
["  302","07","  邮电费",{"v":12.168,"d":"12.17"},{"v":0,"d":"0.00"},{"v":12.168,"d":"12.17"}]
["  302","09","  物业管理费",{"v":1.485,"d":"1.49"},{"v":0,"d":"0.00"},{"v":1.485,"d":"1.49"}]
["  302","11","  差旅费",{"v":39.6,"d":"39.60"},{"v":0,"d":"0.00"},{"v":39.6,"d":"39.60"}]
["  302","13","  维修（护）费",0.99,{"v":0,"d":"0.00"},0.99]
["  302","15","  会议费",0.99,{"v":0,"d":"0.00"},0.99]
["  302","16","  培训费",1.98,{"v":0,"d":"0.00"},1.98]
["  302","17","  公务接待费",{"v":3.465,"d":"3.47"},{"v":0,"d":"0.00"},{"v":3.465,"d":"3.47"}]
["  302","28","  工会经费",{"v":17.601754,"d":"17.60"},{"v":0,"d":"0.00"},{"v":17.601754,"d":"17.60"}]
["  302","29","  福利费",4.95,{"v":0,"d":"0.00"},4.95]
["  302","31","  公务用车运行维护费",{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":1.5,"d":"1.50"}]
["  302","39","  其他交通费用",66.18,{"v":0,"d":"0.00"},66.18]
["  302","99","  其他商品和服务支出",{"v":53.1,"d":"53.10"},{"v":0,"d":"0.00"},{"v":53.1,"d":"53.10"}]
["303",null,"对个人和家庭的补助",{"v":74.612312,"d":"74.61"},{"v":74.612312,"d":"74.61"},{"v":0,"d":"0.00"}]
["  303","02","  退休费",{"v":44.30274,"d":"44.30"},{"v":44.30274,"d":"44.30"},{"v":0,"d":"0.00"}]
["  303","07","  医疗费补助",{"v":20.159572,"d":"20.16"},{"v":20.159572,"d":"20.16"},{"v":0,"d":"0.00"}]
["  303","99","  其他对个人和家庭的补助",10.15,10.15,{"v":0,"d":"0.00"}]

{"sheet":"表7 财政拨款三公两费支出情况表","index":6,"n_rows":13,"n_cols":9,"rows_kept":13,"merged":[[1,0,1,8],[3,0,4,0],[3,1,3,4],[3,5,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"公开07表"]
["一般公共预算“三公”经费、会议费和培训费支出情况表"]
[{"$nulls":8},"单位：万元"]
[null,"全口径",{"$nulls":3},"其中：一般公共预算"]
[null,"2022年","2023年","增减金额","增减比例","2022年","2023年","增减金额","增减比例"]
["因公出国（境）费用",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["公务接待费",3.57,{"v":3.465,"d":"3.47"},{"v":-0.10499999999999998,"d":"-0.11"},{"v":-0.02941176470588235,"d":"-2.94%"},3.57,{"v":3.465,"d":"3.47"},{"v":-0.10499999999999998,"d":"-0.11"},{"v":-0.02941176470588235,"d":"-2.94%"}]
["公务用车购置及运行维护费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["    公务用车运行维护费",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["    公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["“三公”经费合计",5.07,{"v":4.965,"d":"4.97"},{"v":-0.10500000000000043,"d":"-0.11"},{"v":-0.020710059171597715,"d":"-2.07%"},5.07,{"v":4.965,"d":"4.97"},{"v":-0.10500000000000043,"d":"-0.11"},{"v":-0.020710059171597715,"d":"-2.07%"}]
["会议费",1.02,0.99,{"v":-0.030000000000000027,"d":"-0.03"},{"v":-0.029411764705882377,"d":"-2.94%"},1.02,0.99,{"v":-0.030000000000000027,"d":"-0.03"},{"v":-0.029411764705882377,"d":"-2.94%"}]
["培训费",2.04,1.98,{"v":-0.06000000000000005,"d":"-0.06"},{"v":-0.029411764705882377,"d":"-2.94%"},2.04,1.98,{"v":-0.06000000000000005,"d":"-0.06"},{"v":-0.029411764705882377,"d":"-2.94%"}]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"公开08表"]
["政府性基金预算支出情况表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年政府性基金预算支出"]
["类","款","项",null,null,"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]
[{"$nulls":5},{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]
[{"$nulls":3},"305","柳城县人力资源和社会保障局",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]
[{"$nulls":3},"  305002","  柳城县社会保险事业管理中心",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]
["212","08","05","          ","    补助被征地农民支出",{"v":4500,"d":"4,500.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"}]

{"sheet":"表9 国有资本经营预算支出情况表","index":8,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"公开09表"]
["国有资本经营预算支出情况表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年国有资本经营预算支出"]
["类","款","项",null,null,"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]

{"sheet":"表10 政府采购预算表","index":9,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[1,0,1,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"公开10表"]
["政府采购预算表"]
[{"$nulls":8},"单位：万元"]
["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]

{"sheet":"表11绩效目标申报表","index":10,"n_rows":26,"n_cols":7,"rows_kept":26,"merged":[[1,0,2,6],[3,0,3,1],[3,2,3,3],[3,4,3,5],[4,0,4,1],[4,2,4,3],[4,4,4,5],[5,0,5,1],[5,2,5,6],[6,0,11,1],[6,2,6,3],[6,4,6,6],[7,2,7,3],[7,5,7,6],[8,2,9,3],[8,5,8,6],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,0,12,1],[12,2,12,6],[13,0,13,1],[13,2,13,3],[13,4,13,5],[14,0,14,1],[14,2,14,6],[15,0,15,1],[15,2,15,6],[16,0,16,1],[16,2,16,6],[17,0,25,1],[17,4,17,5],[18,2,22,2],[18,3,19,3],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,2,24,2],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,0,26,6]],"flags":["formulas_cached_only"]}
[]
["2023年度部门预算柳城县本级项目支出绩效目标申报表"]
[]
["项目名称",null,"对城乡居民养老保险社保基金的补助",null,"项目编码",null,"450222220430500004189"]
["项目实施单位",null,"柳城县社会保险事业管理中心",null,"项目主管单位",null,"305-柳城县人力资源和社会保障局"]
["项目属性",null,"-"]
["资金总额",null,"资金来源",null,"金额(元)"]
[null,null,"合计",null,null,"6,584,617"]
[null,null,"其中：一般公共预算拨款",null,"其中：上级",""]
[{"$nulls":4},"      本级","6,584,617"]
[null,null," 政府性基金",null,null,""]
[null,null,"         其他资金",null,null,""]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"1、为60岁以上符合待遇领取的参保人员发放基础养老金每月146元。65周岁以上人员基础养老金最低标准每人每月151元。2、缴费200元-400元分别补贴35元、40元、45元，缴费500元-700元分别补贴60元、65元、70元，缴费800元补贴100元，缴费900元补贴120元，缴费1000元补贴150元，缴费1500元补贴175元，缴费2000元以上统一补贴200元。 "]
["项目起始时间",null,"2022",null,"项目终止时间",null,2024]
["项目实施进度安排",null,"1、按规定为符合待遇领取的60岁以上参保人员发放基础养老金。2、对参加城乡居民基本养老保险的参保居民给予缴费补贴<br>"]
["年度绩效目标",null,"1、为60岁以上符合待遇领取的参保人员发放基础养老金每月146元。65周岁以上人员基础养老金最低标准每人每月151元。2、缴费200元-400元分别补贴35元、40元、45元，缴费500元-700元分别补贴60元、65元、70元，缴费800元补贴100元，缴费900元补贴120元，缴费1000元补贴150元，缴费1500元补贴175元，缴费2000元以上统一补贴200元。"]
["中期绩效目标",null,"1、为60岁以上符合待遇领取的参保人员发放基础养老金每月146元。65周岁以上人员基础养老金最低标准每人每月151元。2、缴费200元-400元分别补贴35元、40元、45元，缴费500元-700元分别补贴60元、65元、70元，缴费800元补贴100元，缴费900元补贴120元，缴费1000元补贴150元，缴费1500元补贴175元，缴费2000元以上统一补贴200元。 "]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标内容",null,"指标值"]
[null,null,"产出指标","数量指标","发放基础养老金人数",null,"≥485000人"]
[{"$nulls":4},"发放缴费补贴人数",null,"≥57831人"]
[{"$nulls":3},"质量指标","符合待遇领取人数",null,"＝100%"]
[{"$nulls":3},"时效指标","完成时间",null,"＝2023年"]
[{"$nulls":3},"成本指标","投入资金量",null,"＝6584617元"]
[null,null,"效益指标","社会效益指标","城乡养老待遇发放率",null,"＝100%"]
[{"$nulls":3},"可持续影响指标","促进社会和谐稳定",null,"长期"]
[null,null,"满意度指标","服务对象满意度","参保群众满意度",null,"≥85%"]