{"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":180.950903,"d":"180.95"}," 一、一般公共服务支出",{"v":109.093279,"d":"109.09"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":180.950903,"d":"180.95"}," 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":0,"d":"0.00"}," 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":0,"d":"0.00"}," 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":46.243584,"d":"46.24"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":15.588388,"d":"15.59"}]
["   （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":0,"d":"0.00"}]
["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":10.025652,"d":"10.03"}]
[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":180.950903,"d":"180.95"},"本 年 支 出 合 计",{"v":180.950903,"d":"180.95"}]
[" 上年结转结余",{"v":0,"d":"0.00"}," 结转下年支出"]
["收  入  总  计",{"v":180.950903,"d":"180.95"},"支  出  总  计",{"v":180.950903,"d":"180.95"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"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":180.950903,"d":"180.95"},{"v":180.950903,"d":"180.95"},{"v":180.950903,"d":"180.95"},{"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"}]
["306","柳城县总工会",{"v":180.950903,"d":"180.95"},{"v":180.950903,"d":"180.95"},{"v":180.950903,"d":"180.95"},{"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"}]
["  306001","  柳城县总工会",{"v":100.537266,"d":"100.54"},{"v":100.537266,"d":"100.54"},{"v":100.537266,"d":"100.54"},{"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"}]
["  306002","  柳城县工人文化宫",{"v":80.413637,"d":"80.41"},{"v":80.413637,"d":"80.41"},{"v":80.413637,"d":"80.41"},{"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":26,"n_cols":11,"rows_kept":26,"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":180.950903,"d":"180.95"},{"v":174.322643,"d":"174.32"},{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"306","柳城县总工会",{"v":180.950903,"d":"180.95"},{"v":174.322643,"d":"174.32"},{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  306001","  柳城县总工会",{"v":100.537266,"d":"100.54"},{"v":93.909006,"d":"93.91"},{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","29","01","          ","    行政运行",{"v":50.586308,"d":"50.59"},{"v":50.586308,"d":"50.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","29","02","          ","    一般行政管理事务",{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":6.62826,"d":"6.63"},{"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":15.21232,"d":"15.21"},{"v":15.21232,"d":"15.21"},{"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":6.970544,"d":"6.97"},{"v":6.970544,"d":"6.97"},{"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":3.485272,"d":"3.49"},{"v":3.485272,"d":"3.49"},{"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":3.39814,"d":"3.40"},{"v":3.39814,"d":"3.40"},{"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":9.028514,"d":"9.03"},{"v":9.028514,"d":"9.03"},{"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":5.227908,"d":"5.23"},{"v":5.227908,"d":"5.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  306002","  柳城县工人文化宫",{"v":80.413637,"d":"80.41"},{"v":80.413637,"d":"80.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","29","50","          ","    事业运行",{"v":51.878711,"d":"51.88"},{"v":51.878711,"d":"51.88"},{"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":10.97996,"d":"10.98"},{"v":10.97996,"d":"10.98"},{"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":6.396992,"d":"6.40"},{"v":6.396992,"d":"6.40"},{"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":3.198496,"d":"3.20"},{"v":3.198496,"d":"3.20"},{"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":3.161734,"d":"3.16"},{"v":3.161734,"d":"3.16"},{"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":4.797744,"d":"4.80"},{"v":4.797744,"d":"4.80"},{"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":180.950903,"d":"180.95"},"一、本年支出",{"v":180.950903,"d":"180.95"}]
["（一）一般公共预算拨款",{"v":180.950903,"d":"180.95"}," 一、一般公共服务支出",{"v":109.093279,"d":"109.09"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":180.950903,"d":"180.95"}," 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":0,"d":"0.00"}," 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":0,"d":"0.00"}," 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":46.243584,"d":"46.24"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":15.588388,"d":"15.59"}]
["   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":0,"d":"0.00"}]
["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":10.025652,"d":"10.03"}]
[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":180.950903,"d":"180.95"},"支　　　出　　　总　　　计",{"v":180.950903,"d":"180.95"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":44,"n_cols":10,"rows_kept":44,"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":180.950903,"d":"180.95"},{"v":174.322643,"d":"174.32"},{"v":156.167701,"d":"156.17"},{"v":18.154942,"d":"18.15"},{"v":6.62826,"d":"6.63"}]
["201",{"$nulls":3},"一般公共服务支出",{"v":109.093279,"d":"109.09"},{"v":102.465019,"d":"102.47"},{"v":84.310077,"d":"84.31"},{"v":18.154942,"d":"18.15"},{"v":6.62826,"d":"6.63"}]
[null,"29",null,null,"  群众团体事务",{"v":109.093279,"d":"109.09"},{"v":102.465019,"d":"102.47"},{"v":84.310077,"d":"84.31"},{"v":18.154942,"d":"18.15"},{"v":6.62826,"d":"6.63"}]
[null,null,"01",null,"    行政运行",{"v":50.586308,"d":"50.59"},{"v":50.586308,"d":"50.59"},{"v":40.73099,"d":"40.73"},{"v":9.855318,"d":"9.86"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    一般行政管理事务",{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.62826,"d":"6.63"}]
[null,null,"50",null,"    事业运行",{"v":51.878711,"d":"51.88"},{"v":51.878711,"d":"51.88"},{"v":43.579087,"d":"43.58"},{"v":8.299624,"d":"8.30"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"社会保障和就业支出",{"v":46.243584,"d":"46.24"},{"v":46.243584,"d":"46.24"},{"v":46.243584,"d":"46.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"  行政事业单位养老支出",{"v":46.243584,"d":"46.24"},{"v":46.243584,"d":"46.24"},{"v":46.243584,"d":"46.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位离退休",{"v":15.21232,"d":"15.21"},{"v":15.21232,"d":"15.21"},{"v":15.21232,"d":"15.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位离退休",{"v":10.97996,"d":"10.98"},{"v":10.97996,"d":"10.98"},{"v":10.97996,"d":"10.98"},{"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":13.367536,"d":"13.37"},{"v":13.367536,"d":"13.37"},{"v":13.367536,"d":"13.37"},{"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":6.683768,"d":"6.68"},{"v":6.683768,"d":"6.68"},{"v":6.683768,"d":"6.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"卫生健康支出",{"v":15.588388,"d":"15.59"},{"v":15.588388,"d":"15.59"},{"v":15.588388,"d":"15.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"  行政事业单位医疗",{"v":15.588388,"d":"15.59"},{"v":15.588388,"d":"15.59"},{"v":15.588388,"d":"15.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位医疗",{"v":3.39814,"d":"3.40"},{"v":3.39814,"d":"3.40"},{"v":3.39814,"d":"3.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位医疗",{"v":3.161734,"d":"3.16"},{"v":3.161734,"d":"3.16"},{"v":3.161734,"d":"3.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"03",null,"    公务员医疗补助",{"v":9.028514,"d":"9.03"},{"v":9.028514,"d":"9.03"},{"v":9.028514,"d":"9.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"306","柳城县总工会",{"v":180.950903,"d":"180.95"},{"v":174.322643,"d":"174.32"},{"v":156.167701,"d":"156.17"},{"v":18.154942,"d":"18.15"},{"v":6.62826,"d":"6.63"}]
[{"$nulls":3},"  306001","  柳城县总工会",{"v":100.537266,"d":"100.54"},{"v":93.909006,"d":"93.91"},{"v":84.053688,"d":"84.05"},{"v":9.855318,"d":"9.86"},{"v":6.62826,"d":"6.63"}]
["201","29","01","          ","    行政运行",{"v":50.586308,"d":"50.59"},{"v":50.586308,"d":"50.59"},{"v":40.73099,"d":"40.73"},{"v":9.855318,"d":"9.86"},{"v":0,"d":"0.00"}]
["201","29","02","          ","    一般行政管理事务",{"v":6.62826,"d":"6.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.62826,"d":"6.63"}]
["208","05","01","          ","    行政单位离退休",{"v":15.21232,"d":"15.21"},{"v":15.21232,"d":"15.21"},{"v":15.21232,"d":"15.21"},{"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":6.970544,"d":"6.97"},{"v":6.970544,"d":"6.97"},{"v":6.970544,"d":"6.97"},{"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":3.485272,"d":"3.49"},{"v":3.485272,"d":"3.49"},{"v":3.485272,"d":"3.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":3.39814,"d":"3.40"},{"v":3.39814,"d":"3.40"},{"v":3.39814,"d":"3.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":9.028514,"d":"9.03"},{"v":9.028514,"d":"9.03"},{"v":9.028514,"d":"9.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":5.227908,"d":"5.23"},{"v":5.227908,"d":"5.23"},{"v":5.227908,"d":"5.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  306002","  柳城县工人文化宫",{"v":80.413637,"d":"80.41"},{"v":80.413637,"d":"80.41"},{"v":72.114013,"d":"72.11"},{"v":8.299624,"d":"8.30"},{"v":0,"d":"0.00"}]
["201","29","50","          ","    事业运行",{"v":51.878711,"d":"51.88"},{"v":51.878711,"d":"51.88"},{"v":43.579087,"d":"43.58"},{"v":8.299624,"d":"8.30"},{"v":0,"d":"0.00"}]
["208","05","02","          ","    事业单位离退休",{"v":10.97996,"d":"10.98"},{"v":10.97996,"d":"10.98"},{"v":10.97996,"d":"10.98"},{"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":6.396992,"d":"6.40"},{"v":6.396992,"d":"6.40"},{"v":6.396992,"d":"6.40"},{"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":3.198496,"d":"3.20"},{"v":3.198496,"d":"3.20"},{"v":3.198496,"d":"3.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","          ","    事业单位医疗",{"v":3.161734,"d":"3.16"},{"v":3.161734,"d":"3.16"},{"v":3.161734,"d":"3.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":4.797744,"d":"4.80"},{"v":4.797744,"d":"4.80"},{"v":4.797744,"d":"4.80"},{"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":38,"n_cols":6,"rows_kept":38,"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":174.322643,"d":"174.32"},{"v":156.167701,"d":"156.17"},{"v":18.154942,"d":"18.15"}]
["301",null,"工资福利支出",{"v":123.461813,"d":"123.46"},{"v":123.461813,"d":"123.46"},{"v":0,"d":"0.00"}]
["  301","01","  基本工资",{"v":41.4228,"d":"41.42"},{"v":41.4228,"d":"41.42"},{"v":0,"d":"0.00"}]
["  301","02","  津贴补贴",{"v":13.6356,"d":"13.64"},{"v":13.6356,"d":"13.64"},{"v":0,"d":"0.00"}]
["  301","03","  奖金",{"v":11.1247,"d":"11.12"},{"v":11.1247,"d":"11.12"},{"v":0,"d":"0.00"}]
["  301","07","  绩效工资",{"v":17.6628,"d":"17.66"},{"v":17.6628,"d":"17.66"},{"v":0,"d":"0.00"}]
["  301","08","  机关事业单位基本养老保险缴费",{"v":13.367536,"d":"13.37"},{"v":13.367536,"d":"13.37"},{"v":0,"d":"0.00"}]
["  301","09","  职业年金缴费",{"v":6.683768,"d":"6.68"},{"v":6.683768,"d":"6.68"},{"v":0,"d":"0.00"}]
["  301","10","  职工基本医疗保险缴费",{"v":6.516674,"d":"6.52"},{"v":6.516674,"d":"6.52"},{"v":0,"d":"0.00"}]
["  301","11","  公务员医疗补助缴费",{"v":2.544906,"d":"2.54"},{"v":2.544906,"d":"2.54"},{"v":0,"d":"0.00"}]
["  301","12","  其他社会保障缴费",{"v":0.477377,"d":"0.48"},{"v":0.477377,"d":"0.48"},{"v":0,"d":"0.00"}]
["  301","13","  住房公积金",{"v":10.025652,"d":"10.03"},{"v":10.025652,"d":"10.03"},{"v":0,"d":"0.00"}]
["302",null,"商品和服务支出",{"v":18.154942,"d":"18.15"},{"v":0,"d":"0.00"},{"v":18.154942,"d":"18.15"}]
["  302","01","  办公费",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
["  302","02","  印刷费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["  302","05","  水费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["  302","06","  电费",{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"}]
["  302","07","  邮电费",{"v":0.764,"d":"0.76"},{"v":0,"d":"0.00"},{"v":0.764,"d":"0.76"}]
["  302","09","  物业管理费",0.15,{"v":0,"d":"0.00"},0.15]
["  302","11","  差旅费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["  302","13","  维修（护）费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["  302","15","  会议费",{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"}]
["  302","16","  培训费",{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"}]
["  302","17","  公务接待费",0.35,{"v":0,"d":"0.00"},0.35]
["  302","28","  工会经费",{"v":1.670942,"d":"1.67"},{"v":0,"d":"0.00"},{"v":1.670942,"d":"1.67"}]
["  302","29","  福利费",{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0.5,"d":"0.50"}]
["  302","39","  其他交通费用",3.42,{"v":0,"d":"0.00"},3.42]
["  302","99","  其他商品和服务支出",{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":5.5,"d":"5.50"}]
["303",null,"对个人和家庭的补助",{"v":32.705888,"d":"32.71"},{"v":32.705888,"d":"32.71"},{"v":0,"d":"0.00"}]
["  303","02","  退休费",{"v":21.39228,"d":"21.39"},{"v":21.39228,"d":"21.39"},{"v":0,"d":"0.00"}]
["  303","07","  医疗费补助",{"v":6.483608,"d":"6.48"},{"v":6.483608,"d":"6.48"},{"v":0,"d":"0.00"}]
["  303","99","  其他对个人和家庭的补助",4.83,4.83,{"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",{"v":0.385,"d":"0.39"},0.35,{"v":-0.03500000000000003,"d":"-0.04"},{"v":-0.09090909090909098,"d":"-9.09%"},{"v":0.385,"d":"0.39"},0.35,{"v":-0.03500000000000003,"d":"-0.04"},{"v":-0.09090909090909098,"d":"-9.09%"}]
["公务用车购置及运行维护费",{"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"},""]
["    公务用车运行维护费",{"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"},""]
["    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",{"v":0.385,"d":"0.39"},0.35,{"v":-0.03500000000000003,"d":"-0.04"},{"v":-0.09090909090909098,"d":"-9.09%"},{"v":0.385,"d":"0.39"},0.35,{"v":-0.03500000000000003,"d":"-0.04"},{"v":-0.09090909090909098,"d":"-9.09%"}]
["会议费",0.11,{"v":0.1,"d":"0.10"},{"v":-0.009999999999999995,"d":"-0.01"},{"v":-0.09090909090909087,"d":"-9.09%"},0.11,{"v":0.1,"d":"0.10"},{"v":-0.009999999999999995,"d":"-0.01"},{"v":-0.09090909090909087,"d":"-9.09%"}]
["培训费",0.22,{"v":0.2,"d":"0.20"},{"v":-0.01999999999999999,"d":"-0.02"},{"v":-0.09090909090909087,"d":"-9.09%"},0.22,{"v":0.2,"d":"0.20"},{"v":-0.01999999999999999,"d":"-0.02"},{"v":-0.09090909090909087,"d":"-9.09%"}]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"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]

{"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":27,"n_cols":7,"rows_kept":27,"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],[17,0,26,1],[17,4,17,5],[18,2,24,2],[18,3,21,3],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,0,27,6]],"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,"劳模津贴",null,"项目编码",null,"450222213060010001004"]
["项目实施单位",null,"柳城县总工会",null,"项目主管单位",null,"306-柳城县总工会"]
["项目属性",null,"-"]
["资金总额",null,"资金来源",null,"金额(元)"]
[null,null,"合计",null,null,66283]
[null,null,"其中：一般公共预算拨款",null,"其中：上级",0]
[{"$nulls":4},"      本级",66283]
[null,null," 政府性基金",null,null,0]
[null,null,"         其他资金",null,null,0]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"一、关爱劳模职工，为劳模职工服务好。开展了“关爱劳模、困难职工，送你健康”活动。 二、充分发挥劳模职工的作用，积极投身全县的精准扶贫主战场。 三、以创建“劳模”（高技能）人才创新工作室为平台，推动职工力争科技创新蓬勃发展。对深度困难、相对困难、意外致困等不同类型困难职工家庭精准施策、分类帮扶，对建档困难职工家庭普遍发放生活补贴，确保温暖过冬过节。 四、通过发放劳模津贴和慰问困难劳模职工是工会推动改善民生、构建和谐社会的重要举措，是维护职工劳动经济权益、促进社会和谐的客观需要，是推动完善社会保障制度、参与社会管理和建设的重要途径，是竭诚服务职工群众、不断增强工会组织吸引力和凝聚力的重要举措，也是解决劳模生活、子女上学、医疗等各方面难题的一种手段。"]
["项目起始时间",null,"2021",null,"项目终止时间",null,2023]
["项目实施进度安排",null,""]
["年度绩效目标",null,"项目共支出6.6万元。根据资金要求及方案预算全部用于对劳模发放津贴和慰问工作上，资金按拨付程序提交拨付请示，全付到位，并在规定的时限内用于开展相关工作。"]
["中期绩效目标",null,"根据资金要求及方案预算全部用于对劳模发放津贴和慰问工作上，资金按拨付程序提交拨付请示，全付到位，并在规定的时限内用于开展相关工作。  "]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标内容",null,"指标值"]
[null,null,"产出指标","数量指标","全国劳模资金2人",null,"＝4800元"]
[{"$nulls":4},"区级劳模资金15人",null,"＝27000元"]
[{"$nulls":4},"市级劳模资金28人",null,"＝33600元"]
[{"$nulls":4},"非财政拨款企事业退休区级劳模津贴2人",null,"＝882.6元"]
[{"$nulls":3},"质量指标","通过摸底调查确定当年符合发放津贴和慰问对象提交主席办公办公会研究确定发放人员",null,"＝45个"]
[{"$nulls":3},"时效指标","劳模荣誉津贴标准",null,"＝1年"]
[{"$nulls":3},"成本指标","县财政资金",null,"＝66282.6元"]
[null,null,"效益指标","经济效益指标","维持社会稳定，促进劳模技术持续、稳定发展",null,"＝66282.6元"]
[null,null,"满意度指标","服务对象满意度","各级劳模",null,"＝100%"]