{"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":1582.945547,"d":"1,582.95"}," 一、一般公共服务支出",{"v":1212.229607,"d":"1,212.23"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":1582.945547,"d":"1,582.95"}," 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":700,"d":"700.00"}," 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":700,"d":"700.00"}," 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":196.82548,"d":"196.83"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":95.74232,"d":"95.74"}]
["   （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":700,"d":"700.00"}]
["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":78.14814,"d":"78.15"}]
[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":2282.9455470000003,"d":"2,282.95"},"本 年 支 出 合 计",{"v":2282.945547,"d":"2,282.95"}]
[" 上年结转结余",{"v":0,"d":"0.00"}," 结转下年支出"]
["收  入  总  计",{"v":2282.9455470000003,"d":"2,282.95"},"支  出  总  计",{"v":2282.945547,"d":"2,282.95"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":14,"n_cols":15,"rows_kept":14,"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":2282.945547,"d":"2,282.95"},{"v":2282.945547,"d":"2,282.95"},{"v":1582.945547,"d":"1,582.95"},{"v":700,"d":"700.00"},{"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"}]
["104","柳城县财政局",{"v":2282.945547,"d":"2,282.95"},{"v":2282.945547,"d":"2,282.95"},{"v":1582.945547,"d":"1,582.95"},{"v":700,"d":"700.00"},{"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"}]
["  104001","  柳城县财政局",{"v":1503.970998,"d":"1,503.97"},{"v":1503.970998,"d":"1,503.97"},{"v":803.970998,"d":"803.97"},{"v":700,"d":"700.00"},{"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"}]
["  104002","  柳城县财政投资评审中心",{"v":84.431309,"d":"84.43"},{"v":84.431309,"d":"84.43"},{"v":84.431309,"d":"84.43"},{"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"}]
["  104003","  柳城县财政局国库集中支付中心",{"v":134.65042,"d":"134.65"},{"v":134.65042,"d":"134.65"},{"v":134.65042,"d":"134.65"},{"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"}]
["  104004","  柳城县政府采购管理中心",{"v":143.037326,"d":"143.04"},{"v":143.037326,"d":"143.04"},{"v":143.037326,"d":"143.04"},{"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"}]
["  104005","  柳城县民族资金管理所",{"v":183.565251,"d":"183.57"},{"v":183.565251,"d":"183.57"},{"v":183.565251,"d":"183.57"},{"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"}]
["  104006","  柳城县非税收入管理中心",{"v":233.290243,"d":"233.29"},{"v":233.290243,"d":"233.29"},{"v":233.290243,"d":"233.29"},{"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":59,"n_cols":11,"rows_kept":59,"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":2282.945547,"d":"2,282.95"},{"v":1226.145547,"d":"1,226.15"},{"v":1056.8,"d":"1,056.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"104","柳城县财政局",{"v":2282.945547,"d":"2,282.95"},{"v":1226.145547,"d":"1,226.15"},{"v":1056.8,"d":"1,056.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104001","  柳城县财政局",{"v":1503.970998,"d":"1,503.97"},{"v":447.170998,"d":"447.17"},{"v":1056.8,"d":"1,056.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":299.014703,"d":"299.01"},{"v":299.014703,"d":"299.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","02","          ","    一般行政管理事务",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","07","          ","    信息化建设",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","99","          ","    其他财政事务支出",{"v":284.8,"d":"284.80"},{"v":0,"d":"0.00"},{"v":284.8,"d":"284.80"},{"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":32.10506,"d":"32.11"},{"v":32.10506,"d":"32.11"},{"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":33.532896,"d":"33.53"},{"v":33.532896,"d":"33.53"},{"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":16.766448,"d":"16.77"},{"v":16.766448,"d":"16.77"},{"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":16.347287,"d":"16.35"},{"v":16.347287,"d":"16.35"},{"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":24.254932,"d":"24.25"},{"v":24.254932,"d":"24.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["212","08","04","          ","    农村基础设施建设支出",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":25.149672,"d":"25.15"},{"v":25.149672,"d":"25.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104002","  柳城县财政投资评审中心",{"v":84.431309,"d":"84.43"},{"v":84.431309,"d":"84.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":57.257922,"d":"57.26"},{"v":57.257922,"d":"57.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":3.43236,"d":"3.43"},{"v":3.43236,"d":"3.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":7.325056,"d":"7.33"},{"v":7.325056,"d":"7.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":3.662528,"d":"3.66"},{"v":3.662528,"d":"3.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":3.570965,"d":"3.57"},{"v":3.570965,"d":"3.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":3.688686,"d":"3.69"},{"v":3.688686,"d":"3.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":5.493792,"d":"5.49"},{"v":5.493792,"d":"5.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104003","  柳城县财政局国库集中支付中心",{"v":134.65042,"d":"134.65"},{"v":134.65042,"d":"134.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":95.119659,"d":"95.12"},{"v":95.119659,"d":"95.12"},{"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":12.784976,"d":"12.78"},{"v":12.784976,"d":"12.78"},{"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":6.392488,"d":"6.39"},{"v":6.392488,"d":"6.39"},{"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":6.232676,"d":"6.23"},{"v":6.232676,"d":"6.23"},{"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":4.531889,"d":"4.53"},{"v":4.531889,"d":"4.53"},{"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":9.588732,"d":"9.59"},{"v":9.588732,"d":"9.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104004","  柳城县政府采购管理中心",{"v":143.037326,"d":"143.04"},{"v":143.037326,"d":"143.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":97.474956,"d":"97.47"},{"v":97.474956,"d":"97.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":4.99178,"d":"4.99"},{"v":4.99178,"d":"4.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":12.5628,"d":"12.56"},{"v":12.5628,"d":"12.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":6.2814,"d":"6.28"},{"v":6.2814,"d":"6.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":6.124365,"d":"6.12"},{"v":6.124365,"d":"6.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":6.179925,"d":"6.18"},{"v":6.179925,"d":"6.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":9.4221,"d":"9.42"},{"v":9.4221,"d":"9.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104005","  柳城县民族资金管理所",{"v":183.565251,"d":"183.57"},{"v":183.565251,"d":"183.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":130.873698,"d":"130.87"},{"v":130.873698,"d":"130.87"},{"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":17.007984,"d":"17.01"},{"v":17.007984,"d":"17.01"},{"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":8.503992,"d":"8.50"},{"v":8.503992,"d":"8.50"},{"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":8.291392,"d":"8.29"},{"v":8.291392,"d":"8.29"},{"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":6.132197,"d":"6.13"},{"v":6.132197,"d":"6.13"},{"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":12.755988,"d":"12.76"},{"v":12.755988,"d":"12.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104006","  柳城县非税收入管理中心",{"v":233.290243,"d":"233.29"},{"v":233.290243,"d":"233.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","50","          ","    事业运行",{"v":149.288669,"d":"149.29"},{"v":149.288669,"d":"149.29"},{"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":20.983808,"d":"20.98"},{"v":20.983808,"d":"20.98"},{"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":10.491904,"d":"10.49"},{"v":10.491904,"d":"10.49"},{"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":10.388006,"d":"10.39"},{"v":10.388006,"d":"10.39"},{"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":15.737856,"d":"15.74"},{"v":15.737856,"d":"15.74"},{"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":2282.9455470000003,"d":"2,282.95"},"一、本年支出",{"v":2282.945547,"d":"2,282.95"}]
["（一）一般公共预算拨款",{"v":1582.945547,"d":"1,582.95"}," 一、一般公共服务支出",{"v":1212.229607,"d":"1,212.23"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":1582.945547,"d":"1,582.95"}," 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":700,"d":"700.00"}," 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":700,"d":"700.00"}," 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":196.82548,"d":"196.83"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":95.74232,"d":"95.74"}]
["   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":700,"d":"700.00"}]
["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":78.14814,"d":"78.15"}]
[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":2282.9455470000003,"d":"2,282.95"},"支　　　出　　　总　　　计",{"v":2282.945547,"d":"2,282.95"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":77,"n_cols":10,"rows_kept":77,"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":1582.945547,"d":"1,582.95"},{"v":1226.145547,"d":"1,226.15"},{"v":1066.884857,"d":"1,066.88"},{"v":159.26069,"d":"159.26"},{"v":356.8,"d":"356.80"}]
["201",{"$nulls":3},"一般公共服务支出",{"v":1212.229607,"d":"1,212.23"},{"v":855.429607,"d":"855.43"},{"v":696.168917,"d":"696.17"},{"v":159.26069,"d":"159.26"},{"v":356.8,"d":"356.80"}]
[null,"06",null,null,"  财政事务",{"v":1212.229607,"d":"1,212.23"},{"v":855.429607,"d":"855.43"},{"v":696.168917,"d":"696.17"},{"v":159.26069,"d":"159.26"},{"v":356.8,"d":"356.80"}]
[null,null,"01",null,"    行政运行",{"v":706.140938,"d":"706.14"},{"v":706.140938,"d":"706.14"},{"v":577.003224,"d":"577.00"},{"v":129.137714,"d":"129.14"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    一般行政管理事务",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[null,null,"07",null,"    信息化建设",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
[null,null,"50",null,"    事业运行",{"v":149.288669,"d":"149.29"},{"v":149.288669,"d":"149.29"},{"v":119.165693,"d":"119.17"},{"v":30.122976,"d":"30.12"},{"v":0,"d":"0.00"}]
[null,null,"99",null,"    其他财政事务支出",{"v":284.8,"d":"284.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":284.8,"d":"284.80"}]
["208",{"$nulls":3},"社会保障和就业支出",{"v":196.82548,"d":"196.83"},{"v":196.82548,"d":"196.83"},{"v":196.82548,"d":"196.83"},{"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":196.82548,"d":"196.83"},{"v":196.82548,"d":"196.83"},{"v":196.82548,"d":"196.83"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位离退休",{"v":40.5292,"d":"40.53"},{"v":40.5292,"d":"40.53"},{"v":40.5292,"d":"40.53"},{"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":104.19752,"d":"104.20"},{"v":104.19752,"d":"104.20"},{"v":104.19752,"d":"104.20"},{"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":52.09876,"d":"52.10"},{"v":52.09876,"d":"52.10"},{"v":52.09876,"d":"52.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"卫生健康支出",{"v":95.74232000000002,"d":"95.74"},{"v":95.74232000000002,"d":"95.74"},{"v":95.74232000000002,"d":"95.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"  行政事业单位医疗",{"v":95.74232000000002,"d":"95.74"},{"v":95.74232000000002,"d":"95.74"},{"v":95.74232000000002,"d":"95.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位医疗",{"v":40.566685,"d":"40.57"},{"v":40.566685,"d":"40.57"},{"v":40.566685,"d":"40.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位医疗",{"v":10.388006,"d":"10.39"},{"v":10.388006,"d":"10.39"},{"v":10.388006,"d":"10.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"03",null,"    公务员医疗补助",{"v":44.787629,"d":"44.79"},{"v":44.787629,"d":"44.79"},{"v":44.787629,"d":"44.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"104","柳城县财政局",{"v":1582.945547,"d":"1,582.95"},{"v":1226.145547,"d":"1,226.15"},{"v":1066.884857,"d":"1,066.88"},{"v":159.26069,"d":"159.26"},{"v":356.8,"d":"356.80"}]
[{"$nulls":3},"  104001","  柳城县财政局",{"v":803.970998,"d":"803.97"},{"v":447.170998,"d":"447.17"},{"v":397.075386,"d":"397.08"},{"v":50.095612,"d":"50.10"},{"v":356.8,"d":"356.80"}]
["201","06","01","          ","    行政运行",{"v":299.014703,"d":"299.01"},{"v":299.014703,"d":"299.01"},{"v":248.919091,"d":"248.92"},{"v":50.095612,"d":"50.10"},{"v":0,"d":"0.00"}]
["201","06","02","          ","    一般行政管理事务",{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
["201","06","07","          ","    信息化建设",{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"}]
["201","06","99","          ","    其他财政事务支出",{"v":284.8,"d":"284.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":284.8,"d":"284.80"}]
["208","05","01","          ","    行政单位离退休",{"v":32.10506,"d":"32.11"},{"v":32.10506,"d":"32.11"},{"v":32.10506,"d":"32.11"},{"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":33.532896,"d":"33.53"},{"v":33.532896,"d":"33.53"},{"v":33.532896,"d":"33.53"},{"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":16.766448,"d":"16.77"},{"v":16.766448,"d":"16.77"},{"v":16.766448,"d":"16.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":16.347287,"d":"16.35"},{"v":16.347287,"d":"16.35"},{"v":16.347287,"d":"16.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":24.254932,"d":"24.25"},{"v":24.254932,"d":"24.25"},{"v":24.254932,"d":"24.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":25.149672,"d":"25.15"},{"v":25.149672,"d":"25.15"},{"v":25.149672,"d":"25.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104002","  柳城县财政投资评审中心",{"v":84.431309,"d":"84.43"},{"v":84.431309,"d":"84.43"},{"v":72.345677,"d":"72.35"},{"v":12.085632,"d":"12.09"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":57.257922,"d":"57.26"},{"v":57.257922,"d":"57.26"},{"v":45.17229,"d":"45.17"},{"v":12.085632,"d":"12.09"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":3.43236,"d":"3.43"},{"v":3.43236,"d":"3.43"},{"v":3.43236,"d":"3.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":7.325056,"d":"7.33"},{"v":7.325056,"d":"7.33"},{"v":7.325056,"d":"7.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":3.662528,"d":"3.66"},{"v":3.662528,"d":"3.66"},{"v":3.662528,"d":"3.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":3.570965,"d":"3.57"},{"v":3.570965,"d":"3.57"},{"v":3.570965,"d":"3.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":3.688686,"d":"3.69"},{"v":3.688686,"d":"3.69"},{"v":3.688686,"d":"3.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":5.493792,"d":"5.49"},{"v":5.493792,"d":"5.49"},{"v":5.493792,"d":"5.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104003","  柳城县财政局国库集中支付中心",{"v":134.65042,"d":"134.65"},{"v":134.65042,"d":"134.65"},{"v":114.604298,"d":"114.60"},{"v":20.046122,"d":"20.05"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":95.119659,"d":"95.12"},{"v":95.119659,"d":"95.12"},{"v":75.073537,"d":"75.07"},{"v":20.046122,"d":"20.05"},{"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":12.784976,"d":"12.78"},{"v":12.784976,"d":"12.78"},{"v":12.784976,"d":"12.78"},{"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":6.392488,"d":"6.39"},{"v":6.392488,"d":"6.39"},{"v":6.392488,"d":"6.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":6.232676,"d":"6.23"},{"v":6.232676,"d":"6.23"},{"v":6.232676,"d":"6.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":4.531889,"d":"4.53"},{"v":4.531889,"d":"4.53"},{"v":4.531889,"d":"4.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":9.588732,"d":"9.59"},{"v":9.588732,"d":"9.59"},{"v":9.588732,"d":"9.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104004","  柳城县政府采购管理中心",{"v":143.037326,"d":"143.04"},{"v":143.037326,"d":"143.04"},{"v":123.198976,"d":"123.20"},{"v":19.83835,"d":"19.84"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":97.474956,"d":"97.47"},{"v":97.474956,"d":"97.47"},{"v":77.636606,"d":"77.64"},{"v":19.83835,"d":"19.84"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    行政单位离退休",{"v":4.99178,"d":"4.99"},{"v":4.99178,"d":"4.99"},{"v":4.99178,"d":"4.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","          ","    机关事业单位基本养老保险缴费支出",{"v":12.5628,"d":"12.56"},{"v":12.5628,"d":"12.56"},{"v":12.5628,"d":"12.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","06","          ","    机关事业单位职业年金缴费支出",{"v":6.2814,"d":"6.28"},{"v":6.2814,"d":"6.28"},{"v":6.2814,"d":"6.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":6.124365,"d":"6.12"},{"v":6.124365,"d":"6.12"},{"v":6.124365,"d":"6.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":6.179925,"d":"6.18"},{"v":6.179925,"d":"6.18"},{"v":6.179925,"d":"6.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":9.4221,"d":"9.42"},{"v":9.4221,"d":"9.42"},{"v":9.4221,"d":"9.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104005","  柳城县民族资金管理所",{"v":183.565251,"d":"183.57"},{"v":183.565251,"d":"183.57"},{"v":156.493253,"d":"156.49"},{"v":27.071998,"d":"27.07"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":130.873698,"d":"130.87"},{"v":130.873698,"d":"130.87"},{"v":103.8017,"d":"103.80"},{"v":27.071998,"d":"27.07"},{"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":17.007984,"d":"17.01"},{"v":17.007984,"d":"17.01"},{"v":17.007984,"d":"17.01"},{"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":8.503992,"d":"8.50"},{"v":8.503992,"d":"8.50"},{"v":8.503992,"d":"8.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":8.291392,"d":"8.29"},{"v":8.291392,"d":"8.29"},{"v":8.291392,"d":"8.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":6.132197,"d":"6.13"},{"v":6.132197,"d":"6.13"},{"v":6.132197,"d":"6.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":12.755988,"d":"12.76"},{"v":12.755988,"d":"12.76"},{"v":12.755988,"d":"12.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  104006","  柳城县非税收入管理中心",{"v":233.290243,"d":"233.29"},{"v":233.290243,"d":"233.29"},{"v":203.167267,"d":"203.17"},{"v":30.122976,"d":"30.12"},{"v":0,"d":"0.00"}]
["201","06","01","          ","    行政运行",{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"},{"v":26.4,"d":"26.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","06","50","          ","    事业运行",{"v":149.288669,"d":"149.29"},{"v":149.288669,"d":"149.29"},{"v":119.165693,"d":"119.17"},{"v":30.122976,"d":"30.12"},{"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":20.983808,"d":"20.98"},{"v":20.983808,"d":"20.98"},{"v":20.983808,"d":"20.98"},{"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":10.491904,"d":"10.49"},{"v":10.491904,"d":"10.49"},{"v":10.491904,"d":"10.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","          ","    事业单位医疗",{"v":10.388006,"d":"10.39"},{"v":10.388006,"d":"10.39"},{"v":10.388006,"d":"10.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":15.737856,"d":"15.74"},{"v":15.737856,"d":"15.74"},{"v":15.737856,"d":"15.74"},{"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":41,"n_cols":6,"rows_kept":41,"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":1226.145547,"d":"1,226.15"},{"v":1066.884857,"d":"1,066.88"},{"v":159.26069,"d":"159.26"}]
["301",null,"工资福利支出",{"v":1008.109151,"d":"1,008.11"},{"v":1008.109151,"d":"1,008.11"},{"v":0,"d":"0.00"}]
["  301","01","  基本工资",{"v":296.8152,"d":"296.82"},{"v":296.8152,"d":"296.82"},{"v":0,"d":"0.00"}]
["  301","02","  津贴补贴",{"v":138.558,"d":"138.56"},{"v":138.558,"d":"138.56"},{"v":0,"d":"0.00"}]
["  301","03","  奖金",{"v":143.7549,"d":"143.75"},{"v":143.7549,"d":"143.75"},{"v":0,"d":"0.00"}]
["  301","07","  绩效工资",{"v":66.0684,"d":"66.07"},{"v":66.0684,"d":"66.07"},{"v":0,"d":"0.00"}]
["  301","08","  机关事业单位基本养老保险缴费",{"v":104.19752,"d":"104.20"},{"v":104.19752,"d":"104.20"},{"v":0,"d":"0.00"}]
["  301","09","  职业年金缴费",{"v":52.09876,"d":"52.10"},{"v":52.09876,"d":"52.10"},{"v":0,"d":"0.00"}]
["  301","10","  职工基本医疗保险缴费",{"v":50.796291,"d":"50.80"},{"v":50.796291,"d":"50.80"},{"v":0,"d":"0.00"}]
["  301","11","  公务员医疗补助缴费",{"v":30.291123,"d":"30.29"},{"v":30.291123,"d":"30.29"},{"v":0,"d":"0.00"}]
["  301","12","  其他社会保障缴费",{"v":3.070073,"d":"3.07"},{"v":3.070073,"d":"3.07"},{"v":0,"d":"0.00"}]
["  301","13","  住房公积金",{"v":78.14814,"d":"78.15"},{"v":78.14814,"d":"78.15"},{"v":0,"d":"0.00"}]
["  301","99","  其他工资福利支出",{"v":44.310744,"d":"44.31"},{"v":44.310744,"d":"44.31"},{"v":0,"d":"0.00"}]
["302",null,"商品和服务支出",{"v":159.26069,"d":"159.26"},{"v":0,"d":"0.00"},{"v":159.26069,"d":"159.26"}]
["  302","01","  办公费",{"v":7.4,"d":"7.40"},{"v":0,"d":"0.00"},{"v":7.4,"d":"7.40"}]
["  302","02","  印刷费",0.74,{"v":0,"d":"0.00"},0.74]
["  302","05","  水费",0.74,{"v":0,"d":"0.00"},0.74]
["  302","06","  电费",1.48,{"v":0,"d":"0.00"},1.48]
["  302","07","  邮电费",{"v":9.196,"d":"9.20"},{"v":0,"d":"0.00"},{"v":9.196,"d":"9.20"}]
["  302","09","  物业管理费",1.11,{"v":0,"d":"0.00"},1.11]
["  302","11","  差旅费",{"v":29.6,"d":"29.60"},{"v":0,"d":"0.00"},{"v":29.6,"d":"29.60"}]
["  302","13","  维修（护）费",0.74,{"v":0,"d":"0.00"},0.74]
["  302","15","  会议费",0.74,{"v":0,"d":"0.00"},0.74]
["  302","16","  培训费",1.48,{"v":0,"d":"0.00"},1.48]
["  302","17","  公务接待费",2.59,{"v":0,"d":"0.00"},2.59]
["  302","28","  工会经费",{"v":13.02469,"d":"13.02"},{"v":0,"d":"0.00"},{"v":13.02469,"d":"13.02"}]
["  302","29","  福利费",{"v":3.7,"d":"3.70"},{"v":0,"d":"0.00"},{"v":3.7,"d":"3.70"}]
["  302","39","  其他交通费用",46.02,{"v":0,"d":"0.00"},46.02]
["  302","99","  其他商品和服务支出",{"v":40.7,"d":"40.70"},{"v":0,"d":"0.00"},{"v":40.7,"d":"40.70"}]
["303",null,"对个人和家庭的补助",{"v":58.775706,"d":"58.78"},{"v":58.775706,"d":"58.78"},{"v":0,"d":"0.00"}]
["  303","01","  离休费",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"}]
["  303","02","  退休费",{"v":32.0292,"d":"32.03"},{"v":32.0292,"d":"32.03"},{"v":0,"d":"0.00"}]
["  303","05","  生活补助",{"v":3.672,"d":"3.67"},{"v":3.672,"d":"3.67"},{"v":0,"d":"0.00"}]
["  303","07","  医疗费补助",{"v":14.496506,"d":"14.50"},{"v":14.496506,"d":"14.50"},{"v":0,"d":"0.00"}]
["  303","99","  其他对个人和家庭的补助",{"v":7.578,"d":"7.58"},{"v":7.578,"d":"7.58"},{"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",2.45,2.59,{"v":0.13999999999999968,"d":"0.14"},{"v":0.05714285714285701,"d":"5.71%"},2.45,2.59,{"v":0.13999999999999968,"d":"0.14"},{"v":0.05714285714285701,"d":"5.71%"}]
["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",2.45,2.59,{"v":0.13999999999999968,"d":"0.14"},{"v":0.05714285714285701,"d":"5.71%"},2.45,2.59,{"v":0.13999999999999968,"d":"0.14"},{"v":0.05714285714285701,"d":"5.71%"}]
["会议费",{"v":0.7,"d":"0.70"},0.74,{"v":0.040000000000000036,"d":"0.04"},{"v":0.0571428571428572,"d":"5.71%"},{"v":0.7,"d":"0.70"},0.74,{"v":0.040000000000000036,"d":"0.04"},{"v":0.0571428571428572,"d":"5.71%"}]
["培训费",{"v":1.4,"d":"1.40"},14.48,13.08,{"v":9.342857142857143,"d":"934.29%"},{"v":1.4,"d":"1.40"},14.48,13.08,{"v":9.342857142857143,"d":"934.29%"}]

{"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]
[{"$nulls":5},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
[{"$nulls":3},"104","柳城县财政局",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
[{"$nulls":3},"  104001","  柳城县财政局",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]
["212","08","04","          ","    农村基础设施建设支出",{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"}]

{"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":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],[18,2,23,2],[18,3,20,3],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,2,25,2],[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,"全县财政信息化运维服务费",null,"项目编码",null,"450222210410400004005"]
["项目实施单位",null,"柳城县财政局",null,"项目主管单位",null,"104-柳城县财政局"]
["项目属性",null,"-"]
["资金总额",null,"资金来源",null,"金额(元)"]
[null,null,"合计",null,null,"730,000"]
[null,null,"其中：一般公共预算拨款",null,"其中：上级",""]
[{"$nulls":4},"      本级","730,000"]
[null,null," 政府性基金",null,null,""]
[null,null,"         其他资金",null,null,""]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"财政信息化运维服务费"]
["项目起始时间",null,"2022",null,"项目终止时间",null,2026]
["项目实施进度安排",null,"经常性项目"]
["年度绩效目标",null,"预算管理一体化系统预算编制、指标管理、预算执行、会计核算、工资统发、人行清算、预算执行态监控等模块全部上线运行，相关业务技术员给财政局系统管理员、业务股室人员和全县预算单位提供有效的业务指导，顺利及时完成各项财政业务工作。"]
["中期绩效目标",null,"维持财政信息化正常运行"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标内容",null,"指标值"]
[null,null,"产出指标","数量指标","举办培训班",null,"＝3期"]
[{"$nulls":4},"培训人数",null,"≥500人"]
[{"$nulls":4},"系统维护",null,"定期维护"]
[{"$nulls":3},"质量指标","全面推进预算管理一体化系统所有模块上线平稳运行，加快业务衔接，提高预算编制和预算执行各个换届工作效率和资金支付安全。",null,"有效保障"]
[{"$nulls":3},"时效指标","2022年12月底前积极推进预算管理一体化系统上线主要功能模块",null,"按时完成"]
[{"$nulls":3},"成本指标","系统运维成本",null,"≤730000元"]
[null,null,"效益指标","社会效益指标","提高系统管理员、业务股室人员、全县财政预算单位的业务能力，顺利及时完成各项财政业务工作。",null,"有效提高"]
[{"$nulls":3},"可持续影响指标","保障全县预算编制、预算执行和会计核算等业务有效开展和财政资金支付的安全",null,"长期"]
[null,null,"满意度指标","服务对象满意度","使用单位满意度",null,"≥95%"]