{"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":479.662377,"d":"479.66"}," 一、一般公共服务支出",{"v":346.503826,"d":"346.50"}]
["   （一）上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   （二）本级",{"v":479.662377,"d":"479.66"}," 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":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":66.526208,"d":"66.53"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":36.086499,"d":"36.09"}]
["   （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":30.545844,"d":"30.55"}]
[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":479.662377,"d":"479.66"},"本 年 支 出 合 计",{"v":479.662377,"d":"479.66"}]
[" 上年结转结余",{"v":0,"d":"0.00"}," 结转下年支出"]
["收  入  总  计",{"v":479.662377,"d":"479.66"},"支  出  总  计",{"v":479.662377,"d":"479.66"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":9,"n_cols":15,"rows_kept":9,"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":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"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"}]
["108","中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"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"}]
["  108001","  中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"v":479.662377,"d":"479.66"},{"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":19,"n_cols":11,"rows_kept":19,"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":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},49.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"108","中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},49.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  108001","  中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},49.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","31","01","          ","    行政运行",{"v":296.753826,"d":"296.75"},{"v":296.753826,"d":"296.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["201","31","02","          ","    一般行政管理事务",49.75,{"v":0,"d":"0.00"},49.75,{"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":5.43452,"d":"5.43"},{"v":5.43452,"d":"5.43"},{"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":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"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":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"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":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"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":16.2317,"d":"16.23"},{"v":16.2317,"d":"16.23"},{"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":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"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":479.662377,"d":"479.66"},"一、本年支出",{"v":479.662377,"d":"479.66"}]
["（一）一般公共预算拨款",{"v":479.662377,"d":"479.66"}," 一、一般公共服务支出",{"v":346.503826,"d":"346.50"}]
["   1、上级补助",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["   2、本级",{"v":479.662377,"d":"479.66"}," 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":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":66.526208,"d":"66.53"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," 九、卫生健康支出",{"v":36.086499,"d":"36.09"}]
["   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":30.545844,"d":"30.55"}]
[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":479.662377,"d":"479.66"},"支　　　出　　　总　　　计",{"v":479.662377,"d":"479.66"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":34,"n_cols":10,"rows_kept":34,"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":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},{"v":370.557403,"d":"370.56"},{"v":59.354974,"d":"59.35"},49.75]
["201",{"$nulls":3},"一般公共服务支出",{"v":346.503826,"d":"346.50"},{"v":296.753826,"d":"296.75"},{"v":237.398852,"d":"237.40"},{"v":59.354974,"d":"59.35"},49.75]
[null,"31",null,null,"  党委办公厅（室）及相关机构事务",{"v":346.503826,"d":"346.50"},{"v":296.753826,"d":"296.75"},{"v":237.398852,"d":"237.40"},{"v":59.354974,"d":"59.35"},49.75]
[null,null,"01",null,"    行政运行",{"v":296.753826,"d":"296.75"},{"v":296.753826,"d":"296.75"},{"v":237.398852,"d":"237.40"},{"v":59.354974,"d":"59.35"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    一般行政管理事务",49.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.75]
["208",{"$nulls":3},"社会保障和就业支出",{"v":66.526208,"d":"66.53"},{"v":66.526208,"d":"66.53"},{"v":66.526208,"d":"66.53"},{"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":66.526208,"d":"66.53"},{"v":66.526208,"d":"66.53"},{"v":66.526208,"d":"66.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位离退休",{"v":5.43452,"d":"5.43"},{"v":5.43452,"d":"5.43"},{"v":5.43452,"d":"5.43"},{"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":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"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":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"卫生健康支出",{"v":36.086499,"d":"36.09"},{"v":36.086499,"d":"36.09"},{"v":36.086499,"d":"36.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"  行政事业单位医疗",{"v":36.086499,"d":"36.09"},{"v":36.086499,"d":"36.09"},{"v":36.086499,"d":"36.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    行政单位医疗",{"v":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"03",null,"    公务员医疗补助",{"v":16.2317,"d":"16.23"},{"v":16.2317,"d":"16.23"},{"v":16.2317,"d":"16.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"108","中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},{"v":370.557403,"d":"370.56"},{"v":59.354974,"d":"59.35"},49.75]
[{"$nulls":3},"  108001","  中国共产党柳城县委员会办公室",{"v":479.662377,"d":"479.66"},{"v":429.912377,"d":"429.91"},{"v":370.557403,"d":"370.56"},{"v":59.354974,"d":"59.35"},49.75]
["201","31","01","          ","    行政运行",{"v":296.753826,"d":"296.75"},{"v":296.753826,"d":"296.75"},{"v":237.398852,"d":"237.40"},{"v":59.354974,"d":"59.35"},{"v":0,"d":"0.00"}]
["201","31","02","          ","    一般行政管理事务",49.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},49.75]
["208","05","01","          ","    行政单位离退休",{"v":5.43452,"d":"5.43"},{"v":5.43452,"d":"5.43"},{"v":5.43452,"d":"5.43"},{"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":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"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":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",{"v":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","03","          ","    公务员医疗补助",{"v":16.2317,"d":"16.23"},{"v":16.2317,"d":"16.23"},{"v":16.2317,"d":"16.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"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":39,"n_cols":6,"rows_kept":39,"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":429.912377,"d":"429.91"},{"v":370.557403,"d":"370.56"},{"v":59.354974,"d":"59.35"}]
["301",null,"工资福利支出",{"v":362.410036,"d":"362.41"},{"v":362.410036,"d":"362.41"},{"v":0,"d":"0.00"}]
["  301","01","  基本工资",{"v":93.7896,"d":"93.79"},{"v":93.7896,"d":"93.79"},{"v":0,"d":"0.00"}]
["  301","02","  津贴补贴",{"v":64.2096,"d":"64.21"},{"v":64.2096,"d":"64.21"},{"v":0,"d":"0.00"}]
["  301","03","  奖金",{"v":65.4158,"d":"65.42"},{"v":65.4158,"d":"65.42"},{"v":0,"d":"0.00"}]
["  301","08","  机关事业单位基本养老保险缴费",{"v":40.727792,"d":"40.73"},{"v":40.727792,"d":"40.73"},{"v":0,"d":"0.00"}]
["  301","09","  职业年金缴费",{"v":20.363896,"d":"20.36"},{"v":20.363896,"d":"20.36"},{"v":0,"d":"0.00"}]
["  301","10","  职工基本医疗保险缴费",{"v":19.854799,"d":"19.85"},{"v":19.854799,"d":"19.85"},{"v":0,"d":"0.00"}]
["  301","11","  公务员医疗补助缴费",{"v":14.160853,"d":"14.16"},{"v":14.160853,"d":"14.16"},{"v":0,"d":"0.00"}]
["  301","12","  其他社会保障缴费",{"v":0.254549,"d":"0.25"},{"v":0.254549,"d":"0.25"},{"v":0,"d":"0.00"}]
["  301","13","  住房公积金",{"v":30.545844,"d":"30.55"},{"v":30.545844,"d":"30.55"},{"v":0,"d":"0.00"}]
["  301","99","  其他工资福利支出",{"v":13.087303,"d":"13.09"},{"v":13.087303,"d":"13.09"},{"v":0,"d":"0.00"}]
["302",null,"商品和服务支出",{"v":59.354974,"d":"59.35"},{"v":0,"d":"0.00"},{"v":59.354974,"d":"59.35"}]
["  302","01","  办公费",{"v":2.4,"d":"2.40"},{"v":0,"d":"0.00"},{"v":2.4,"d":"2.40"}]
["  302","02","  印刷费",0.24,{"v":0,"d":"0.00"},0.24]
["  302","05","  水费",0.24,{"v":0,"d":"0.00"},0.24]
["  302","06","  电费",0.48,{"v":0,"d":"0.00"},0.48]
["  302","07","  邮电费",{"v":3.924,"d":"3.92"},{"v":0,"d":"0.00"},{"v":3.924,"d":"3.92"}]
["  302","09","  物业管理费",0.36,{"v":0,"d":"0.00"},0.36]
["  302","11","  差旅费",{"v":9.6,"d":"9.60"},{"v":0,"d":"0.00"},{"v":9.6,"d":"9.60"}]
["  302","13","  维修（护）费",0.24,{"v":0,"d":"0.00"},0.24]
["  302","15","  会议费",0.24,{"v":0,"d":"0.00"},0.24]
["  302","16","  培训费",0.48,{"v":0,"d":"0.00"},0.48]
["  302","17","  公务接待费",0.84,{"v":0,"d":"0.00"},0.84]
["  302","28","  工会经费",{"v":5.090974,"d":"5.09"},{"v":0,"d":"0.00"},{"v":5.090974,"d":"5.09"}]
["  302","29","  福利费",{"v":1.2,"d":"1.20"},{"v":0,"d":"0.00"},{"v":1.2,"d":"1.20"}]
["  302","39","  其他交通费用",20.82,{"v":0,"d":"0.00"},20.82]
["  302","99","  其他商品和服务支出",{"v":13.2,"d":"13.20"},{"v":0,"d":"0.00"},{"v":13.2,"d":"13.20"}]
["303",null,"对个人和家庭的补助",{"v":8.147367,"d":"8.15"},{"v":8.147367,"d":"8.15"},{"v":0,"d":"0.00"}]
["  303","02","  退休费",{"v":4.63452,"d":"4.63"},{"v":4.63452,"d":"4.63"},{"v":0,"d":"0.00"}]
["  303","05","  生活补助",{"v":0.612,"d":"0.61"},{"v":0.612,"d":"0.61"},{"v":0,"d":"0.00"}]
["  303","07","  医疗费补助",{"v":2.070847,"d":"2.07"},{"v":2.070847,"d":"2.07"},{"v":0,"d":"0.00"}]
["  303","99","  其他对个人和家庭的补助",0.83,0.83,{"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":1.605,"d":"1.61"},1.24,{"v":-0.365,"d":"-0.37"},{"v":-0.22741433021806853,"d":"-22.74%"},{"v":1.605,"d":"1.61"},1.24,{"v":-0.365,"d":"-0.37"},{"v":-0.22741433021806853,"d":"-22.74%"}]
["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":1.605,"d":"1.61"},1.24,{"v":-0.365,"d":"-0.37"},{"v":-0.22741433021806853,"d":"-22.74%"},{"v":1.605,"d":"1.61"},1.24,{"v":-0.365,"d":"-0.37"},{"v":-0.22741433021806853,"d":"-22.74%"}]
["会议费",4.63,4.04,{"v":-0.5899999999999999,"d":"-0.59"},{"v":-0.12742980561555073,"d":"-12.74%"},4.63,4.04,{"v":-0.5899999999999999,"d":"-0.59"},{"v":-0.12742980561555073,"d":"-12.74%"}]
["培训费",1.27,0.48,-0.79,{"v":-0.6220472440944882,"d":"-62.20%"},1.27,0.48,-0.79,{"v":-0.6220472440944882,"d":"-62.20%"}]

{"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":24,"n_cols":7,"rows_kept":24,"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],[17,0,23,1],[17,4,17,5],[18,2,21,2],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,0,24,6]],"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,"县委事务支出",null,"项目编码",null,"450222230310800005340"]
["项目实施单位",null,"中国共产党柳城县委员会办公室",null,"项目主管单位",null,"108-中国共产党柳城县委员会办公室"]
["项目属性",null,"-"]
["资金总额",null,"资金来源",null,"金额(元)"]
[null,null,"合计",null,null,200000]
[null,null,"其中：一般公共预算拨款",null,"其中：上级",0]
[{"$nulls":4},"      本级",200000]
[null,null," 政府性基金",null,null,0]
[null,null,"         其他资金",null,null,0]
["项目概况(包括项目立项依据、可行性和必要性、支持范围、实施内容等)",null,"确保会议正常和日常工作正常开展"]
["项目起始时间",null,"2023",null,"项目终止时间",null,2023]
["项目实施进度安排",null,"2023年12月31日前完成"]
["年度绩效目标",null,"确保会议和日常工作正常运转"]
["中期绩效目标",null,"确保会议和日常工作正常运转"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标内容",null,"指标值"]
[null,null,"产出指标","数量指标","使用数量",null,"根据实际情况"]
[{"$nulls":3},"质量指标","完成质量",null,"按质按量完成"]
[{"$nulls":3},"时效指标","完成时间",null,"2023年12月31日前"]
[{"$nulls":3},"成本指标","金额",null,"240000"]
[null,null,"效益指标","社会效益指标","达到效果",null,"确保工作正常开展"]
[null,null,"满意度指标","服务对象满意度","满意度",null,"100"]