{"text_format":"3","workbook":"xls","n_sheets":13,"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 政府购买服务预算表","表12 项目绩效目标公开表","表13绩效目标申报表"],"not_rendered":{"external_links":1,"defined_names":11},"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"]}
[]
["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":1604.685575,"d":"1,604.69"}," 一、一般公共服务支出",{"v":777.960732,"d":"777.96"}]
["   （一）上级补助",null," 二、外交支出"]
["   （二）本级",{"v":1604.685575,"d":"1,604.69"}," 三、国防支出"]
["   （三）一般债券",null," 四、公共安全支出"]
["二、政府性基金预算拨款",null," 五、教育支出"]
["   （一）上级补助",null," 六、科学技术支出"]
["   （二）本级",null," 七、文化旅游体育与传媒支出",{"v":88.117229,"d":"88.12"}]
["   （三）专项债券",null," 八、社会保障和就业支出",{"v":370.726082,"d":"370.73"}]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",{"v":89.254895,"d":"89.25"}]
["   （一）上级补助",null," 十、节能环保支出"]
["   （二）本级",null," 十一、城乡社区支出"]
["四、财政专户管理资金收入",null," 十二、农林水支出",{"v":186.264665,"d":"186.26"}]
["五、单位资金",null," 十三、交通运输支出"]
["   （一）事业收入",null," 十四、资源勘探工业信息等支出"]
["   （二）事业单位经营收入",null," 十五、商业服务业等支出"]
["   （三）上级补助收入",null," 十六、金融支出"]
["   （四）附属单位上缴收入",null," 十七、援助其他地区支出"]
["   （五）其他收入",null," 十八、自然资源海洋气象等支出"]
[null,null," 十九、住房保障支出",{"v":92.361972,"d":"92.36"}]
[null,null," 二十、粮油物资储备支出"]
[null,null," 二十一、国有资本经营预算支出"]
[null,null," 二十二、灾害防治及应急管理支出"]
[null,null," 二十三、其他支出"]
[null,null," 二十四、债务还本支出"]
[null,null," 二十五、债务付息支出"]
[null,null," 二十六、债务发行费用支出"]
["本 年 收 入 合 计",{"v":1604.685575,"d":"1,604.69"},"本 年 支 出 合 计",{"v":1604.685575,"d":"1,604.69"}]
[" 上年结转结余",null," 结转下年支出"]
["收  入  总  计",{"v":1604.685575,"d":"1,604.69"},"支  出  总  计",{"v":1604.685575,"d":"1,604.69"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,8],[3,9,3,14]],"flags":["formulas_cached_only"]}
[]
["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]
["","合计",{"v":1604.685575,"d":"1,604.69"},{"v":1604.685575,"d":"1,604.69"},{"v":1604.685575,"d":"1,604.69"}]
["607","柳城县社冲乡人民政府",{"v":1604.685575,"d":"1,604.69"},{"v":1604.685575,"d":"1,604.69"},{"v":1604.685575,"d":"1,604.69"}]
["607001","柳城县社冲乡人民政府",{"v":807.63235,"d":"807.63"},{"v":807.63235,"d":"807.63"},{"v":807.63235,"d":"807.63"}]
["607003","柳城县社冲乡财政所",{"v":103.348709,"d":"103.35"},{"v":103.348709,"d":"103.35"},{"v":103.348709,"d":"103.35"}]
["607012","柳城县社冲乡社会保障服务中心",{"v":50.104652,"d":"50.10"},{"v":50.104652,"d":"50.10"},{"v":50.104652,"d":"50.10"}]
["607013","柳城县社冲乡乡村建设综合服务中心",{"v":176.14241,"d":"176.14"},{"v":176.14241,"d":"176.14"},{"v":176.14241,"d":"176.14"}]
["607014","柳城县社冲乡农业农村服务中心",{"v":255.502116,"d":"255.50"},{"v":255.502116,"d":"255.50"},{"v":255.502116,"d":"255.50"}]
["607020","柳城县社冲乡退役军人服务站",{"v":23.859442,"d":"23.86"},{"v":23.859442,"d":"23.86"},{"v":23.859442,"d":"23.86"}]
["607021","柳城县社冲乡行政审批和政务服务中心",{"v":38.829,"d":"38.83"},{"v":38.829,"d":"38.83"},{"v":38.829,"d":"38.83"}]
["607022","柳城县社冲乡公共文化服务中心",{"v":149.266896,"d":"149.27"},{"v":149.266896,"d":"149.27"},{"v":149.266896,"d":"149.27"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":68,"n_cols":11,"rows_kept":68,"merged":[[1,0,1,10],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,3,10],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,10],[5,7,6,7],[5,7,6,7],[5,8,5,10]],"flags":["formulas_cached_only"]}
[]
["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"]
[{"$nulls":7},"小计","其中："]
[{"$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]
["","","","","合计",{"v":1604.685575,"d":"1,604.69"},{"v":1561.838575,"d":"1,561.84"},{"v":42.847,"d":"42.85"}]
[{"$nulls":3},"607","柳城县社冲乡人民政府",{"v":1604.685575,"d":"1,604.69"},{"v":1561.838575,"d":"1,561.84"},{"v":42.847,"d":"42.85"}]
[{"$nulls":3},"607001","柳城县社冲乡人民政府",{"v":807.63235,"d":"807.63"},{"v":764.78535,"d":"764.79"},{"v":42.847,"d":"42.85"}]
["201","03","01",null,"行政运行",{"v":375.657022,"d":"375.66"},{"v":375.657022,"d":"375.66"}]
["201","03","02",null,"一般行政管理事务",{"v":21.847,"d":"21.85"},null,{"v":21.847,"d":"21.85"}]
["201","32","01",null,"行政运行",{"v":122.8512,"d":"122.85"},{"v":101.8512,"d":"101.85"},{"v":21,"d":"21.00"}]
["208","05","01",null,"行政单位离退休",{"v":111.941244,"d":"111.94"},{"v":111.941244,"d":"111.94"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":55.012784,"d":"55.01"},{"v":55.012784,"d":"55.01"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":27.506392,"d":"27.51"},{"v":27.506392,"d":"27.51"}]
["210","11","01",null,"行政单位医疗",{"v":26.818732,"d":"26.82"},{"v":26.818732,"d":"26.82"}]
["210","11","03",null,"公务员医疗补助",{"v":24.738388,"d":"24.74"},{"v":24.738388,"d":"24.74"}]
["221","02","01",null,"住房公积金",{"v":41.259588,"d":"41.26"},{"v":41.259588,"d":"41.26"}]
[{"$nulls":3},"607003","柳城县社冲乡财政所",{"v":103.348709,"d":"103.35"},{"v":103.348709,"d":"103.35"}]
["201","06","01",null,"行政运行",{"v":70.25336,"d":"70.25"},{"v":70.25336,"d":"70.25"}]
["208","05","01",null,"行政单位离退休",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":10.143168,"d":"10.14"},{"v":10.143168,"d":"10.14"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":5.071584,"d":"5.07"},{"v":5.071584,"d":"5.07"}]
["210","11","01",null,"行政单位医疗",{"v":4.944794,"d":"4.94"},{"v":4.944794,"d":"4.94"}]
["210","11","03",null,"公务员医疗补助",{"v":4.128427,"d":"4.13"},{"v":4.128427,"d":"4.13"}]
["221","02","01",null,"住房公积金",{"v":7.607376,"d":"7.61"},{"v":7.607376,"d":"7.61"}]
[{"$nulls":3},"607012","柳城县社冲乡社会保障服务中心",{"v":50.104652,"d":"50.10"},{"v":50.104652,"d":"50.10"}]
["208","01","09",null,"社会保险经办机构",{"v":37.920126,"d":"37.92"},{"v":37.920126,"d":"37.92"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":4.440448,"d":"4.44"},{"v":4.440448,"d":"4.44"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":2.220224,"d":"2.22"},{"v":2.220224,"d":"2.22"}]
["210","11","02",null,"事业单位医疗",{"v":2.193518,"d":"2.19"},{"v":2.193518,"d":"2.19"}]
["221","02","01",null,"住房公积金",{"v":3.330336,"d":"3.33"},{"v":3.330336,"d":"3.33"}]
[{"$nulls":3},"607013","柳城县社冲乡乡村建设综合服务中心",{"v":176.14241,"d":"176.14"},{"v":176.14241,"d":"176.14"}]
["201","03","99",null,"其他政府办公厅（室）及相关机构事务支出",{"v":131.16923,"d":"131.17"},{"v":131.16923,"d":"131.17"}]
["208","05","02",null,"事业单位离退休",{"v":2.61696,"d":"2.62"},{"v":2.61696,"d":"2.62"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":15.4384,"d":"15.44"},{"v":15.4384,"d":"15.44"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":7.7192,"d":"7.72"},{"v":7.7192,"d":"7.72"}]
["210","11","02",null,"事业单位医疗",{"v":7.61982,"d":"7.62"},{"v":7.61982,"d":"7.62"}]
["221","02","01",null,"住房公积金",{"v":11.5788,"d":"11.58"},{"v":11.5788,"d":"11.58"}]
[{"$nulls":3},"607014","柳城县社冲乡农业农村服务中心",{"v":255.502116,"d":"255.50"},{"v":255.502116,"d":"255.50"}]
["208","05","02",null,"事业单位离退休",{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":22.176384,"d":"22.18"},{"v":22.176384,"d":"22.18"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":11.088192,"d":"11.09"},{"v":11.088192,"d":"11.09"}]
["210","11","02",null,"事业单位医疗",{"v":10.940587,"d":"10.94"},{"v":10.940587,"d":"10.94"}]
["213","01","04",null,"事业运行",{"v":186.264665,"d":"186.26"},{"v":186.264665,"d":"186.26"}]
["221","02","01",null,"住房公积金",{"v":16.632288,"d":"16.63"},{"v":16.632288,"d":"16.63"}]
[{"$nulls":3},"607020","柳城县社冲乡退役军人服务站",{"v":23.859442,"d":"23.86"},{"v":23.859442,"d":"23.86"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":2.163008,"d":"2.16"},{"v":2.163008,"d":"2.16"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":1.081504,"d":"1.08"},{"v":1.081504,"d":"1.08"}]
["208","28","50",null,"事业运行",{"v":17.923808,"d":"17.92"},{"v":17.923808,"d":"17.92"}]
["210","11","02",null,"事业单位医疗",{"v":1.068866,"d":"1.07"},{"v":1.068866,"d":"1.07"}]
["221","02","01",null,"住房公积金",{"v":1.622256,"d":"1.62"},{"v":1.622256,"d":"1.62"}]
[{"$nulls":3},"607021","柳城县社冲乡行政审批和政务服务中心",{"v":38.829,"d":"38.83"},{"v":38.829,"d":"38.83"}]
["201","03","99",null,"其他政府办公厅（室）及相关机构事务支出",{"v":29.01372,"d":"29.01"},{"v":29.01372,"d":"29.01"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":3.5776,"d":"3.58"},{"v":3.5776,"d":"3.58"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":1.7888,"d":"1.79"},{"v":1.7888,"d":"1.79"}]
["210","11","02",null,"事业单位医疗",{"v":1.76568,"d":"1.77"},{"v":1.76568,"d":"1.77"}]
["221","02","01",null,"住房公积金",{"v":2.6832,"d":"2.68"},{"v":2.6832,"d":"2.68"}]
[{"$nulls":3},"607022","柳城县社冲乡公共文化服务中心",{"v":149.266896,"d":"149.27"},{"v":149.266896,"d":"149.27"}]
["201","32","01",null,"行政运行",{"v":27.1692,"d":"27.17"},{"v":27.1692,"d":"27.17"}]
["207","01","99",null,"其他文化和旅游支出",{"v":88.117229,"d":"88.12"},{"v":88.117229,"d":"88.12"}]
["208","05","02",null,"事业单位离退休",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":10.197504,"d":"10.20"},{"v":10.197504,"d":"10.20"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":5.098752,"d":"5.10"},{"v":5.098752,"d":"5.10"}]
["210","11","02",null,"事业单位医疗",{"v":5.036083,"d":"5.04"},{"v":5.036083,"d":"5.04"}]
["221","02","01",null,"住房公积金",{"v":7.648128,"d":"7.65"},{"v":7.648128,"d":"7.65"}]

{"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"]}
[]
["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":1604.685575,"d":"1,604.69"},"一、本年支出",{"v":1604.685575,"d":"1,604.69"}]
["（一）一般公共预算拨款",{"v":1604.685575,"d":"1,604.69"}," （一）一般公共服务支出",{"v":777.960732,"d":"777.96"}]
["   1、上级补助",null," （二）外交支出"]
["   2、本级",{"v":1604.685575,"d":"1,604.69"}," （三）国防支出"]
["   3、一般债券",null," （四）公共安全支出"]
["（二）政府性基金预算拨款",null," （五）教育支出"]
["   1、上级补助",null," （六）科学技术支出"]
["   2、本级",null," （七）文化旅游体育与传媒支出",{"v":88.117229,"d":"88.12"}]
["   3、专项债券",null," （八）社会保障和就业支出",{"v":370.726082,"d":"370.73"}]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",{"v":89.254895,"d":"89.25"}]
["   1、上级补助",null," （十）节能环保支出"]
["   2、本级",null," （十一）城乡社区支出"]
["二、上年结转结余",null," （十二）农林水支出",{"v":186.264665,"d":"186.26"}]
["（一）一般公共预算拨款",null," （十三）交通运输支出"]
["（二）政府性基金预算拨款",null," （十四）资源勘探工业信息等支出"]
["（三）国有资本经营预算拨款",null," （十五）商业服务业等支出"]
[null,null," （十六）金融支出"]
[null,null," （十七）援助其他地区支出"]
[null,null," （十八）自然资源海洋气象等支出"]
[null,null," （十九）住房保障支出",{"v":92.361972,"d":"92.36"}]
[null,null," （二十）粮油物资储备支出"]
[null,null," （二十一）国有资本经营预算支出"]
[null,null," （二十二）灾害防治及应急管理支出"]
[null,null," （二十三）其他支出"]
[null,null," （二十四）债务还本支出"]
[null,null," （二十五）债务付息支出"]
[null,null," （二十六）债务发行费用支出"]
[null,null," 二、结转下年支出"]
["收   入   总   计",{"v":1604.685575,"d":"1,604.69"},"支　　　出　　　总　　　计",{"v":1604.685575,"d":"1,604.69"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":67,"n_cols":10,"rows_kept":67,"merged":[[1,0,1,9],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,3,9],[4,5,5,5],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
[{"$nulls":9},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年一般公共预算支出"]
[{"$nulls":5},"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
["","","","","合计",{"v":1604.685575,"d":"1,604.69"},{"v":1561.838575,"d":"1,561.84"},{"v":1410.178913,"d":"1,410.18"},{"v":151.659662,"d":"151.66"},{"v":42.847,"d":"42.85"}]
[{"$nulls":3},"607","柳城县社冲乡人民政府",{"v":1604.685575,"d":"1,604.69"},{"v":1561.838575,"d":"1,561.84"},{"v":1410.178913,"d":"1,410.18"},{"v":151.659662,"d":"151.66"},{"v":42.847,"d":"42.85"}]
[{"$nulls":3},"607001","柳城县社冲乡人民政府",{"v":807.63235,"d":"807.63"},{"v":764.78535,"d":"764.79"},{"v":697.422752,"d":"697.42"},{"v":67.362598,"d":"67.36"},{"v":42.847,"d":"42.85"}]
["201","03","01",null,"行政运行",{"v":375.657022,"d":"375.66"},{"v":375.657022,"d":"375.66"},{"v":308.294424,"d":"308.29"},{"v":67.362598,"d":"67.36"}]
["201","03","02",null,"一般行政管理事务",{"v":21.847,"d":"21.85"},{"$nulls":3},{"v":21.847,"d":"21.85"}]
["201","32","01",null,"行政运行",{"v":122.8512,"d":"122.85"},{"v":101.8512,"d":"101.85"},{"v":101.8512,"d":"101.85"},null,{"v":21,"d":"21.00"}]
["208","05","01",null,"行政单位离退休",{"v":111.941244,"d":"111.94"},{"v":111.941244,"d":"111.94"},{"v":111.941244,"d":"111.94"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":55.012784,"d":"55.01"},{"v":55.012784,"d":"55.01"},{"v":55.012784,"d":"55.01"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":27.506392,"d":"27.51"},{"v":27.506392,"d":"27.51"},{"v":27.506392,"d":"27.51"}]
["210","11","01",null,"行政单位医疗",{"v":26.818732,"d":"26.82"},{"v":26.818732,"d":"26.82"},{"v":26.818732,"d":"26.82"}]
["210","11","03",null,"公务员医疗补助",{"v":24.738388,"d":"24.74"},{"v":24.738388,"d":"24.74"},{"v":24.738388,"d":"24.74"}]
["221","02","01",null,"住房公积金",{"v":41.259588,"d":"41.26"},{"v":41.259588,"d":"41.26"},{"v":41.259588,"d":"41.26"}]
[{"$nulls":3},"607003","柳城县社冲乡财政所",{"v":103.348709,"d":"103.35"},{"v":103.348709,"d":"103.35"},{"v":90.550813,"d":"90.55"},{"v":12.797896,"d":"12.80"}]
["201","06","01",null,"行政运行",{"v":70.25336,"d":"70.25"},{"v":70.25336,"d":"70.25"},{"v":57.455464,"d":"57.46"},{"v":12.797896,"d":"12.80"}]
["208","05","01",null,"行政单位离退休",{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"},{"v":1.2,"d":"1.20"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":10.143168,"d":"10.14"},{"v":10.143168,"d":"10.14"},{"v":10.143168,"d":"10.14"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":5.071584,"d":"5.07"},{"v":5.071584,"d":"5.07"},{"v":5.071584,"d":"5.07"}]
["210","11","01",null,"行政单位医疗",{"v":4.944794,"d":"4.94"},{"v":4.944794,"d":"4.94"},{"v":4.944794,"d":"4.94"}]
["210","11","03",null,"公务员医疗补助",{"v":4.128427,"d":"4.13"},{"v":4.128427,"d":"4.13"},{"v":4.128427,"d":"4.13"}]
["221","02","01",null,"住房公积金",{"v":7.607376,"d":"7.61"},{"v":7.607376,"d":"7.61"},{"v":7.607376,"d":"7.61"}]
[{"$nulls":3},"607012","柳城县社冲乡社会保障服务中心",{"v":50.104652,"d":"50.10"},{"v":50.104652,"d":"50.10"},{"v":44.549596,"d":"44.55"},{"v":5.555056,"d":"5.56"}]
["208","01","09",null,"社会保险经办机构",{"v":37.920126,"d":"37.92"},{"v":37.920126,"d":"37.92"},{"v":32.36507,"d":"32.37"},{"v":5.555056,"d":"5.56"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":4.440448,"d":"4.44"},{"v":4.440448,"d":"4.44"},{"v":4.440448,"d":"4.44"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":2.220224,"d":"2.22"},{"v":2.220224,"d":"2.22"},{"v":2.220224,"d":"2.22"}]
["210","11","02",null,"事业单位医疗",{"v":2.193518,"d":"2.19"},{"v":2.193518,"d":"2.19"},{"v":2.193518,"d":"2.19"}]
["221","02","01",null,"住房公积金",{"v":3.330336,"d":"3.33"},{"v":3.330336,"d":"3.33"},{"v":3.330336,"d":"3.33"}]
[{"$nulls":3},"607013","柳城县社冲乡乡村建设综合服务中心",{"v":176.14241,"d":"176.14"},{"v":176.14241,"d":"176.14"},{"v":156.46261,"d":"156.46"},{"v":19.6798,"d":"19.68"}]
["201","03","99",null,"其他政府办公厅（室）及相关机构事务支出",{"v":131.16923,"d":"131.17"},{"v":131.16923,"d":"131.17"},{"v":111.48943,"d":"111.49"},{"v":19.6798,"d":"19.68"}]
["208","05","02",null,"事业单位离退休",{"v":2.61696,"d":"2.62"},{"v":2.61696,"d":"2.62"},{"v":2.61696,"d":"2.62"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":15.4384,"d":"15.44"},{"v":15.4384,"d":"15.44"},{"v":15.4384,"d":"15.44"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":7.7192,"d":"7.72"},{"v":7.7192,"d":"7.72"},{"v":7.7192,"d":"7.72"}]
["210","11","02",null,"事业单位医疗",{"v":7.61982,"d":"7.62"},{"v":7.61982,"d":"7.62"},{"v":7.61982,"d":"7.62"}]
["221","02","01",null,"住房公积金",{"v":11.5788,"d":"11.58"},{"v":11.5788,"d":"11.58"},{"v":11.5788,"d":"11.58"}]
[{"$nulls":3},"607014","柳城县社冲乡农业农村服务中心",{"v":255.502116,"d":"255.50"},{"v":255.502116,"d":"255.50"},{"v":230.230068,"d":"230.23"},{"v":25.272048,"d":"25.27"}]
["208","05","02",null,"事业单位离退休",{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"},{"v":8.4,"d":"8.40"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":22.176384,"d":"22.18"},{"v":22.176384,"d":"22.18"},{"v":22.176384,"d":"22.18"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":11.088192,"d":"11.09"},{"v":11.088192,"d":"11.09"},{"v":11.088192,"d":"11.09"}]
["210","11","02",null,"事业单位医疗",{"v":10.940587,"d":"10.94"},{"v":10.940587,"d":"10.94"},{"v":10.940587,"d":"10.94"}]
["213","01","04",null,"事业运行",{"v":186.264665,"d":"186.26"},{"v":186.264665,"d":"186.26"},{"v":160.992617,"d":"160.99"},{"v":25.272048,"d":"25.27"}]
["221","02","01",null,"住房公积金",{"v":16.632288,"d":"16.63"},{"v":16.632288,"d":"16.63"},{"v":16.632288,"d":"16.63"}]
[{"$nulls":3},"607020","柳城县社冲乡退役军人服务站",{"v":23.859442,"d":"23.86"},{"v":23.859442,"d":"23.86"},{"v":21.089066,"d":"21.09"},{"v":2.770376,"d":"2.77"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":2.163008,"d":"2.16"},{"v":2.163008,"d":"2.16"},{"v":2.163008,"d":"2.16"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":1.081504,"d":"1.08"},{"v":1.081504,"d":"1.08"},{"v":1.081504,"d":"1.08"}]
["208","28","50",null,"事业运行",{"v":17.923808,"d":"17.92"},{"v":17.923808,"d":"17.92"},{"v":15.153432,"d":"15.15"},{"v":2.770376,"d":"2.77"}]
["210","11","02",null,"事业单位医疗",{"v":1.068866,"d":"1.07"},{"v":1.068866,"d":"1.07"},{"v":1.068866,"d":"1.07"}]
["221","02","01",null,"住房公积金",{"v":1.622256,"d":"1.62"},{"v":1.622256,"d":"1.62"},{"v":1.622256,"d":"1.62"}]
[{"$nulls":3},"607021","柳城县社冲乡行政审批和政务服务中心",{"v":38.829,"d":"38.83"},{"v":38.829,"d":"38.83"},{"v":34.6318,"d":"34.63"},{"v":4.1972,"d":"4.20"}]
["201","03","99",null,"其他政府办公厅（室）及相关机构事务支出",{"v":29.01372,"d":"29.01"},{"v":29.01372,"d":"29.01"},{"v":24.81652,"d":"24.82"},{"v":4.1972,"d":"4.20"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":3.5776,"d":"3.58"},{"v":3.5776,"d":"3.58"},{"v":3.5776,"d":"3.58"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":1.7888,"d":"1.79"},{"v":1.7888,"d":"1.79"},{"v":1.7888,"d":"1.79"}]
["210","11","02",null,"事业单位医疗",{"v":1.76568,"d":"1.77"},{"v":1.76568,"d":"1.77"},{"v":1.76568,"d":"1.77"}]
["221","02","01",null,"住房公积金",{"v":2.6832,"d":"2.68"},{"v":2.6832,"d":"2.68"},{"v":2.6832,"d":"2.68"}]
[{"$nulls":3},"607022","柳城县社冲乡公共文化服务中心",{"v":149.266896,"d":"149.27"},{"v":149.266896,"d":"149.27"},{"v":135.242208,"d":"135.24"},{"v":14.024688,"d":"14.02"}]
["201","32","01",null,"行政运行",{"v":27.1692,"d":"27.17"},{"v":27.1692,"d":"27.17"},{"v":27.1692,"d":"27.17"}]
["207","01","99",null,"其他文化和旅游支出",{"v":88.117229,"d":"88.12"},{"v":88.117229,"d":"88.12"},{"v":74.092541,"d":"74.09"},{"v":14.024688,"d":"14.02"}]
["208","05","02",null,"事业单位离退休",{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":10.197504,"d":"10.20"},{"v":10.197504,"d":"10.20"},{"v":10.197504,"d":"10.20"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":5.098752,"d":"5.10"},{"v":5.098752,"d":"5.10"},{"v":5.098752,"d":"5.10"}]
["210","11","02",null,"事业单位医疗",{"v":5.036083,"d":"5.04"},{"v":5.036083,"d":"5.04"},{"v":5.036083,"d":"5.04"}]
["221","02","01",null,"住房公积金",{"v":7.648128,"d":"7.65"},{"v":7.648128,"d":"7.65"},{"v":7.648128,"d":"7.65"}]

{"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"]}
[]
["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]
["","","合计",{"v":1561.838575,"d":"1,561.84"},{"v":1410.178913,"d":"1,410.18"},{"v":151.659662,"d":"151.66"}]
["301",null,"工资福利支出",{"v":1126.40782,"d":"1,126.41"},{"v":1126.40782,"d":"1,126.41"}]
["301","01","基本工资",{"v":342.3048,"d":"342.30"},{"v":342.3048,"d":"342.30"}]
["301","02","津贴补贴",{"v":149.1696,"d":"149.17"},{"v":149.1696,"d":"149.17"}]
["301","03","奖金",{"v":103.1709,"d":"103.17"},{"v":103.1709,"d":"103.17"}]
["301","07","绩效工资",{"v":163.5168,"d":"163.52"},{"v":163.5168,"d":"163.52"}]
["301","08","机关事业单位基本养老保险缴费",{"v":123.149296,"d":"123.15"},{"v":123.149296,"d":"123.15"}]
["301","09","职业年金缴费",{"v":61.574648,"d":"61.57"},{"v":61.574648,"d":"61.57"}]
["301","10","职工基本医疗保险缴费",{"v":60.03528,"d":"60.04"},{"v":60.03528,"d":"60.04"}]
["301","11","公务员医疗补助缴费",{"v":22.819126,"d":"22.82"},{"v":22.819126,"d":"22.82"}]
["301","12","其他社会保障缴费",{"v":4.021434,"d":"4.02"},{"v":4.021434,"d":"4.02"}]
["301","13","住房公积金",{"v":92.361972,"d":"92.36"},{"v":92.361972,"d":"92.36"}]
["301","99","其他工资福利支出",{"v":4.283964,"d":"4.28"},{"v":4.283964,"d":"4.28"}]
["302",null,"商品和服务支出",{"v":151.659662,"d":"151.66"},null,{"v":151.659662,"d":"151.66"}]
["302","01","办公费",8.91,null,8.91]
["302","02","印刷费",0.81,null,0.81]
["302","05","水费",0.81,null,0.81]
["302","06","电费",1.62,null,1.62]
["302","07","邮电费",{"v":6.216,"d":"6.22"},null,{"v":6.216,"d":"6.22"}]
["302","09","物业管理费",{"v":1.215,"d":"1.22"},null,{"v":1.215,"d":"1.22"}]
["302","11","差旅费",{"v":32.4,"d":"32.40"},null,{"v":32.4,"d":"32.40"}]
["302","13","维修（护）费",0.81,null,0.81]
["302","15","会议费",0.81,null,0.81]
["302","16","培训费",0.81,null,0.81]
["302","17","公务接待费",{"v":2.835,"d":"2.84"},null,{"v":2.835,"d":"2.84"}]
["302","28","工会经费",{"v":15.393662,"d":"15.39"},null,{"v":15.393662,"d":"15.39"}]
["302","29","福利费",4.05,null,4.05]
["302","31","公务用车运行维护费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["302","39","其他交通费用",27.42,null,27.42]
["302","99","其他商品和服务支出",44.55,null,44.55]
["303",null,"对个人和家庭的补助",{"v":283.771093,"d":"283.77"},{"v":283.771093,"d":"283.77"}]
["303","02","退休费",{"v":36.768204,"d":"36.77"},{"v":36.768204,"d":"36.77"}]
["303","05","生活补助",{"v":7.212,"d":"7.21"},{"v":7.212,"d":"7.21"}]
["303","07","医疗费补助",{"v":6.047689,"d":"6.05"},{"v":6.047689,"d":"6.05"}]
["303","99","其他对个人和家庭的补助",{"v":233.7432,"d":"233.74"},{"v":233.7432,"d":"233.74"}]

{"sheet":"表7 财政拨款三公两费支出情况表","index":6,"n_rows":20,"n_cols":14,"rows_kept":20,"merged":[[1,0,1,13],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,4,3,9],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,11,3,13],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,5,7,5],[4,5,7,5],[4,5,7,5],[4,5,7,5],[4,6,5,8],[4,6,5,8],[4,9,7,9],[4,9,7,9],[4,9,7,9],[4,9,7,9],[4,11,7,11],[4,11,7,11],[4,11,7,11],[4,11,7,11],[4,12,7,12],[4,12,7,12],[4,12,7,12],[4,12,7,12],[4,13,7,13],[4,13,7,13],[4,13,7,13],[4,13,7,13],[6,6,7,6],[6,6,7,6],[6,7,7,7],[6,7,7,7],[6,8,7,8],[6,8,7,8]],"flags":["formulas_cached_only"]}
[]
["财政拨款“三公”经费、会议费和培训费支出情况表"]
[{"$nulls":13},"单位：万元"]
["部门（单位）代码","部门（单位）名称","资金性质","总计","“三公”经费",{"$nulls":5},"会议费","培训费"]
[{"$nulls":4},"合计","因公出国（境）费","公务用车购置及运行维护费",null,null,"公务接待费",null,"小计","本级资金安排","上级补助资金安排"]
[]
[{"$nulls":6},"小计","公务用车运行维护费","公务用车购置费"]
[]
["* *","* *","* *",1,2,3,4,5,6,7,8,9,10,11]
["","","合计",{"v":9.555,"d":"9.56"},{"v":5.835,"d":"5.84"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":2.835,"d":"2.84"},2.91,0.81,0.81]
[null,null,"一般公共预算资金",{"v":9.555,"d":"9.56"},{"v":5.835,"d":"5.84"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":2.835,"d":"2.84"},2.91,0.81,0.81]
["607","柳城县社冲乡人民政府",null,{"v":9.555,"d":"9.56"},{"v":5.835,"d":"5.84"},null,{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},null,{"v":2.835,"d":"2.84"},2.91,0.81,0.81]
["607001","柳城县社冲乡人民政府","一般公共预算资金",{"v":3.585,"d":"3.59"},{"v":0.945,"d":"0.95"},{"$nulls":4},{"v":0.945,"d":"0.95"},2.37,0.27,0.27]
["607003","柳城县社冲乡财政所","一般公共预算资金",{"v":0.275,"d":"0.28"},{"v":0.175,"d":"0.18"},{"$nulls":4},{"v":0.175,"d":"0.18"},0.05,0.05,0.05]
["607012","柳城县社冲乡社会保障服务中心","一般公共预算资金",0.22,0.14,{"$nulls":4},0.14,0.04,0.04,0.04]
["607013","柳城县社冲乡乡村建设综合服务中心","一般公共预算资金",{"v":2.215,"d":"2.22"},{"v":1.955,"d":"1.96"},null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},null,{"v":0.455,"d":"0.46"},0.13,0.13,0.13]
["607014","柳城县社冲乡农业农村服务中心","一般公共预算资金",0.99,0.63,{"$nulls":4},0.63,0.18,0.18,0.18]
["607020","柳城县社冲乡退役军人服务站","一般公共预算资金",0.11,0.07,{"$nulls":4},0.07,0.02,0.02,0.02]
["607021","柳城县社冲乡行政审批和政务服务中心","一般公共预算资金",{"v":0.165,"d":"0.17"},{"v":0.105,"d":"0.11"},{"$nulls":4},{"v":0.105,"d":"0.11"},0.03,0.03,0.03]
["607022","柳城县社冲乡公共文化服务中心","一般公共预算资金",{"v":1.995,"d":"2.00"},{"v":1.815,"d":"1.82"},null,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},null,{"v":0.315,"d":"0.32"},0.09,0.09,0.09]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年政府性基金预算支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]
["注：空表则我部门（单位）无政府性基金支出预算。"]
["\n"]
["\n"]

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

{"sheet":"表10 政府采购预算表","index":9,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[1,2,1,24],[3,0,3,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,5,7],[3,7,5,7],[3,7,5,7],[3,8,5,8],[3,8,5,8],[3,8,5,8],[3,9,5,9],[3,9,5,9],[3,9,5,9],[3,10,3,16],[3,17,3,24],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,10,5,10],[4,10,5,10],[4,11,5,11],[4,11,5,11],[4,12,5,12],[4,12,5,12],[4,13,5,13],[4,13,5,13],[4,14,5,14],[4,14,5,14],[4,15,5,15],[4,15,5,15],[4,16,5,16],[4,16,5,16],[4,17,5,17],[4,17,5,17],[4,18,4,20],[4,21,4,24]],"flags":["formulas_cached_only"]}
[{"$nulls":24},"\n"]
[null,null,"政 府 采 购 预 算 表"]
[{"$nulls":24},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称\n(功能分类科目名称)","项目名称","品目编码","品目名称","采购数量","采购单价（元）","政府采购资金类型",{"$nulls":6},"政府采购项目类型"]
["类","款","项",{"$nulls":7},"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","财政专户管理的收入","单位资金","上年结余收入","合计","集中采购",null,null,"分散采购"]
[{"$nulls":18},"小计","货物类","服务类","小计","货物类","工程类","服务类"]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["","","","合计","","","","",703,{"v":19220,"d":"19,220.00"},{"v":14.8,"d":"14.80"},{"v":14.8,"d":"14.80"},{"$nulls":5},{"v":14.8,"d":"14.80"},{"v":6.4,"d":"6.40"},{"v":4.3,"d":"4.30"},{"v":2.1,"d":"2.10"},{"v":8.4,"d":"8.40"},{"v":2.8,"d":"2.80"},null,{"v":5.6,"d":"5.60"}]
[{"$nulls":3},"607","柳城县社冲乡人民政府",{"$nulls":3},703,{"v":19220,"d":"19,220.00"},{"v":14.8,"d":"14.80"},{"v":14.8,"d":"14.80"},{"$nulls":6},{"v":6.4,"d":"6.40"},{"v":4.3,"d":"4.30"},{"v":2.1,"d":"2.10"},{"v":8.4,"d":"8.40"},{"v":2.8,"d":"2.80"},null,{"v":5.6,"d":"5.60"}]
[{"$nulls":3},"607001","柳城县社冲乡人民政府",{"$nulls":3},703,{"v":19220,"d":"19,220.00"},{"v":14.8,"d":"14.80"},{"v":14.8,"d":"14.80"},{"$nulls":6},{"v":6.4,"d":"6.40"},{"v":4.3,"d":"4.30"},{"v":2.1,"d":"2.10"},{"v":8.4,"d":"8.40"},{"v":2.8,"d":"2.80"},null,{"v":5.6,"d":"5.60"}]
["201","32","01",null,"行政运行","村委办公经费","C23150000","广告宣传服务",10,{"v":5000,"d":"5,000.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"$nulls":5},{"v":5,"d":"5.00"},{"$nulls":3},{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"}]
["201","32","01",null,"行政运行","村委办公经费","A05049900","其他办公用品",30,{"v":500,"d":"500.00"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"$nulls":5},{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["201","32","01",null,"行政运行","村委办公经费","A05040101","复印纸",180,{"v":200,"d":"200.00"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"$nulls":5},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"},{"v":3.6,"d":"3.60"}]
["201","32","01",null,"行政运行","村委办公经费","A05040301","墨水",20,{"v":400,"d":"400.00"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"$nulls":5},{"v":0.8,"d":"0.80"},{"$nulls":3},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"}]
["201","32","01",null,"行政运行","村委办公经费","A04019900","其他图书",250,{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["201","32","01",null,"行政运行","村委办公经费","C23090199","其他印刷服务",210,{"v":100,"d":"100.00"},{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"$nulls":5},{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},null,{"v":2.1,"d":"2.10"}]
["201","32","01",null,"行政运行","村委办公经费","C23019900","其他法律服务",1,{"v":6000,"d":"6,000.00"},{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"},{"$nulls":5},{"v":0.6,"d":"0.60"},{"$nulls":3},{"v":0.6,"d":"0.60"},null,null,{"v":0.6,"d":"0.60"}]
["201","32","01",null,"行政运行","村委办公经费","A02010105","台式计算机",1,{"v":5000,"d":"5,000.00"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"}]
["201","32","01",null,"行政运行","村委办公经费","A05010201","办公桌",1,{"v":2000,"d":"2,000.00"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"$nulls":5},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"},{"v":0.2,"d":"0.20"}]
[]
["注：空表则我部门（单位）无政府采购预算。"]

{"sheet":"表11 政府购买服务预算表","index":10,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[1,0,1,12],[3,0,3,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,12]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"\n"]
["政 府 购 买 服 务 预 算 表"]
[{"$nulls":12},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称\n(功能分类科目名称)","政府购买服务内容","政府购买服务资金类型"]
["类","款","项",{"$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","上年结余收入"]
["**","**","**","**","**","**",1,2,3,4,5,6,7]
[]
["注：空表则我部门（单位）无政府购买服务预算。"]

{"sheet":"表12 项目绩效目标公开表","index":11,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,0,1,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算公开12表"]
["项目绩效目标公开表"]
["说明：项目名称前有 “**”则表示本项目含结转资金"]
["序号","单位代码","单位名称","项目名称","支出项目分类编码","支出项目分类名称","预算金额","年度绩效目标"]
["**","**","**","**",{"$nulls":3},"**"]
["","","","","","",42.847,""]
[null,"607","柳城县社冲乡人民政府",{"$nulls":3},42.847]
[null,"607001","柳城县社冲乡人民政府","监督委员会主任工资","2201","一般通用项目",4.032,"强化村务监督委员会履职尽责，通过建立工作报告制度、健全考核评价和工作台帐制度，规范村务监督委员会工作，打通基层监督“最后一公里”。项目资金效益发挥好，充分整合相关部门资源，及时帮助村务监督委员会解决工作中遇到的困难和问题，为村务监督委员会顺利开展工作提供必要保障。"]
[null,"607001","柳城县社冲乡人民政府","船管员补助","2201","一般通用项目",0.6,"社冲乡船舶管理员共1人，每人每个月1000元，船舶管理员应是责任心强，身体艰苦，遵守制度，主动配合政府的监督监测，消除存在的各种隐患。"]
[null,"607001","柳城县社冲乡人民政府","村委办公经费","2201","一般通用项目",21,"统筹各村委在日常办公中所产生的办公费、印刷费等费用支出，杜绝日常办公用品的浪费、经费超支等行为，在保障各村（社区）委员会在开展各项工作顺利推进的同时，加强和规范村级办公经费的使用管理，开源节流，提高使用效率，保障经费列支的合理合法。计划用于城乡“两险”征缴工作、防疫工作、防返贫、房屋安全排查、生态环境保护工作、耕地地力补贴等农业补贴的核验工作等经费支出。如：村委开展日常工作所需的办公用品购置费，外出培训和入户推进乡中心工作所产生的差旅费，全县重点党报党刊及其他刊物的征订费、材料印刷及广告宣传费等办公经费，电脑等办公设备购置费，及农村代表、村委干部到乡参加会议产生的会议补助、误工补助、餐费、交通费等会议费。"]
[null,"607001","柳城县社冲乡人民政府","村级组织员工资补贴","2201","一般通用项目",3.895,"全面加强村级党组织党建专业队伍建设，加强村“两委”干部队伍后备干部建设，为推进乡村振兴战略提供基层干部人才支撑，将选聘的党组织专职组织员纳入定员全额补贴村干部管理序列，落实相关经费保障，加大待遇等经费保障力度，确保其发挥应有作用。"]
[null,"607001","柳城县社冲乡人民政府","村（居）民小组长补贴","2201","一般通用项目",13.32,"（柳办发【2021】11号）坚持以习近平新时代中国特色社会主义思想为指导，增强“四个意识”、坚定“四个自信”、做到“两个维护”，以加强党的长期执政能力建设、先进性和纯洁性建设为主线，以党的政治建设为统领，以组织体系建设为重点，充分发挥基层党组织战斗堡垒作用和党员先锋模范作用，为深入学习贯彻习近平总书记对广西工作系列重要指示精神，推动经济高质量发展、加快推进乡村振兴、提高人民生活品质，奋力实现柳州“十四五”规划目标，推进“三大建设”取得阶段性成果，建成万亿工业强市提供坚强的组织保证。，村（居）民小组长绩效奖励资金，社冲乡小组长一共111人。"]

{"sheet":"表13绩效目标申报表","index":12,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,1,6],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,0,3,1],[3,2,3,3],[3,4,3,5],[4,0,4,1],[4,2,4,6],[5,0,10,1],[5,2,5,3],[5,4,5,6],[6,2,6,3],[6,5,6,6],[7,2,8,3],[7,5,7,6],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,0,13,1],[11,2,11,3],[11,4,11,6],[12,2,12,3],[13,2,13,3],[13,4,13,6],[14,0,14,1],[14,2,14,6],[15,0,15,1],[15,2,15,6],[16,0,28,1],[16,4,16,5],[17,2,24,2],[17,3,19,3],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,3,21,3],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,3,24,3],[23,4,23,5],[24,4,24,5],[25,2,27,2],[25,3,26,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5]],"flags":["formulas_cached_only"]}
["2024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,"村委办公经费",null,"项目编码",null,"450222216070010001834"]
["项目实施单位",null,"柳城县社冲乡人民政府",null,"项目主管单位",null,"607-柳城县社冲乡人民政府"]
["项目属性",null,"-"]
["资金总额",null,"资金来源",null,"金额(元)"]
[null,null,"合计",null,null,210000]
[null,null,"其中：一般公共预算拨款",null,"其中：上级",0]
[{"$nulls":4},"      本级",210000]
[null,null," 政府性基金",null,null,0]
[null,null," 其他资金",null,null,0]
["项目概况",null,"项目背景(包括项目立项依据、支持范围、实施内容等)",null,"根据柳城组通字〔2020〕37号 关于转发《柳州市持续提升农村基层党建基础保障水平实施方案》《柳州市村级党组织专职组织员选聘工作实施方案》的通知，下拨村村委办公经费240000元用于村民委日常办公损耗等。"]
[null,null,"项目起始时间",null,"2021","项目终止时间","2024"]
[null,null,"项目实施进度安排",null,""]
["中期绩效目标",null,"统筹各村委在日常办公中所产生的办公费、印刷费等费用支出，杜绝日常办公用品的浪费、经费超支等行为，在保障各村（社区）委员会在开展各项工作顺利推进的同时，加强和规范村级办公经费的使用管理，开源节流，提高使用效率，保障经费列支的合理合法。计划用于城乡“两险”征缴工作、防疫工作、防返贫、房屋安全排查、生态环境保护工作、耕地地力补贴等农业补贴的核验工作等经费支出。如：村委开展日常工作所需的办公用品购置费，外出培训和入户推进乡中心工作所产生的差旅费，全县重点党报党刊及其他刊物的征订费、材料印刷及广告宣传费等办公经费，电脑等办公设备购置费，及农村代表、村委干部到乡参加会议产生的会议补助、误工补助、餐费、交通费等会议费。"]
["年度绩效目标",null,"统筹各村委在日常办公中所产生的办公费、印刷费等费用支出，杜绝日常办公用品的浪费、经费超支等行为，在保障各村（社区）委员会在开展各项工作顺利推进的同时，加强和规范村级办公经费的使用管理，开源节流，提高使用效率，保障经费列支的合理合法。计划用于城乡“两险”征缴工作、防疫工作、防返贫、房屋安全排查、生态环境保护工作、耕地地力补贴等农业补贴的核验工作等经费支出。如：村委开展日常工作所需的办公用品购置费，外出培训和入户推进乡中心工作所产生的差旅费，全县重点党报党刊及其他刊物的征订费、材料印刷及广告宣传费等办公经费，电脑等办公设备购置费，及农村代表、村委干部到乡参加会议产生的会议补助、误工补助、餐费、交通费等会议费。"]
["项目年度绩效目标衡量指标",null,"一级指标","二级指标","指标内容",null,"指标值"]
[null,null,"产出指标","数量指标","培训班次（会议次数）",null,"≥12次"]
[{"$nulls":4},"开支范围包括村委购买办公用品、支付水电费、网络费、办公设备维修维护费、各项会议补助、业务培训差旅费等",null,"≥8个村（社区）"]
[{"$nulls":4},"村委（社区）数量",null,"＝8个村（社区）"]
[{"$nulls":3},"质量指标","保障村委日常办公所需",null,"≥85%"]
[{"$nulls":4},"资金到位及时率",null,"≥85%"]
[{"$nulls":3},"时效指标","村委办公经费拨付时间",null,"1"]
[{"$nulls":3},"成本指标","县级财政拨款村委办公经费",null,"≥240000元"]
[{"$nulls":4},"每个村委/社区办公经费标准",null,"≥30000元"]
[null,null,"效益指标","社会效益指标","提高村干工作积极性、保障机构日常正常运转",null,"明显提高"]
[{"$nulls":4},"有效解决农村基层党建基础薄弱问题",null,"明显提高"]
[{"$nulls":3},"可持续影响指标","提高村委职能",null,"明显提高"]
[null,null,"满意度指标","服务对象满意度","基层群众对政府满意度",null,"≥85%"]