{"text_format":"3","workbook":"xls","n_sheets":10,"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"],"not_rendered":{"external_links":1,"defined_names":9},"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":20.417164,"d":"20.42"}," 一、一般公共服务支出",{"v":16.377719,"d":"16.38"}]
["   （一）上级补助",null," 二、外交支出"]
["   （二）本级",{"v":20.417164,"d":"20.42"}," 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"]
["   （三）专项债券",null," 八、社会保障和就业支出",{"v":2.205504,"d":"2.21"}]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",{"v":0.731189,"d":"0.73"}]
["   （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"]
["五、事业收入",null," 十三、交通运输支出"]
["六、事业单位经营收入",null," 十四、资源勘探工业信息等支出"]
["七、上级补助收入",null," 十五、商业服务业等支出"]
["八、附属单位上缴收入",null," 十六、金融支出"]
["九、其他收入",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":1.102752,"d":"1.10"}]
[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":20.417164,"d":"20.42"},"本 年 支 出 合 计",{"v":20.417164,"d":"20.42"}]
[" 上年结转结余",null," 结转下年支出"]
["收  入  总  计",{"v":20.417164,"d":"20.42"},"支  出  总  计",{"v":20.417164,"d":"20.42"}]

{"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],[3,0,4,0],[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":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]
["610","柳城县古砦仫佬族乡人民政府",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]
["610024","柳城县古砦仫佬族乡民族宗教事务服务中心",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":16,"n_cols":11,"rows_kept":16,"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":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]
[{"$nulls":3},"610","柳城县古砦仫佬族乡人民政府",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]
[{"$nulls":3},"610024","柳城县古砦仫佬族乡民族宗教事务服务中心",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"}]
["201","23","50",null,"事业运行",{"v":16.377719,"d":"16.38"},{"v":16.377719,"d":"16.38"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":1.470336,"d":"1.47"},{"v":1.470336,"d":"1.47"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":0.735168,"d":"0.74"},{"v":0.735168,"d":"0.74"}]
["210","11","02",null,"事业单位医疗",{"v":0.731189,"d":"0.73"},{"v":0.731189,"d":"0.73"}]
["221","02","01",null,"住房公积金",{"v":1.102752,"d":"1.10"},{"v":1.102752,"d":"1.10"}]

{"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":20.417164,"d":"20.42"},"一、本年支出",{"v":20.417164,"d":"20.42"}]
["（一）一般公共预算拨款",{"v":20.417164,"d":"20.42"}," （一）一般公共服务支出",{"v":16.377719,"d":"16.38"}]
["   1、上级补助",null," （二）外交支出"]
["   2、本级",{"v":20.417164,"d":"20.42"}," （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"]
["   3、专项债券",null," （八）社会保障和就业支出",{"v":2.205504,"d":"2.21"}]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",{"v":0.731189,"d":"0.73"}]
["   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"]
["（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":1.102752,"d":"1.10"}]
[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":20.417164,"d":"20.42"},"支　　　出　　　总　　　计",{"v":20.417164,"d":"20.42"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":15,"n_cols":10,"rows_kept":15,"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"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
["","","","","合计",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":17.733372,"d":"17.73"},{"v":2.683792,"d":"2.68"}]
[{"$nulls":3},"610","柳城县古砦仫佬族乡人民政府",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":17.733372,"d":"17.73"},{"v":2.683792,"d":"2.68"}]
[{"$nulls":3},"610024","柳城县古砦仫佬族乡民族宗教事务服务中心",{"v":20.417164,"d":"20.42"},{"v":20.417164,"d":"20.42"},{"v":17.733372,"d":"17.73"},{"v":2.683792,"d":"2.68"}]
["201","23","50",null,"事业运行",{"v":16.377719,"d":"16.38"},{"v":16.377719,"d":"16.38"},{"v":13.693927,"d":"13.69"},{"v":2.683792,"d":"2.68"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":1.470336,"d":"1.47"},{"v":1.470336,"d":"1.47"},{"v":1.470336,"d":"1.47"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":0.735168,"d":"0.74"},{"v":0.735168,"d":"0.74"},{"v":0.735168,"d":"0.74"}]
["210","11","02",null,"事业单位医疗",{"v":0.731189,"d":"0.73"},{"v":0.731189,"d":"0.73"},{"v":0.731189,"d":"0.73"}]
["221","02","01",null,"住房公积金",{"v":1.102752,"d":"1.10"},{"v":1.102752,"d":"1.10"},{"v":1.102752,"d":"1.10"}]

{"sheet":"表6一般公共预算基本支出情况表","index":5,"n_rows":31,"n_cols":6,"rows_kept":31,"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":20.417164,"d":"20.42"},{"v":17.733372,"d":"17.73"},{"v":2.683792,"d":"2.68"}]
["301",null,"工资福利支出",{"v":17.733372,"d":"17.73"},{"v":17.733372,"d":"17.73"}]
["301","01","基本工资",{"v":5.2776,"d":"5.28"},{"v":5.2776,"d":"5.28"}]
["301","02","津贴补贴",{"v":2.088,"d":"2.09"},{"v":2.088,"d":"2.09"}]
["301","07","绩效工资",{"v":6.264,"d":"6.26"},{"v":6.264,"d":"6.26"}]
["301","08","机关事业单位基本养老保险缴费",{"v":1.470336,"d":"1.47"},{"v":1.470336,"d":"1.47"}]
["301","09","职业年金缴费",{"v":0.735168,"d":"0.74"},{"v":0.735168,"d":"0.74"}]
["301","10","职工基本医疗保险缴费",{"v":0.716789,"d":"0.72"},{"v":0.716789,"d":"0.72"}]
["301","12","其他社会保障缴费",{"v":0.078727,"d":"0.08"},{"v":0.078727,"d":"0.08"}]
["301","13","住房公积金",{"v":1.102752,"d":"1.10"},{"v":1.102752,"d":"1.10"}]
["302",null,"商品和服务支出",{"v":2.683792,"d":"2.68"},null,{"v":2.683792,"d":"2.68"}]
["302","01","办公费",0.22,null,0.22]
["302","02","印刷费",0.02,null,0.02]
["302","05","水费",0.02,null,0.02]
["302","06","电费",0.04,null,0.04]
["302","07","邮电费",0.04,null,0.04]
["302","09","物业管理费",0.03,null,0.03]
["302","11","差旅费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["302","13","维修（护）费",0.02,null,0.02]
["302","15","会议费",0.02,null,0.02]
["302","16","培训费",0.02,null,0.02]
["302","17","公务接待费",0.07,null,0.07]
["302","28","工会经费",{"v":0.183792,"d":"0.18"},null,{"v":0.183792,"d":"0.18"}]
["302","29","福利费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["302","99","其他商品和服务支出",{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"}]

{"sheet":"表7 财政拨款三公两费支出情况表","index":6,"n_rows":13,"n_cols":14,"rows_kept":13,"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",0.11,0.07,{"$nulls":4},0.07,0.02,0.02,0.02]
[null,null,"一般公共预算资金",0.11,0.07,{"$nulls":4},0.07,0.02,0.02,0.02]
["610","柳城县古砦仫佬族乡人民政府",null,0.11,0.07,{"$nulls":4},0.07,0.02,0.02,0.02]
["610024","柳城县古砦仫佬族乡民族宗教事务服务中心","一般公共预算资金",0.11,0.07,{"$nulls":4},0.07,0.02,0.02,0.02]

{"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],[3,0,4,2],[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]

{"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],[3,0,4,2],[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]

{"sheet":"表10政府采购预算表","index":9,"n_rows":7,"n_cols":30,"rows_kept":7,"merged":[[1,2,1,29],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,3,21],[3,22,3,29],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,4,25],[4,26,4,29]],"flags":["formulas_cached_only"]}
[{"$nulls":29},"预算分析7-1表"]
[null,null,"政 府 采 购 预 算 表"]
[{"$nulls":29},"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）","是否专门面向中小企业采购","专门面向中小企业采购比例(%)","其中:面向小微企业采购比例(%)","专门面向中小企业采购金额合计","不专门面向中小企业预留份额原因","政府采购资金类型",{"$nulls":6},"政府采购项目类型"]
["类","款","项",{"$nulls":12},"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":23},"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]