{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["封面","收支总表1","收入预算2","支出预算3","财政拨款收支总表4","一般公共预算支出总表5","一般公共预算支出（分经济科目）6","一般公共预算基本支出表7","政府性基金8","国有资本经营9","纳入财政专户10","上年结余11","三公两费12","政府采购13","项目支出14"],"not_rendered":{"external_links":1,"defined_names":29},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["2017年部门预算报表"]

{"sheet":"收支总表1","index":1,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
["2017年部门预算收支预算总表"]
[{"$nulls":5},"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","项   目（按支出经济科目分类）","预算数"]
["一、一般公共预算资金",285.94,"一、一般公共服务支出",{"v":0,"d":"0.00"},"一、基本支出",159.37]
["    1.经费拨款（补助）",285.94,"二、外交支出",{"v":0,"d":"0.00"},"    1.工资福利支出",111.68]
["    2.纳入预算管理的非税收入安排的资金",{"v":0,"d":"0.00"},"三、国防支出",{"v":0,"d":"0.00"},"    2.商品和服务支出",26.61]
["        专项收入",{"v":0,"d":"0.00"},"四、公共安全支出",{"v":0,"d":"0.00"},"    3.对个人和家庭的补助",21.08]
["        行政事业性收费收入",{"v":0,"d":"0.00"},"五、教育支出",{"v":0,"d":"0.00"},"二、项目支出",126.57]
["        罚没收入",{"v":0,"d":"0.00"},"六、科学技术支出",{"v":258.2,"d":"258.20"},"    1.工资福利支出",19.85]
["        国有资源（资产）有偿使用收入",{"v":0,"d":"0.00"},"七、文化体育与传媒支出",{"v":0,"d":"0.00"},"    2.商品和服务支出",{"v":37.6,"d":"37.60"}]
["        捐赠收入",{"v":0,"d":"0.00"},"八、社会保障和就业支出",7.59,"    3.对个人和家庭的补助",{"v":0,"d":"0.00"}]
["        政府住房基金收入",{"v":0,"d":"0.00"},"九、医疗卫生与计划生育支出",6.53,"    4.对企事业单位的补贴",{"v":0,"d":"0.00"}]
["二、政府性基金收入",{"v":0,"d":"0.00"},"十、节能环保支出",{"v":0,"d":"0.00"},"    5.转移性支出",{"v":0,"d":"0.00"}]
["三、国有资本经营收入",{"v":0,"d":"0.00"},"十一、城乡社区支出",{"v":0,"d":"0.00"},"    6.债务利息支出",{"v":0,"d":"0.00"}]
["四、纳入财政专户管理的收入安排的资金",{"v":0,"d":"0.00"},"十二、农林水支出",{"v":0,"d":"0.00"},"    7.基本建设支出",{"v":0,"d":"0.00"}]
["    1.教育收费收入",{"v":0,"d":"0.00"},"十三、交通运输支出",{"v":0,"d":"0.00"},"    8.其他资本性支出",0.72]
["    2.其他收入",{"v":0,"d":"0.00"},"十四、资源勘探信息等支出",{"v":0,"d":"0.00"},"    10.其他支出",{"v":68.4,"d":"68.40"}]
["五、未纳入财政专户管理的收入安排的资金",{"v":0,"d":"0.00"},"十五、商业服务业等支出",{"v":0,"d":"0.00"},"三、事业单位经营支出",{"v":0,"d":"0.00"}]
["    1.事业收入",{"v":0,"d":"0.00"},"十六、金融支出",{"v":0,"d":"0.00"},"四、上缴上级支出",{"v":0,"d":"0.00"}]
["    2.经营收入",{"v":0,"d":"0.00"},"十七、援助其他地区支出",{"v":0,"d":"0.00"},"五、对附属单位的补助支出",{"v":0,"d":"0.00"}]
["    3.其他收入",{"v":0,"d":"0.00"},"十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"十九、住房保障支出",13.62]
[null,null,"二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"二十一、预备费",{"v":0,"d":"0.00"}]
[null,null,"二十二、其他支出",{"v":0,"d":"0.00"}]
[null,null,"二十三、转移性支出",{"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",285.94,"本  年  支  出  合  计",{"v":285.93999999999994,"d":"285.94"},"本  年  支  出  合  计",285.94]
["六、上年结余（结转）收入",{"v":0,"d":"0.00"},"二十八、上年结余（结转）支出",{"v":0,"d":"0.00"},"六、上年结余（结转）支出",{"v":0,"d":"0.00"}]
["    经费拨款（补助）结余（结转）",{"v":0,"d":"0.00"}]
["    非税收入结余（结转）",{"v":0,"d":"0.00"}]
["      其中:政府性基金结余(结转)",{"v":0,"d":"0.00"}]
["      纳入预算管理的非税收入结余(结转)",{"v":0,"d":"0.00"}]
["      纳入专户管理的非税收入结余(结转)",{"v":0,"d":"0.00"}]
["    其他结转",{"v":0,"d":"0.00"}]
[]
["收     入     总     计",285.94,"支　　出　　总　　计",{"v":285.93999999999994,"d":"285.94"},"支　　出　　总　　计",285.94]

{"sheet":"收入预算2","index":2,"n_rows":16,"n_cols":30,"rows_kept":16,"merged":[[0,0,2,27],[3,3,6,3],[3,4,6,4],[3,5,3,29],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,5,6,5],[4,6,4,14],[4,15,6,15],[4,16,6,16],[4,17,4,19],[4,20,4,23],[5,6,6,6],[5,7,6,7],[5,8,5,14],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,29,6,29]],"flags":["formulas_cached_only"]}
["收入预算总表",{"$nulls":28},"预算02表"]
[]
[{"$nulls":29},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称          (功能分类科目名称)","资金来源"]
["类","款","项",null,null,"总计","一般公共预算资金",{"$nulls":8},"政府性基金收入","国有资本经营收入","纳入财政专户管理非税收入安排的资金",null,null,"未纳入财政专户管理的收入安排的资金",{"$nulls":3},"上年结余（结转）"]
[{"$nulls":6},"合计","经费拨款(补助)","纳入预算管理的非税收入安排的资金",{"$nulls":8},"小计","教育收费收入","其他收入","小计","事业收入","经营收入","其他收入","小计","经费拨款(补助)结转","非税收入结转",null,null,"其他结转"]
[{"$nulls":8},"小计","专项收入","行政事业性收费收入","罚没收入","国有资源(资产)有偿使用收入","捐赠收入","政府住房基金收入",{"$nulls":11},"政府性基金结转","其他预算内非税收入结转","预算外非税收入结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":4},"合计",285.94,285.94,285.94,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"022","柳州市地方志编纂委员会办公室",285.94,285.94,285.94,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  022056","  柳州市地方志编纂委员会办公室",285.94,285.94,285.94,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","01","          ","    社会科学研究机构",131.63,131.63,131.63,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","          ","    其他社会科学支出",126.57,126.57,126.57,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","01","          ","    归口管理的行政单位离退休",7.59,7.59,7.59,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","01","          ","    行政单位医疗",6.53,6.53,6.53,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","          ","    住房公积金",13.62,13.62,13.62,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出预算3","index":3,"n_rows":13,"n_cols":27,"rows_kept":13,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算03表"]
["支出预算总表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                        (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":4},"合计",285.94,159.37,111.68,26.61,21.08,126.57,19.85,{"v":37.6,"d":"37.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"022056","柳州市地方志编纂委员会办公室",285.94,159.37,111.68,26.61,21.08,126.57,19.85,{"v":37.6,"d":"37.60"},{"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"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"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"}]
["206","06","01","        ","  社会科学研究机构",131.63,131.63,105.15,26.48,{"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"},{"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"}]
["206","06","99","        ","  其他社会科学支出",126.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126.57,19.85,{"v":37.6,"d":"37.60"},{"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"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"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"}]
["208","05","01","        ","  归口管理的行政单位离退休",7.59,7.59,{"v":0,"d":"0.00"},0.13,7.46,{"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"},{"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"}]
["210","11","01","        ","  行政单位医疗",6.53,6.53,6.53,{"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"},{"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"}]
["221","02","01","        ","  住房公积金",13.62,13.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.62,{"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"},{"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":"财政拨款收支总表4","index":4,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,2,4],[3,2,3,5]],"flags":["formulas_cached_only"]}
["2017年部门预算财政拨款收支总表",{"$nulls":4},"预算04表"]
[]
[{"$nulls":5},"单位：万元"]
["收             入",null,"支          出"]
["项  目","收入数","项  目（按支出功能科目分类）","合计","一般公共预算拨款","政府性基金预算"]
["    一、一般公共预算资金",285.94,"    一、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    二、政府性基金收入",{"v":0,"d":"0.00"},"    二、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    三、国有资本经营收入",{"v":0,"d":"0.00"},"    三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    六、科学技术支出",{"v":258.2,"d":"258.20"},{"v":258.2,"d":"258.20"},{"v":0,"d":"0.00"}]
[null,null,"    七、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    八、社会保障和就业支出",7.59,7.59,{"v":0,"d":"0.00"}]
[null,null,"    九、医疗卫生与计划生育支出",6.53,6.53,{"v":0,"d":"0.00"}]
[null,null,"    十、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十一、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十二、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十三、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十四、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十五、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十六、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十七、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十八、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    十九、住房保障支出",13.62,13.62,{"v":0,"d":"0.00"}]
[null,null,"    二十、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十一、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十二、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十三、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十四、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十五、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十六、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本  年  收  入  合  计",285.94,"本  年  支  出  合  计",{"v":285.93999999999994,"d":"285.94"},{"v":285.93999999999994,"d":"285.94"},{"v":0,"d":"0.00"}]
["    四、上年结余（结转）收入",{"v":0,"d":"0.00"},"    二十七、上年结余（结转）支出",{"v":0,"d":"0.00"}]
["        一般公共预算拨款结转",{"v":0,"d":"0.00"}]
["        其他结转",{"v":0,"d":"0.00"}]
[]
["收   入   合   计",285.94,"支   出   合   计",{"v":285.93999999999994,"d":"285.94"},{"v":285.93999999999994,"d":"285.94"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出总表5","index":5,"n_rows":13,"n_cols":27,"rows_kept":13,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算05表"]
["一般公共预算支出总表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                           (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**",null,"**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[{"$nulls":4},"合计",285.94,159.37,111.68,26.61,21.08,126.57,19.85,{"v":37.6,"d":"37.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"022056","柳州市地方志编纂委员会办公室",285.94,159.37,111.68,26.61,21.08,126.57,19.85,{"v":37.6,"d":"37.60"},{"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"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"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"}]
["206","06","01","        ","  社会科学研究机构",131.63,131.63,105.15,26.48,{"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"},{"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"}]
["206","06","99","        ","  其他社会科学支出",126.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126.57,19.85,{"v":37.6,"d":"37.60"},{"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"},0.72,{"v":0,"d":"0.00"},{"v":68.4,"d":"68.40"},{"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"}]
["208","05","01","        ","  归口管理的行政单位离退休",7.59,7.59,{"v":0,"d":"0.00"},0.13,7.46,{"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"},{"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"}]
["210","11","01","        ","  行政单位医疗",6.53,6.53,6.53,{"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"},{"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"}]
["221","02","01","        ","  住房公积金",13.62,13.62,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13.62,{"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"},{"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":"一般公共预算支出（分经济科目）6","index":6,"n_rows":54,"n_cols":8,"rows_kept":54,"merged":[[0,0,2,6],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出表",{"$nulls":6},"预算06表"]
[]
[{"$nulls":7},"单位：万元"]
["科目编码",null,"单位编码","单位名称","科目名称","合计","基本支出","项目支出"]
["类","款"]
["**","**","**","**","**",1,2,3]
[{"$nulls":5},285.94,159.37,126.57]
[null,null,"022",null,null,285.94,159.37,126.57]
[null,null,"  022056",null,null,285.94,159.37,126.57]
[{"$nulls":4},"办公设备购置支出",0.72,{"v":0,"d":"0.00"},0.72]
["206","06","    022056","柳州市地方志编纂委员会办公室","  办公设备购置",0.72,{"v":0,"d":"0.00"},0.72]
[{"$nulls":4},"工资福利支出（统发）",87.04,87.04,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  基本工资",38.61,38.61,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  津贴补贴",45.21,45.21,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  奖金",3.22,3.22,{"v":0,"d":"0.00"}]
[{"$nulls":4},"离退休费（统发）",7.46,7.46,{"v":0,"d":"0.00"}]
["208","05","    022056","柳州市地方志编纂委员会办公室","  离休费",7.46,7.46,{"v":0,"d":"0.00"}]
[{"$nulls":4},"离休经费（定额）",0.13,0.13,{"v":0,"d":"0.00"}]
["208","05","    022056","柳州市地方志编纂委员会办公室","  离休经费",0.13,0.13,{"v":0,"d":"0.00"}]
[{"$nulls":4},"聘用人员支出",19.85,{"v":0,"d":"0.00"},19.85]
["206","06","    022056","柳州市地方志编纂委员会办公室","  其他工资福利支出",19.85,{"v":0,"d":"0.00"},19.85]
[{"$nulls":4},"其他项目支出",{"v":51,"d":"51.00"},{"v":0,"d":"0.00"},{"v":51,"d":"51.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  印刷费",{"v":9.6,"d":"9.60"},{"v":0,"d":"0.00"},{"v":9.6,"d":"9.60"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  其他支出",{"v":41.4,"d":"41.40"},{"v":0,"d":"0.00"},{"v":41.4,"d":"41.40"}]
[{"$nulls":4},"商品和服务支出（定额）",26.48,26.48,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  办公费",1.47,1.47,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  印刷费",0.33,0.33,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  水费",0.28,0.28,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  电费",0.94,0.94,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  邮电费",0.66,0.66,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  物业管理费",0.22,0.22,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  差旅费",3.74,3.74,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  维修(护)费",0.33,0.33,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  会议费",0.86,0.86,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  培训费",0.57,0.57,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  公务接待费",{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  扣减工会经费",1.74,1.74,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  福利费",0.72,0.72,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  其他交通费",13.56,13.56,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  其他商品和服务支出",0.66,0.66,{"v":0,"d":"0.00"}]
[{"$nulls":4},"社会保障缴费",18.11,18.11,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  失业保险",0.44,0.44,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  养老保险",17.41,17.41,{"v":0,"d":"0.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  生育保险",0.26,0.26,{"v":0,"d":"0.00"}]
[{"$nulls":4},"医疗保险",6.53,6.53,{"v":0,"d":"0.00"}]
["210","11","    022056","柳州市地方志编纂委员会办公室","  医疗保险",6.53,6.53,{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房公积金",13.62,13.62,{"v":0,"d":"0.00"}]
["221","02","    022056","柳州市地方志编纂委员会办公室","  在职人员住房公积金",10.45,10.45,{"v":0,"d":"0.00"}]
["221","02","    022056","柳州市地方志编纂委员会办公室","  其他公积金",3.17,3.17,{"v":0,"d":"0.00"}]
[{"$nulls":4},"专项业务支出",{"v":55,"d":"55.00"},{"v":0,"d":"0.00"},{"v":55,"d":"55.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  办公费",{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  印刷费",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  培训费",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"}]
["206","06","    022056","柳州市地方志编纂委员会办公室","  其他支出",{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":27,"d":"27.00"}]

{"sheet":"一般公共预算基本支出表7","index":7,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[0,0,2,6],[3,0,4,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,7],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["一般公共预算支出表",{"$nulls":6},"预算07表"]
[]
[{"$nulls":7},"单位：万元"]
["科目",null,"单位编码","单位名称","科目名称","基本支出"]
[{"$nulls":5},"合计","人员经费","公用经费"]
["类","款"]
["**","**","**","**","**",1,2,3]
[{"$nulls":5},159.37,132.76,26.61]
[null,null,"022",null,null,159.37,132.76,26.61]
[null,null,"  022056",null,null,159.37,132.76,26.61]
[{"$nulls":4},"工资福利支出（统发）",87.04,87.04,{"v":0,"d":"0.00"}]
["301","30101","    022056","柳州市地方志编纂委员会办公室","  基本工资",38.61,38.61,{"v":0,"d":"0.00"}]
["301","30102","    022056","柳州市地方志编纂委员会办公室","  津贴补贴",45.21,45.21,{"v":0,"d":"0.00"}]
["301","30103","    022056","柳州市地方志编纂委员会办公室","  奖金",3.22,3.22,{"v":0,"d":"0.00"}]
[{"$nulls":4},"离退休费（统发）",7.46,7.46,{"v":0,"d":"0.00"}]
["303","30301","    022056","柳州市地方志编纂委员会办公室","  离休费",7.46,7.46,{"v":0,"d":"0.00"}]
[{"$nulls":4},"离休经费（定额）",0.13,{"v":0,"d":"0.00"},0.13]
["302","30200","    022056","柳州市地方志编纂委员会办公室","  离休经费",0.13,{"v":0,"d":"0.00"},0.13]
[{"$nulls":4},"商品和服务支出（定额）",26.48,{"v":0,"d":"0.00"},26.48]
["302","30201","    022056","柳州市地方志编纂委员会办公室","  办公费",1.47,{"v":0,"d":"0.00"},1.47]
["302","30202","    022056","柳州市地方志编纂委员会办公室","  印刷费",0.33,{"v":0,"d":"0.00"},0.33]
["302","30205","    022056","柳州市地方志编纂委员会办公室","  水费",0.28,{"v":0,"d":"0.00"},0.28]
["302","30206","    022056","柳州市地方志编纂委员会办公室","  电费",0.94,{"v":0,"d":"0.00"},0.94]
["302","30207","    022056","柳州市地方志编纂委员会办公室","  邮电费",0.66,{"v":0,"d":"0.00"},0.66]
["302","30209","    022056","柳州市地方志编纂委员会办公室","  物业管理费",0.22,{"v":0,"d":"0.00"},0.22]
["302","30211","    022056","柳州市地方志编纂委员会办公室","  差旅费",3.74,{"v":0,"d":"0.00"},3.74]
["302","30213","    022056","柳州市地方志编纂委员会办公室","  维修(护)费",0.33,{"v":0,"d":"0.00"},0.33]
["302","30215","    022056","柳州市地方志编纂委员会办公室","  会议费",0.86,{"v":0,"d":"0.00"},0.86]
["302","30216","    022056","柳州市地方志编纂委员会办公室","  培训费",0.57,{"v":0,"d":"0.00"},0.57]
["302","30217","    022056","柳州市地方志编纂委员会办公室","  公务接待费",{"v":0.4,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0.4,"d":"0.40"}]
["302","30228","    022056","柳州市地方志编纂委员会办公室","  扣减工会经费",1.74,{"v":0,"d":"0.00"},1.74]
["302","30229","    022056","柳州市地方志编纂委员会办公室","  福利费",0.72,{"v":0,"d":"0.00"},0.72]
["302","30239","    022056","柳州市地方志编纂委员会办公室","  其他交通费",13.56,{"v":0,"d":"0.00"},13.56]
["302","30299","    022056","柳州市地方志编纂委员会办公室","  其他商品和服务支出",0.66,{"v":0,"d":"0.00"},0.66]
[{"$nulls":4},"社会保障缴费",18.11,18.11,{"v":0,"d":"0.00"}]
["301","30104","    022056","柳州市地方志编纂委员会办公室","  失业保险",0.44,0.44,{"v":0,"d":"0.00"}]
["301","30104","    022056","柳州市地方志编纂委员会办公室","  养老保险",17.41,17.41,{"v":0,"d":"0.00"}]
["301","30104","    022056","柳州市地方志编纂委员会办公室","  生育保险",0.26,0.26,{"v":0,"d":"0.00"}]
[{"$nulls":4},"医疗保险",6.53,6.53,{"v":0,"d":"0.00"}]
["301","30104","    022056","柳州市地方志编纂委员会办公室","  医疗保险",6.53,6.53,{"v":0,"d":"0.00"}]
[{"$nulls":4},"住房公积金",13.62,13.62,{"v":0,"d":"0.00"}]
["303","30311","    022056","柳州市地方志编纂委员会办公室","  在职人员住房公积金",10.45,10.45,{"v":0,"d":"0.00"}]
["303","30311","    022056","柳州市地方志编纂委员会办公室","  其他公积金",3.17,3.17,{"v":0,"d":"0.00"}]

{"sheet":"政府性基金8","index":8,"n_rows":6,"n_cols":27,"rows_kept":6,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算08表"]
["政府性基金支出预算表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                        (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"国有资本经营9","index":9,"n_rows":6,"n_cols":27,"rows_kept":6,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算09表"]
["国有资本经营支出预算表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                        (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"纳入财政专户10","index":10,"n_rows":6,"n_cols":27,"rows_kept":6,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算10表"]
["支出预算总表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                        (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"上年结余11","index":11,"n_rows":6,"n_cols":27,"rows_kept":6,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,21,4,21],[3,22,4,22],[3,23,4,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26},"预算11表"]
["支出预算总表"]
[{"$nulls":26},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称                        (功能分类科目名称)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"事业单位经营支出","上缴上级支出","对附属单位的补助支出","上年结转收入安排的支出"]
["类","款","项",{"$nulls":3},"小计","工资福利支出","商品和服务支出","对个人和家庭的补助","小计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","财政核定的预留机动经费","其他支出",{"$nulls":3},"小计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]

{"sheet":"三公两费12","index":12,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,null,"预算12表"]
["公共财政预算拨款“三公”经费、会议费和培训费支出预算表"]
[null,null,"单位：万元"]
["项                           目","全口径","其中:一般公共预算"]
["合             计",5.83,5.83]
["一、因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、公务接待费",{"v":0.4,"d":"0.40"},{"v":0.4,"d":"0.40"}]
["三、公务用车费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   1.公务用车运行费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   2.公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、会议费",0.86,0.86]
["五、培训费",4.57,4.57]

{"sheet":"政府采购13","index":13,"n_rows":13,"n_cols":21,"rows_kept":13,"merged":[[0,0,2,19],[3,3,5,3],[3,4,5,4],[3,5,3,20],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,5,5,5],[4,6,4,13],[4,14,5,14],[4,15,5,15],[4,16,4,18],[4,19,5,19],[4,20,5,20]],"flags":["formulas_cached_only"]}
["政府采购预算明细表",{"$nulls":19},"预算13表"]
[]
[{"$nulls":20},"单位：万元"]
["科目编码",null,null,"单位代码","单位名称           （功能分类科目名称）","政府采购资金类型"]
["类","款","项",null,null,"合计","一般公共预算资金",{"$nulls":7},"政府性基金收入","国有资本经营收入","纳入专户管理非税收入安排的资金",null,null,"未纳入财政专户管理的收入安排的资金","上年结转安排的资金"]
[{"$nulls":6},"小计","经费拨款(补助)","专项收入","行政事业性收费收入","罚没收入","国有资源(资产)有偿使用收入","捐赠收入","政府住房基金收入",null,null,"小计","教育收费收入","其他收入"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[{"$nulls":4},"合计",47.82,47.82,47.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"022056","柳州市地方志编纂委员会办公室",47.82,47.82,47.82,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","  022056","  其他社会科学支出",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","  022056","  其他社会科学支出",0.72,0.72,0.72,{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","  022056","  其他社会科学支出",{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","  022056","  其他社会科学支出",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"项目支出14","index":14,"n_rows":23,"n_cols":31,"rows_kept":23,"merged":[[0,0,2,28],[3,3,6,3],[3,4,6,4],[3,5,6,5],[3,6,3,30],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,6,6,6],[4,7,4,15],[4,16,6,16],[4,17,6,17],[4,18,4,20],[4,21,4,24],[5,7,6,7],[5,8,6,8],[5,9,5,15],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,6,26],[5,30,6,30]],"flags":["formulas_cached_only"]}
["项目支出（资金来源）预算明细表",{"$nulls":29},"预算14表"]
[]
[{"$nulls":30},"单位：万元"]
["科目编码",null,null,"功能分类科目名称","单位代码","项目单位","资金来源"]
["类","款","项",{"$nulls":3},"总计","一般公共预算资金",{"$nulls":8},"政府性基金收入","国有资本经营收入","纳入专户管理非税收入安排的资金",null,null,"未纳入财政专户管理的收入安排的资金",{"$nulls":3},"上年结余（结转）"]
[{"$nulls":7},"合计","经费拨款(补助)","纳入预算管理的非税收入安排的资金",{"$nulls":8},"小计","教育收费收入","其他收入","小计","事业收入","经营收入","其他收入","小计","经费拨款(补助)结转","非税收入结转",null,null,"其他结转"]
[{"$nulls":9},"小计","专项收入","行政事业性收费收入","罚没收入","国有资源(资产)有偿使用收入","捐赠收入","政府住房基金收入",{"$nulls":11},"政府性基金结转","其他预算内非税收入结转","预算外非税收入结转"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":5},"合计",126.57,126.57,126.57,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"022","柳州市地方志编纂委员会办公室",126.57,126.57,126.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"  022056","  柳州市地方志编纂委员会办公室",126.57,126.57,126.57,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"v":9.6,"d":"9.60"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",0.72,0.72,0.72,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",19.85,19.85,19.85,{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","06","99","其他社会科学支出","          ","          ",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"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"},{"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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]