{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["封面","1、收支预算总表","2、收入总表","3、支出总表","4、公共财政收支总表","5、公共财政预算支出总表","6、公共财政预算支出（分经济科目）","7、公共财政基本支出表","8、政府性基金支出预算表","9、国有资本经营支出预算表","10、纳入财政专户支出预算表","11、三公两费表","12、项目支出表","13、财政拨款收支总表"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":3,"n_cols":1,"rows_kept":3,"merged":[[2,0,2,14]],"flags":["formulas_cached_only"]}
[]
[]
["2016年部门预算公开表"]

{"sheet":"1、收支预算总表","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
[" 收  支  预  算  总  表"]
[{"$nulls":5},"单位：元"]
["收            入",null,"支                  出"]
["项                    目","2016年预算数","项   目（按支出功能科目分类）","2016年预算数","项   目（按支出经济科目分类）","2016年预算数"]
["一、公共财政预算拨款",{"v":2275116.76,"d":"2,275,117"},"  一、一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},"一、基本支出",{"v":1930116.76,"d":"1,930,117"}]
["    1.经费拨款",{"v":2275116.76,"d":"2,275,117"},"  二、外交支出",0,"    1.工资福利支出",{"v":1271225.17,"d":"1,271,225"}]
["    2.纳入一般预算管理的非税收入",0,"  三、国防支出",0,"    2.商品和服务支出",{"v":70744.35,"d":"70,744"}]
["      2.1专项收入",0,"  四、公共安全支出",0,"    3.对个人和家庭的补助",{"v":588147.24,"d":"588,147"}]
["      2.2行政事业性收费收入",0,"  五、教育支出",0,"    4.财政核定预留",0]
["      2.3罚没收入",0,"  六、科学技术支出",0]
["      2.4国有资本经营收入",0,"  七、文化体育与传媒支出",0,"二、项目支出",{"v":345000,"d":"345,000"}]
["      2.5国有资源（资产）有偿使用收入",0,"  八、社会保障和就业支出",{"v":450035.04,"d":"450,035"},"    1.工资福利支出",0]
["       2.6其他收入",0,"  九、社会保险基金支出",0,"    2.商品和服务支出",{"v":345000,"d":"345,000"}]
["    3.未纳入公共财政预算管理的非税收入",0,"  十、医疗卫生支出",{"v":90271.16,"d":"90,271"},"    3.对个人和家庭的补助",0]
["      3.1行政事业性收费收入安排的资金",0,"  十一、节能环保支出",0,"    4.对企事业单位的补贴",0]
["      3.2其他收入安排的资金",0,"  十二、城乡社区支出",0,"    5.转移性支出",0]
["二、政府性基金拨款",0,"  十三、农林水支出",0,"    6.债务利息支出",0]
["三、纳入财政专户管理的收入",0,"  十四、交通运输支出",0,"    7.基本建设支出",0]
["四、未纳入财政专户管理的收入",0,"  十五、资源勘探电力信息等支出",0,"    8.其他资本性支出",0]
[null,null,"  十六、商业服务业等支出",0,"    9.其他支出",0]
[null,null,"  十七、金融监管等事务支出",0]
[null,null,"  十八、援助其他地区支出",0]
[null,null,"  十九、国土海洋气象等支出",0]
[null,null,"  二十、住房保障支出",{"v":137572.2,"d":"137,572"}]
[null,null,"  二十一、粮油物资储备支出",0]
[null,null,"  二十二、国有资本经营预算支出",0]
[null,null,"  二十三、预备费",0]
[null,null,"  二十四、其他支出",0]
[null,null,"  二十五、转移性支出",0]
[null,null,"  二十六、债务还本支出",0]
[null,null,"  二十七、债务付息支出",0]
[null,null,"  二十八、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":2275116.76,"d":"2,275,117"},"本  年  支  出  合  计",{"v":2275116.7600000002,"d":"2,275,117"},"本  年  支  出  合  计",{"v":2275116.76,"d":"2,275,117"}]
[]
["五、上年结余收入",0,"二十九、结转下年",0,"三、结转下年",0]
[]
["收      入      总      计",{"v":2275116.76,"d":"2,275,117"},"支　　　出　　　总　　　计",{"v":2275116.7600000002,"d":"2,275,117"},"支　　　出　　　总　　　计",{"v":2275116.76,"d":"2,275,117"}]

{"sheet":"2、收入总表","index":2,"n_rows":34,"n_cols":28,"rows_kept":34,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,18,5,18],[3,19,3,21],[3,22,5,22],[3,23,3,27],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,6,5,6],[4,7,5,7],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27]],"flags":["formulas_cached_only"]}
[{"$nulls":27},"预算02表"]
["收入预算总表"]
[{"$nulls":27},"单位：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","公共财政预算拨款",{"$nulls":11},"政府性基金拨款","纳入财政专户管理的收入",null,null,"未纳入财政专户管理的收入","上年结余收入"]
["类","款","项",{"$nulls":3},"合计","经费拨款(补助)","纳入公共财政预算管理的非税收入",{"$nulls":6},"未纳入公共财政预算管理的非税收入",{"$nulls":3},"合计","教育收费收入","其他纳入财政专户管理的收入",null,"合计","非税收入结转","经费拨款（补助）结转","其他结转","纳入财政专户管理"]
[{"$nulls":8},"小计","专项收入","行政事业性收费收入","罚没收入","国有资本经营收入","国有资源（资产）有偿使用收入","其他收入","小计","行政事业性收费收入安排的资金","其他收入安排的资金"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[{"$nulls":4},"合计",{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201",{"$nulls":3},"一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},{"v":1597238.36,"d":"1,597,238"},{"v":1597238.36,"d":"1,597,238"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  统计信息事务",{"v":1597238.36,"d":"1,597,238"},{"v":1597238.36,"d":"1,597,238"},{"v":1597238.36,"d":"1,597,238"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政运行（统计信息事务）",{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    统计管理",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"    专项普查活动",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08",null,"    统计抽样调查",{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  行政事业单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    归口管理的行政单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"医疗卫生与计划生育支出",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  医疗保障",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"103","柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  103001","  柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},{"v":2275116.76,"d":"2,275,117"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","01","    103001","    行政运行（统计信息事务）",{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","06","    103001","    统计管理",{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","07","    103001","    专项普查活动",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","    103001","    统计抽样调查",{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["208","05","01","    103001","    归口管理的行政单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","01","    103001","    行政单位医疗",{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","02","    103001","    事业单位医疗",{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","    103001","    住房公积金",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3、支出总表","index":3,"n_rows":33,"n_cols":23,"rows_kept":33,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,22,4,22]],"flags":["formulas_cached_only"]}
[{"$nulls":22},"预算03表"]
["支出预算总表"]
[{"$nulls":22},"单位：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",{"$nulls":4},"项目支出",{"$nulls":10},"结转下年支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","财政核定预留机动经费（基本支出）","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","基本建设支出","其他资本性支出","其他支出","财政核定的预留机动经费（项目支出）"]
["*","*","*","*","*",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":4},"合计",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0]
["201",{"$nulls":3},"一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  统计信息事务",{"v":1597238.36,"d":"1,597,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政运行（统计信息事务）",{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    统计管理",{"v":15000,"d":"15,000"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"    专项普查活动",{"v":100000,"d":"100,000"},0,0,0,0,0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0]
[null,null,"08",null,"    统计抽样调查",{"v":230000,"d":"230,000"},0,0,0,0,0,{"v":230000,"d":"230,000"},0,{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  行政事业单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    归口管理的行政单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"医疗卫生与计划生育支出",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  医疗保障",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    行政单位医疗",{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02",null,"    事业单位医疗",{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01",null,"    住房公积金",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"103","柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  103001","  柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0]
["201","05","01","       ","    行政运行（统计信息事务）",{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","06","       ","    统计管理",{"v":15000,"d":"15,000"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0]
["201","05","07","       ","    专项普查活动",{"v":100000,"d":"100,000"},0,0,0,0,0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0]
["201","05","08","       ","    统计抽样调查",{"v":230000,"d":"230,000"},0,0,0,0,0,{"v":230000,"d":"230,000"},0,{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0]
["208","05","01","       ","    归口管理的行政单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","01","       ","    行政单位医疗",{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","02","       ","    事业单位医疗",{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","       ","    住房公积金",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"4、公共财政收支总表","index":4,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算01表"]
[" 公  共  财  政  收  支  预  算  总  表"]
[{"$nulls":5},"单位：元"]
["收            入",null,"支                  出"]
["项                    目","2016年预算数","项   目（按支出功能科目分类）","2016年预算数","项   目（按支出经济科目分类）","2016年预算数"]
["一、公共财政预算拨款",{"v":2275116.76,"d":"2,275,117"},"  一、一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},"一、基本支出",{"v":1930116.76,"d":"1,930,117"}]
["    1.经费拨款",{"v":2275116.76,"d":"2,275,117"},"  二、外交支出",0,"    1.工资福利支出",{"v":1271225.17,"d":"1,271,225"}]
["    2.纳入一般预算管理的非税收入",0,"  三、国防支出",0,"    2.商品和服务支出",{"v":70744.35,"d":"70,744"}]
["      2.1专项收入",0,"  四、公共安全支出",0,"    3.对个人和家庭的补助",{"v":588147.24,"d":"588,147"}]
["      2.2行政事业性收费收入",0,"  五、教育支出",0,"    4.财政核定预留",0]
["      2.3罚没收入",0,"  六、科学技术支出",0]
["      2.4国有资本经营收入",0,"  七、文化体育与传媒支出",0,"二、项目支出",{"v":345000,"d":"345,000"}]
["      2.5国有资源（资产）有偿使用收入",0,"  八、社会保障和就业支出",{"v":450035.04,"d":"450,035"},"    1.工资福利支出",0]
["       2.6其他收入",0,"  九、社会保险基金支出",0,"    2.商品和服务支出",{"v":345000,"d":"345,000"}]
["    3.未纳入公共财政预算管理的非税收入",0,"  十、医疗卫生支出",{"v":90271.16,"d":"90,271"},"    3.对个人和家庭的补助",0]
["      3.1行政事业性收费收入安排的资金",0,"  十一、节能环保支出",0,"    4.对企事业单位的补贴",0]
["      3.2其他收入安排的资金",0,"  十二、城乡社区支出",0,"    5.转移性支出",0]
[null,null,"  十三、农林水支出",0,"    6.债务利息支出",0]
[null,null,"  十四、交通运输支出",0,"    7.基本建设支出",0]
[null,null,"  十五、资源勘探电力信息等支出",0,"    8.其他资本性支出",0]
[null,null,"  十六、商业服务业等支出",0,"    9.其他支出",0]
[null,null,"  十七、金融监管等事务支出",0]
[null,null,"  十八、援助其他地区支出",0]
[null,null,"  十九、国土海洋气象等支出",0]
[null,null,"  二十、住房保障支出",{"v":137572.2,"d":"137,572"}]
[null,null,"  二十一、粮油物资储备支出",0]
[null,null,"  二十二、国有资本经营预算支出",0]
[null,null,"  二十三、预备费",0]
[null,null,"  二十四、其他支出",0]
[null,null,"  二十五、转移性支出",0]
[null,null,"  二十六、债务还本支出",0]
[null,null,"  二十七、债务付息支出",0]
[null,null,"  二十八、债务发行费用支出",0]
["本  年  收  入  合  计",{"v":2275116.76,"d":"2,275,117"},"本  年  支  出  合  计",{"v":2275116.7600000002,"d":"2,275,117"},"本  年  支  出  合  计",{"v":2275116.76,"d":"2,275,117"}]
[]
["二、公共财政预算结余收入",0,"二十九、结转下年",0,"三、结转下年",0]
[]
["收      入      总      计",{"v":2275116.76,"d":"2,275,117"},"支　　　出　　　总　　　计",{"v":2275116.7600000002,"d":"2,275,117"},"支　　　出　　　总　　　计",{"v":2275116.76,"d":"2,275,117"}]

{"sheet":"5、公共财政预算支出总表","index":5,"n_rows":25,"n_cols":22,"rows_kept":25,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算05表"]
["公共财政预算支出总表"]
[{"$nulls":21},"单位：元"]
["科目编码",null,null,"单位代码"," 单位名称\n(功能分类科目名称）","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$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","财政核定预留机动经费（基本支出）","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","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","财政核定的预留机动经费（项目支出）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$nulls":4},"合计",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0]
["201",{"$nulls":3},"一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0]
[null,"05",null,null,"  统计信息事务",{"v":1597238.36,"d":"1,597,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0]
["208",{"$nulls":3},"社会保障和就业支出",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  行政事业单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0]
["210",{"$nulls":3},"医疗卫生与计划生育支出",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  医疗保障",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221",{"$nulls":3},"住房保障支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"02",null,null,"  住房改革支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"103","柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0]
[{"$nulls":3},"  103001","  柳城县统计局",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":1271225.17,"d":"1,271,225"},{"v":70744.35,"d":"70,744"},{"v":588147.24,"d":"588,147"},0,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0]
["201","05","01","       ","    行政运行（统计信息事务）",{"v":1252238.36,"d":"1,252,238"},{"v":1252238.36,"d":"1,252,238"},{"v":1180954.01,"d":"1,180,954"},{"v":70744.35,"d":"70,744"},540,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","06","       ","    统计管理",{"v":15000,"d":"15,000"},0,0,0,0,0,{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0]
["201","05","07","       ","    专项普查活动",{"v":100000,"d":"100,000"},0,0,0,0,0,{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0]
["201","05","08","       ","    统计抽样调查",{"v":230000,"d":"230,000"},0,0,0,0,0,{"v":230000,"d":"230,000"},0,{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0]
["208","05","01","       ","    归口管理的行政单位离退休",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0,0,{"v":450035.04,"d":"450,035"},0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","01","       ","    行政单位医疗",{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},{"v":81838.88,"d":"81,839"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["210","05","02","       ","    事业单位医疗",{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},{"v":8432.28,"d":"8,432"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["221","02","01","       ","    住房公积金",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0,0,{"v":137572.2,"d":"137,572"},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"6、公共财政预算支出（分经济科目）","index":6,"n_rows":91,"n_cols":10,"rows_kept":91,"merged":[[1,0,1,9],[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],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算06表"]
["公共财政预算支出表"]
[{"$nulls":9},"单位：元"]
["科目编码",null,"功能科目名称","单位编码","单位名称","支出项目类别","经济科目名称","合计","基本支出","项目支出"]
["类","款"]
["**","**","**","**","**","**","**",1,2,3]
[{"$nulls":6},"合计",{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":345000,"d":"345,000"}]
[{"$nulls":3},"103","柳城县统计局",null,null,{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":345000,"d":"345,000"}]
[{"$nulls":3},"  103001","  柳城县统计局",null,null,{"v":2275116.76,"d":"2,275,117"},{"v":1930116.76,"d":"1,930,117"},{"v":345000,"d":"345,000"}]
[{"$nulls":5},"基本支出",null,{"v":1930116.76,"d":"1,930,117"},{"v":1930116.76,"d":"1,930,117"},0]
[{"$nulls":5},"  工资福利支出（人员支出）",null,{"v":1271225.17,"d":"1,271,225"},{"v":1271225.17,"d":"1,271,225"},0]
[{"$nulls":5},"    工资性支出",null,{"v":1146435,"d":"1,146,435"},{"v":1146435,"d":"1,146,435"},0]
["201","05","统计信息事务","          ","          ","            ","基本工资",{"v":614196,"d":"614,196"},{"v":614196,"d":"614,196"},0]
["201","05","统计信息事务","          ","          ","            ","津贴补贴",{"v":481056,"d":"481,056"},{"v":481056,"d":"481,056"},0]
["201","05","统计信息事务","          ","          ","            ","奖金",{"v":51183,"d":"51,183"},{"v":51183,"d":"51,183"},0]
[{"$nulls":5},"    社会保障缴费",null,{"v":124790.17,"d":"124,790"},{"v":124790.17,"d":"124,790"},0]
["210","05","医疗保障","          ","          ","            ","社会保障缴费",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0]
["201","05","统计信息事务","          ","          ","            ","社会保障缴费",{"v":34519.01,"d":"34,519"},{"v":34519.01,"d":"34,519"},0]
[{"$nulls":5},"    其他工资福利支出",null,0,0,0]
["201","05","统计信息事务","          ","          ","            ","其他工资福利支出",0,0,0]
[{"$nulls":5},"  商品和服务支出（公用支出）",null,{"v":70744.35,"d":"70,744"},{"v":70744.35,"d":"70,744"},0]
[{"$nulls":5},"    行政公用支出",null,{"v":46000,"d":"46,000"},{"v":46000,"d":"46,000"},0]
["201","05","统计信息事务","          ","          ","            ","办公费",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0]
["201","05","统计信息事务","          ","          ","            ","印刷费",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
["201","05","统计信息事务","          ","          ","            ","水费",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
["201","05","统计信息事务","          ","          ","            ","电费",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0]
["201","05","统计信息事务","          ","          ","            ","邮电费",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},0]
["201","05","统计信息事务","          ","          ","            ","物业管理费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","差旅费",{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0]
["201","05","统计信息事务","          ","          ","            ","因公出国(境)费用",0,0,0]
["201","05","统计信息事务","          ","          ","            ","维修(护)费",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
["201","05","统计信息事务","          ","          ","            ","会议费",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
["201","05","统计信息事务","          ","          ","            ","培训费",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
["201","05","统计信息事务","          ","          ","            ","公务接待费",{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},0]
["201","05","统计信息事务","          ","          ","            ","劳务费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","其他商品和服务支出",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},0]
[{"$nulls":5},"    工会经费",null,{"v":11464.35,"d":"11,464"},{"v":11464.35,"d":"11,464"},0]
["201","05","统计信息事务","          ","          ","            ","工会经费",{"v":11464.35,"d":"11,464"},{"v":11464.35,"d":"11,464"},0]
[{"$nulls":5},"    福利费",null,{"v":4080,"d":"4,080"},{"v":4080,"d":"4,080"},0]
["201","05","统计信息事务","          ","          ","            ","福利费",{"v":4080,"d":"4,080"},{"v":4080,"d":"4,080"},0]
[{"$nulls":5},"    公务用车运维护费",null,0,0,0]
["201","05","统计信息事务","          ","          ","            ","公务用车运行维护费",0,0,0]
[{"$nulls":5},"    其他商品和服务支出",null,0,0,0]
["201","05","统计信息事务","          ","          ","            ","领导业务费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","领导电话费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","离休人员公用经费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","离休人员特需经费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","退休人员公用经费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","其他商品和服务支出",0,0,0]
[{"$nulls":5},"    事业公用支出",null,{"v":9200,"d":"9,200"},{"v":9200,"d":"9,200"},0]
["201","05","统计信息事务","          ","          ","            ","办公费",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0]
["201","05","统计信息事务","          ","          ","            ","印刷费",400,400,0]
["201","05","统计信息事务","          ","          ","            ","水费",400,400,0]
["201","05","统计信息事务","          ","          ","            ","电费",800,800,0]
["201","05","统计信息事务","          ","          ","            ","邮电费",800,800,0]
["201","05","统计信息事务","          ","          ","            ","差旅费",{"v":2800,"d":"2,800"},{"v":2800,"d":"2,800"},0]
["201","05","统计信息事务","          ","          ","            ","维修(护)费",400,400,0]
["201","05","统计信息事务","          ","          ","            ","会议费",400,400,0]
["201","05","统计信息事务","          ","          ","            ","培训费",400,400,0]
["201","05","统计信息事务","          ","          ","            ","公务接待费",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},0]
["201","05","统计信息事务","          ","          ","            ","其他商品和服务支出",400,400,0]
[{"$nulls":5},"  对个人和家庭的补助",null,{"v":588147.24,"d":"588,147"},{"v":588147.24,"d":"588,147"},0]
[{"$nulls":5},"    行政离退休支出（统发）",null,{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0]
["208","05","行政事业单位离退休","          ","          ","            ","离休费",0,0,0]
["208","05","行政事业单位离退休","          ","          ","            ","退休费",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0]
[{"$nulls":5},"    独生子女保健费",null,540,540,0]
["201","05","统计信息事务","          ","          ","            ","奖励金",540,540,0]
[{"$nulls":5},"    住房公积金（统发）",null,{"v":130942.2,"d":"130,942"},{"v":130942.2,"d":"130,942"},0]
["221","02","住房改革支出","          ","          ","            ","住房公积金",{"v":130942.2,"d":"130,942"},{"v":130942.2,"d":"130,942"},0]
[{"$nulls":5},"    其他对个人和家庭的补助支出",null,0,0,0]
["201","05","统计信息事务","          ","          ","            ","其他对个人和家庭的补助支出",0,0,0]
[{"$nulls":5},"    行政提前退休费",null,0,0,0]
["208","05","行政事业单位离退休","          ","          ","            ","退休费",0,0,0]
[{"$nulls":5},"    非在编住房公积金",null,{"v":6630,"d":"6,630"},{"v":6630,"d":"6,630"},0]
["221","02","住房改革支出","          ","          ","            ","住房公积金",{"v":6630,"d":"6,630"},{"v":6630,"d":"6,630"},0]
[{"$nulls":5},"项目支出",null,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"}]
[{"$nulls":5},"  商品服务项目支出",null,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"}]
[{"$nulls":5},"    ",null,{"v":345000,"d":"345,000"},0,{"v":345000,"d":"345,000"}]
["201","05","统计信息事务","          ","          ","            ","办公费",{"v":265000,"d":"265,000"},0,{"v":265000,"d":"265,000"}]
["201","05","统计信息事务","          ","          ","            ","印刷费",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"}]
["201","05","统计信息事务","          ","          ","            ","邮电费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","差旅费",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"}]
["201","05","统计信息事务","          ","          ","            ","维修(护)费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","租赁费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","会议费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","培训费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","公务接待费",{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"}]
["201","05","统计信息事务","          ","          ","            ","装备购置费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","劳务费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","公务用车运行维护费",0,0,0]
["201","05","统计信息事务","          ","          ","            ","其他商品和服务支出",{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"}]

{"sheet":"7、公共财政基本支出表","index":7,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[1,0,1,8],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算07表"]
["公共财政预算基本支出表"]
[{"$nulls":8},"单位：元"]
["科目编码",null,"功能科目名称","单位编码","单位名称","支出项目类别","基本支出"]
["类","款",{"$nulls":4},"合计","人员经费","公用经费"]
["**","**","**","**","**","**",1,2,3]
[{"$nulls":5},"合计",{"v":1930116.76,"d":"1,930,117"},{"v":1859372.41,"d":"1,859,372"},{"v":70744.35,"d":"70,744"}]
[{"$nulls":3},"103","柳城县统计局",null,{"v":1930116.76,"d":"1,930,117"},{"v":1859372.41,"d":"1,859,372"},{"v":70744.35,"d":"70,744"}]
[{"$nulls":3},"  103001","  柳城县统计局",null,{"v":1930116.76,"d":"1,930,117"},{"v":1859372.41,"d":"1,859,372"},{"v":70744.35,"d":"70,744"}]
[{"$nulls":5},"工资福利支出（人员支出）",{"v":1271225.17,"d":"1,271,225"},{"v":1271225.17,"d":"1,271,225"},0]
["201","05","统计信息事务","          ","          ","  工资性支出",{"v":1146435,"d":"1,146,435"},{"v":1146435,"d":"1,146,435"},0]
["210","05","医疗保障","          ","          ","  社会保障缴费",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0]
["201","05","统计信息事务","          ","          ","  社会保障缴费",{"v":34519.01,"d":"34,519"},{"v":34519.01,"d":"34,519"},0]
["201","05","统计信息事务","          ","          ","  其他工资福利支出",0,0,0]
[{"$nulls":5},"商品和服务支出（公用支出）",{"v":70744.35,"d":"70,744"},0,{"v":70744.35,"d":"70,744"}]
["201","05","统计信息事务","          ","          ","  行政公用支出",{"v":46000,"d":"46,000"},0,{"v":46000,"d":"46,000"}]
["201","05","统计信息事务","          ","          ","  工会经费",{"v":11464.35,"d":"11,464"},0,{"v":11464.35,"d":"11,464"}]
["201","05","统计信息事务","          ","          ","  福利费",{"v":4080,"d":"4,080"},0,{"v":4080,"d":"4,080"}]
["201","05","统计信息事务","          ","          ","  公务用车运维护费",0,0,0]
["201","05","统计信息事务","          ","          ","  其他商品和服务支出",0,0,0]
["201","05","统计信息事务","          ","          ","  事业公用支出",{"v":9200,"d":"9,200"},0,{"v":9200,"d":"9,200"}]
[{"$nulls":5},"对个人和家庭的补助",{"v":588147.24,"d":"588,147"},{"v":588147.24,"d":"588,147"},0]
["208","05","行政事业单位离退休","          ","          ","  行政离退休支出（统发）",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0]
["201","05","统计信息事务","          ","          ","  独生子女保健费",540,540,0]
["221","02","住房改革支出","          ","          ","  住房公积金（统发）",{"v":130942.2,"d":"130,942"},{"v":130942.2,"d":"130,942"},0]
["201","05","统计信息事务","          ","          ","  其他对个人和家庭的补助支出",0,0,0]
["208","05","行政事业单位离退休","          ","          ","  行政提前退休费",0,0,0]
["221","02","住房改革支出","          ","          ","  非在编住房公积金",{"v":6630,"d":"6,630"},{"v":6630,"d":"6,630"},0]
[{"$nulls":5},"商品服务项目支出",0,0,0]
["201","05","统计信息事务","          ","          ","  ",0,0,0]

{"sheet":"8、政府性基金支出预算表","index":8,"n_rows":6,"n_cols":22,"rows_kept":6,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算08表"]
["政府性基金支出预算表"]
[{"$nulls":21},"单位：元"]
["科目编码",null,null,"单位代码"," 单位名称\n(功能分类科目名称）","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$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","财政核定预留机动经费（基本支出）","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","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","财政核定的预留机动经费（项目支出）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"9、国有资本经营支出预算表","index":9,"n_rows":6,"n_cols":22,"rows_kept":6,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算09表"]
["国有资本经营支出预算表"]
[{"$nulls":21},"单位：元"]
["科目编码",null,null,"单位代码"," 单位名称\n(功能分类科目名称）","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$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","财政核定预留机动经费（基本支出）","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","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","财政核定的预留机动经费（项目支出）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"10、纳入财政专户支出预算表","index":10,"n_rows":6,"n_cols":22,"rows_kept":6,"merged":[[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,21]],"flags":["formulas_cached_only"]}
[{"$nulls":21},"预算10表"]
["纳入财政专户支出预算表"]
[{"$nulls":21},"单位：元"]
["科目编码",null,null,"单位代码"," 单位名称\n(功能分类科目名称）","合计","基本支出",{"$nulls":4},"项目支出"]
["类","款","项",{"$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","财政核定预留机动经费（基本支出）","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","转移性支出","债务利息支出","基本建设支出","其他资本性支出","其他支出","财政核定的预留机动经费（项目支出）"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]

{"sheet":"11、三公两费表","index":11,"n_rows":12,"n_cols":2,"rows_kept":12,"merged":[[1,0,1,1]],"flags":["formulas_cached_only"]}
[null,"预算11表"]
["公共财政预算拨款“三公”经费、会议费及培训费支出预算表"]
[null,"单位：元"]
["项        目  ","本年预算"]
["合    计 ",{"v":27000,"d":"27,000"}]
["一、因公出国出境费",0]
["二、公务接待费",{"v":22200,"d":"22,200"}]
["三、公务用车费",0]
["    1、公务用车运行费",0]
["    2、公务用车购置费",0]
["四、会议费",{"v":2400,"d":"2,400"}]
["五、培训费",{"v":2400,"d":"2,400"}]

{"sheet":"12、项目支出表","index":12,"n_rows":23,"n_cols":29,"rows_kept":23,"merged":[[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,19,5,19],[3,20,3,22],[3,23,5,23],[3,24,3,28],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,7,5,7],[4,8,5,8],[4,9,4,15],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28]],"flags":["formulas_cached_only"]}
[{"$nulls":28},"预算12表"]
["项目支出资金来源表"]
[{"$nulls":28},"单位：元"]
["科目编码",null,null,"单位代码","单位名称        (功能分类科目名称)","项目序号","总计","一般预算拨款",{"$nulls":11},"政府性基金拨款","纳入财政专户管理的收入",null,null,"未纳入财政专户管理的收入","上年结余收入"]
["类","款","项",{"$nulls":4},"合计","经费拨款(补助)","纳入一般预算管理的非税收入",{"$nulls":6},"未纳入一般预算管理的非税收入",{"$nulls":3},"合计","教育收费收入","其他纳入财政专户管理的收入",null,"合计","非税收入结转","经费拨款（补助）结转","其他结转","纳入财政专户管理"]
[{"$nulls":9},"小计","专项收入","行政事业性收费收入","罚没收入","国有资本经营收入","国有资产经营收入","其他收入","小计","行政事业性收费收入安排的资金","其他收入安排的资金"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[{"$nulls":6},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201",{"$nulls":3},"一般公共服务支出",null,{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05",null,null,"  统计信息事务",null,{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06",null,"    统计管理",null,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07",null,"    专项普查活动",null,{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08",null,"    统计抽样调查",null,{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},{"v":230000,"d":"230,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"103","柳城县统计局",null,{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"  103001","  柳城县统计局",null,{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},{"v":345000,"d":"345,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","07","          ","    专项普查活动",{"v":1,"d":"1."},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","          ","    统计抽样调查",{"v":2,"d":"2."},{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","          ","    统计抽样调查",{"v":3,"d":"3."},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","          ","    统计抽样调查",{"v":6,"d":"6."},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","          ","    统计抽样调查",{"v":7,"d":"7."},{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","08","          ","    统计抽样调查",{"v":8,"d":"8."},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","06","          ","    统计管理",{"v":13,"d":"13."},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["201","05","06","          ","    统计管理",{"v":18,"d":"18."},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"13、财政拨款收支总表","index":13,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算13表"]
["财政拨款收支总表"]
[{"$nulls":5},"单位：元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["一、本年收入",{"v":2275116.76,"d":"2,275,117"},"一、本年支出"]
["（一）一般公共预算财政拨款",{"v":2275116.76,"d":"2,275,117"},"1.一般公共服务支出",{"v":1597238.36,"d":"1,597,238"},{"v":1597238.36,"d":"1,597,238"},0]
["（二）政府性基金预算财政拨款",0,"2.外交支出",0,0,0]
[null,null,"3.国防支出",0,0,0]
["二、上年结转",null,"4.公共安全支出",0,0,0]
["（一）一般公共预算财政拨款结转",null,"5.教育支出",0,0,0]
["（二）其他结转",null,"6.科学技术支出",0,0,0]
[null,null,"7.文化体育与传媒支出",0,0,0]
[null,null,"8.社会保障和就业支出",{"v":450035.04,"d":"450,035"},{"v":450035.04,"d":"450,035"},0]
[null,null,"9.社会保险基金支出",0,0,0]
[null,null,"10.医疗卫生与计划生育支出",{"v":90271.16,"d":"90,271"},{"v":90271.16,"d":"90,271"},0]
[null,null,"11.节能环保支出",0,0,0]
[null,null,"12.城乡社区支出",0,0,0]
[null,null,"13.农林水支出",0,0,0]
[null,null,"14.交通运输支出",0,0,0]
[null,null,"15.资源勘探信息等支出",0,0,0]
[null,null,"16.商业服务业等支出",0,0,0]
[null,null,"17.金融支出",0,0,0]
[null,null,"18.援助其他地区支出",0,0,0]
[null,null,"19.国土海洋气象等支出",0,0,0]
[null,null,"20.住房保障支出",{"v":137572.2,"d":"137,572"},{"v":137572.2,"d":"137,572"},0]
[null,null,"21.粮油物资储备支出",0,0,0]
[null,null,"22.国有资本经营预算支出",0,0,0]
[null,null,"23.预备费",0,0,0]
[null,null,"24.其他支出",0,0,0]
[null,null,"25.转移性支出",0,0,0]
[null,null,"26.债务还本支出",0,0,0]
[null,null,"27.债务付息支出",0,0,0]
[null,null,"28.债务发行费用支出",0,0,0]
[]
["收入合计",{"v":2275116.76,"d":"2,275,117"},"支出合计",{"v":2275116.7600000002,"d":"2,275,117"},{"v":2275116.7600000002,"d":"2,275,117"},0]