{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["1.财政拨款收支总表","2.一般公共预算支出表","3.一般公共预算基本支出表","4.部门预算资金安排的“三公”经费预算情况表","5.政府性基金预算拨款支出预算表","6.部门收支总表","7.部门收入总表","8.部门支出总表"],"not_rendered":{"defined_names":14},"read":"whole","date_system":"1900"}

{"sheet":"1.财政拨款收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,5]]}
[{"$nulls":5},"预算公开01表"]
["财政拨款收支总表"]
[{"$nulls":5},"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","合计","一般公共预算","政府性基金预算"]
["一、本年收入",409.39,"一、本年支出",{"$f":"E6+F6","v":409.39},{"$f":"SUM(E7:E32)","v":409.39},{"$f":"SUM(F7:F32)","v":{"v":0,"d":"0.00"}}]
["   1.一般公共预算拨款",409.39,"    一、一般公共服务支出",{"$f":"E7+F7","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   2.政府性基金预算拨款",{"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"}]
[null,null,"    三、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、上年结转",{"v":0,"d":"0.00"},"    四、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   1.一般公共预算拨款结转",{"v":0,"d":"0.00"},"    五、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   2.政府性基金预算拨款结转",{"v":0,"d":"0.00"},"    六、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"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",20.08,20.08,{"v":0,"d":"0.00"}]
[null,null,"    九、医疗卫生与计划生育支出",5.74,5.74,{"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",374.97,374.97,{"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",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"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、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十二、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"    二十三、其他支出",{"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"}]
["收入合计",409.39,"支出合计",409.39,{"$f":"E6","v":409.39},{"$f":"F6","v":{"v":0,"d":"0.00"}}]

{"sheet":"2.一般公共预算支出表","index":1,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,1],[1,0,1,7],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]]}
[{"$nulls":7},"预算公开02表"]
["一般公共预算支出表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"科目名称","合计","基本支出","项目支出","结转下年"]
["类","款","项"]
["**","**","**","**",1,2,3,4]
[{"$nulls":3},"合计",{"$f":"F7+G7","v":409.39},{"$f":"F8+F12+F15+F21","v":153.43},{"$f":"G8+G12+G15+G21","v":255.96},{"v":0,"d":"0.00"}]
["208",null,null,"社会保障和就业支出",{"$f":"F8+G8","v":20.08},{"$f":"F9","v":20.08},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,"  行政事业单位离退休",20.08,{"$f":"F10+F11","v":20.08},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","05","    机关事业单位基本养老保险缴费支出",14.34,14.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","06","    机关事业单位职业年金缴费支出",5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",null,null,"医疗卫生与计划生育支出",5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,"  行政事业单位医疗",5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","02","    事业单位医疗",5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",null,null,"交通运输支出",374.97,{"$f":"F16","v":119.01},{"$f":"G16","v":255.96},{"v":0,"d":"0.00"}]
[null,"01",null,"  公路水路运输",374.97,{"$f":"F18","v":119.01},{"$f":"G18","v":255.96},{"v":0,"d":"0.00"}]
["  ","  ","23","    航道维护",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["  ","  ","27","    船舶检验",374.97,119.01,255.96,{"v":0,"d":"0.00"}]
["  ","  ","36","    水路运输管理支出",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["  ","  ","99","    其他公路水路运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["221",null,null,"住房保障支出",{"v":8.6,"d":"8.60"},{"$f":"F22","v":{"v":8.6,"d":"8.60"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,"  住房改革支出",{"v":8.6,"d":"8.60"},{"$f":"F23","v":{"v":8.6,"d":"8.60"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  ","  ","01","    住房公积金",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"3.一般公共预算基本支出表","index":2,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]]}
[{"$nulls":4},"预算公开03表"]
["一般公共预算基本支出表"]
[{"$nulls":4},"单位：万元"]
["经济分类科目",null,"2017年基本支出"]
["科目编码","科目名称","合计","人员经费","公用经费"]
[null,"合计",{"$f":"D6+E6","v":153.43},{"$f":"D7+D30","v":111.22},{"$f":"E13","v":42.21}]
[301,"工资福利支出",{"$f":"D7+E7","v":99.03},{"$f":"SUM(D8:D12)","v":99.03},{"v":0,"d":"0.00"}]
[30101,"  基本工资",{"v":71.7,"d":"71.70"},{"v":71.7,"d":"71.70"},{"v":0,"d":"0.00"}]
[30102,"  津贴补贴",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30104,"  其他社会保障缴费",7.25,7.25,{"v":0,"d":"0.00"}]
[30108,"  机关事业单位基本养老保险缴费",14.34,14.34,{"v":0,"d":"0.00"}]
[30109,"  职业年金缴费",5.74,5.74,{"v":0,"d":"0.00"}]
[302,"商品和服务支出",42.21,{"v":0,"d":"0.00"},{"$f":"SUM(E14:E29)","v":42.21}]
[30201,"  办公费",4.28,{"v":0,"d":"0.00"},4.28]
[30202,"  印刷费",1.09,{"v":0,"d":"0.00"},1.09]
[30205,"  水费",0.65,{"v":0,"d":"0.00"},0.65]
[30206,"  电费",2.36,{"v":0,"d":"0.00"},2.36]
[30207,"  邮电费",2.33,{"v":0,"d":"0.00"},2.33]
[30209,"  物业管理费",1.27,{"v":0,"d":"0.00"},1.27]
[30211,"  差旅费",10.51,{"v":0,"d":"0.00"},10.51]
[30213,"  维修(护)费",1.02,{"v":0,"d":"0.00"},1.02]
[30215,"  会议费",{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"},{"v":2.6,"d":"2.60"}]
[30216,"  培训费",0.74,{"v":0,"d":"0.00"},0.74]
[30217,"  公务接待费",0.34,{"v":0,"d":"0.00"},0.34]
[30226,"  劳务费",0.71,{"v":0,"d":"0.00"},0.71]
[30228,"  工会经费",1.43,{"v":0,"d":"0.00"},1.43]
[30229,"  福利费",2.29,{"v":0,"d":"0.00"},2.29]
[30231,"  公务用车运行维护费",9.76,{"v":0,"d":"0.00"},9.76]
[30299,"  其他商品和服务支出",0.83,{"v":0,"d":"0.00"},0.83]
[303,"对个人和家庭的补助",12.19,{"$f":"SUM(D31:D35)","v":12.19},{"v":0,"d":"0.00"}]
[30301,"  离休费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30302,"  退休费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30307,"  医疗费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[30311,"  住房公积金",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"}]
[30399,"  其他对个人和家庭的补助支出",3.59,3.59,{"v":0,"d":"0.00"}]

{"sheet":"4.部门预算资金安排的“三公”经费预算情况表","index":3,"n_rows":10,"n_cols":3,"rows_kept":10,"merged":[[1,0,1,2]]}
[null,null,"预算公开04表"]
["部门预算资金安排的“三公”经费预算情况表"]
[null,"              ","     单位：万元"]
["项目","2017年预算数（全口径）","其中：一般公共预算安排预算数"]
["合计",{"$f":"B6+B7+B8","v":15.08},{"$f":"C6+C7+C8","v":15.08}]
["1.因公出国（境）费用"]
["2.公务接待费",5.32,5.32]
["3.公务用车购置及运行费",{"$f":"B9","v":9.76},{"$f":"C9","v":9.76}]
["其中：（1）公务用车运行维护费",9.76,9.76]
["      （2）公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5.政府性基金预算拨款支出预算表","index":4,"n_rows":6,"n_cols":24,"rows_kept":6,"merged":[[0,0,0,1],[1,0,1,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20],[3,21,3,23]]}
[{"$nulls":23},"预算公开05表"]
["政府性基金预算拨款支出预算表"]
[{"$nulls":23},"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)","总计","基本支出",{"$nulls":3},"项目支出",{"$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","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","债务还本支出","基本建设支出","其他资本性支出","其他支出","合计","基本支出结转","项目支出结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]

{"sheet":"6.部门收支总表","index":5,"n_rows":60,"n_cols":4,"rows_kept":60,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]]}
[{"$nulls":3},"预算公开06表"]
["部门收支总表"]
[{"$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",{"$f":"B10","v":409.39}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    1.经费拨款",null," 二、外交支出",{"v":0,"d":"0.00"}]
["    (1)自治区本级",null," 三、国防支出",{"v":0,"d":"0.00"}]
["    (2)中央补助",null," 四、公共安全支出",{"v":0,"d":"0.00"}]
["    2.纳入一般公共预算管理的非税收入安排的资金",{"$f":"B12","v":409.39}," 五、教育支出",{"v":0,"d":"0.00"}]
["      （1）专项收入安排的资金",{"v":0,"d":"0.00"}," 六、科学技术支出",{"v":0,"d":"0.00"}]
["      （2）行政事业性收费收入安排的资金",409.39," 七、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["      （3）罚没收入安排的资金",null," 八、社会保障和就业支出",20.08]
["      （4）国有资本经营收入安排的资金",{"v":0,"d":"0.00"}," 九、医疗卫生与计划生育支出",5.74]
["      （5）国有资源（资产）有偿使用收入安排的资金",{"v":0,"d":"0.00"}," 十、节能环保支出",{"v":0,"d":"0.00"}]
["      （6）捐赠收入安排的资金",{"v":0,"d":"0.00"}," 十一、城乡社区支出",{"v":0,"d":"0.00"}]
["      （7）政府住房基金收入安排的资金",{"v":0,"d":"0.00"}," 十二、农林水支出",{"v":0,"d":"0.00"}]
["      （8）其他收入安排的资金",{"v":0,"d":"0.00"}," 十三、交通运输支出",421.59]
["二、政府性基金预算拨款",{"v":0,"d":"0.00"}," 十四、资源勘探信息等支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":0,"d":"0.00"}," 十五、商业服务业等支出",{"v":0,"d":"0.00"}]
["    2.中央补助",{"v":0,"d":"0.00"}," 十六、金融支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 十七、援助其他地区支出",{"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"}," 十八、国土海洋气象等支出",{"v":0,"d":"0.00"}]
["    1.教育收费收入安排的资金",{"v":0,"d":"0.00"}," 十九、住房保障支出",{"v":8.6,"d":"8.60"}]
["    2.其他收入安排的资金",{"v":0,"d":"0.00"}," 二十、粮油物资储备支出",{"v":0,"d":"0.00"}]
["五、未纳入财政专户管理的收入安排的资金",{"$f":"B29","v":{"v":0.8,"d":"0.80"}}," 二十一、国有资本经营预算支出",{"v":0,"d":"0.00"}]
["    1.事业收入安排的资金",{"v":0,"d":"0.00"}," 二十二、预备费",{"v":0,"d":"0.00"}]
["    2.经营收入安排的资金",{"v":0,"d":"0.00"}," 二十三、其他支出",{"v":0,"d":"0.00"}]
["    3.其他收入安排的资金",{"v":0.8,"d":"0.80"}," 二十四、债务还本支出",{"v":0,"d":"0.00"}]
[null,null," 二十五、债务付息支出",{"v":0,"d":"0.00"}]
[null,null," 二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"$f":"B6+B26","v":410.19},"本  年  支  出  合  计",{"$f":"D14++D13+D18+D24","v":456.01}]
["六、上年结余收入",{"$f":"B42","v":45.82}," 二十七、结转下年支出",{"v":0,"d":"0.00"}]
["    1.一般公共预算拨款结转",{"v":0,"d":"0.00"},"    1.一般公共服务支出",{"v":0,"d":"0.00"}]
["     (1)自治区本级",{"v":0,"d":"0.00"},"    2.外交支出",{"v":0,"d":"0.00"}]
["     (2)中央补助",{"v":0,"d":"0.00"},"    3.国防支出",{"v":0,"d":"0.00"}]
["    2.政府性基金预算拨款结转",{"v":0,"d":"0.00"},"    4.公共安全支出",{"v":0,"d":"0.00"}]
["     (1)自治区本级",{"v":0,"d":"0.00"},"    5.教育支出",{"v":0,"d":"0.00"}]
["     (2)中央补助",{"v":0,"d":"0.00"},"    6.科学技术支出",{"v":0,"d":"0.00"}]
["    3.国有资本经营预算拨款结转",{"v":0,"d":"0.00"},"    7.文化体育与传媒支出",{"v":0,"d":"0.00"}]
["    4.其他结转",null,"    8.社会保障和就业支出",{"v":0,"d":"0.00"}]
["    5.历年净结余可安排的资金",{"$f":"B47","v":45.82},"    9.医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
["     其中：政府性基金预算拨款净结余",{"v":0,"d":"0.00"},"    10.节能环保支出",{"v":0,"d":"0.00"}]
["             (1)自治区本级",{"v":0,"d":"0.00"},"    11.城乡社区支出",{"v":0,"d":"0.00"}]
["             (2)中央补助",{"v":0,"d":"0.00"},"    12.农林水支出",{"v":0,"d":"0.00"}]
["            国有资本经营预算拨款净结余",{"v":0,"d":"0.00"},"    13.交通运输支出",{"v":0,"d":"0.00"}]
["            其他净结余",45.82,"    14.资源勘探信息等支出",{"v":0,"d":"0.00"}]
[null,null,"    15.商业服务业等支出",{"v":0,"d":"0.00"}]
[null,null,"    16.金融支出",{"v":0,"d":"0.00"}]
[null,null,"    17.援助其他地区支出",{"v":0,"d":"0.00"}]
[null,null,"    18.国土海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null,"    19.住房保障支出",{"v":0,"d":"0.00"}]
[null,null,"    20.粮油物资储备支出",{"v":0,"d":"0.00"}]
[null,null,"    21.国有资本经营预算支出",{"v":0,"d":"0.00"}]
[null,null,"    22.预备费",{"v":0,"d":"0.00"}]
[null,null,"    23.其他支出",{"v":0,"d":"0.00"}]
[null,null,"    24.债务还本支出",{"v":0,"d":"0.00"}]
[null,null,"    25.债务付息支出",{"v":0,"d":"0.00"}]
[null,null,"    26.债务发行费用支出",{"v":0,"d":"0.00"}]
["收      入      总      计",{"$f":"B32+B33","v":456.01},"支　　　出　　　总　　　计",{"$f":"D32","v":456.01}]

{"sheet":"7.部门收入总表","index":6,"n_rows":15,"n_cols":46,"rows_kept":15,"merged":[[1,0,1,45],[3,0,3,3],[3,4,6,4],[3,5,6,5],[3,6,6,6],[3,7,3,19],[3,20,3,22],[3,23,6,23],[3,24,3,26],[3,27,3,30],[3,31,3,45],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,7,6,7],[4,8,5,10],[4,11,5,19],[4,20,6,20],[4,21,6,21],[4,22,6,22],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,5,34],[4,35,5,37],[4,38,6,38],[4,39,6,39],[4,40,4,45],[5,40,6,40],[5,41,5,43],[5,44,6,44],[5,45,6,45]]}
[{"$nulls":45},"预算公开07表"]
["部门收入总表"]
[{"$nulls":45},"单位：万元"]
["科目编码",{"$nulls":3},"单位代码","单位名称\n(收入分类科目名称)","总计","一般公共预算拨款",{"$nulls":12},"政府性基金预算拨款",null,null,"国有资本经营预算拨款","纳入财政专户管理的收入安排的资金",null,null,"未纳入财政专户管理的收入安排的资金",{"$nulls":3},"上年结余收入"]
["类","款","项","目",{"$nulls":3},"合计","经费拨款",null,null,"纳入一般公共预算管理的非税收入安排的资金",{"$nulls":8},"合计","自治区本级","中央补助",null,"合计","教育收费收入安排的资金","其他收入安排的资金","合计","事业收入安排的资金","经营收入安排的资金","其他收入安排的资金","合计","一般公共预算拨款结转",null,null,"政府性基金预算拨款结转",null,null,"国有资本经营预算拨款结转","其他结转","历年净结余可安排的资金"]
[{"$nulls":40},"小计","政府性基金预算拨款\n净结余",null,null,"国有资本经营预算拨款净结余","其他净结余"]
[{"$nulls":8},"小计","自治区本级","中央补助","小计","专项收入安排的资金","行政事业性收费收入安排的资金","罚没收入安排的资金","国有资本经营收入安排的资金","国有资源（资产）有偿使用收入安排的资金","捐赠收入安排的资金","政府住房基金收入安排的资金","其他收入安排的资金",{"$nulls":12},"小计","自治区本级","中央补助","小计","自治区本级","中央补助",{"$nulls":3},"小计","自治区本级","中央补助"]
["**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[{"$nulls":5},"合计",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"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"},null,45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
["103",{"$nulls":4},"非税收入",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
[null,"04",{"$nulls":3},"  行政事业性收费收入",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"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"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
[null,null,"42",null,null,"    船舶及船用产品设施检验费",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"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"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
[{"$nulls":4},"305006","广西壮族自治区北部湾港口管理局",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
[{"$nulls":4},"  305006011","  北海船舶检验局",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"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"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]
["103","04","42","18","    ","    船舶及船用产品设施检验费",456.01,409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},409.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},45.82,{"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"},45.82,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},45.82]

{"sheet":"8.部门支出总表","index":7,"n_rows":30,"n_cols":24,"rows_kept":30,"merged":[[1,0,1,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,3,20],[3,21,3,23]]}
[{"$nulls":23},"预算公开08表"]
["部门支出总表"]
[{"$nulls":23},"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)","总计","基本支出",{"$nulls":3},"项目支出",{"$nulls":10},"结转下年支出"]
["类","款","项",{"$nulls":3},"合计","工资福利支出","商品和服务支出","对个人和家庭的补助","合计","工资福利支出","商品和服务支出","对个人和家庭的补助","对企事业单位的补贴","转移性支付","债务利息支出","债务还本支出","基本建设支出","其他资本性支出","其他支出","合计","基本支出结转","项目支出结转"]
["**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[{"$nulls":4},"合计",456.01,154.23,99.03,42.21,12.99,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"社会保障和就业支出",20.08,20.08,20.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"  行政事业单位离退休",20.08,20.08,20.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",14.34,14.34,14.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",5.74,5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"医疗卫生与计划生育支出",5.74,5.74,5.74,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"  行政事业单位医疗",5.74,5.74,5.74,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位医疗",5.74,5.74,5.74,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},"交通运输支出",421.59,119.81,73.21,42.21,4.39,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,"  公路水路运输",421.59,119.81,73.21,42.21,4.39,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"23",null,"    航道维护",{"$nulls":9},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"27",null,"    船舶检验",421.59,119.81,73.21,42.21,4.39,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"36",null,"    水路运输管理支出",{"$nulls":9},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"99",null,"    其他公路水路运输支出",{"$nulls":9},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"305006","广西壮族自治区北部湾港口管理局",456.01,154.23,99.03,42.21,12.99,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305006011","  北海船舶检验局",456.01,154.23,99.03,42.21,12.99,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",14.34,14.34,14.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","06","    ","    机关事业单位职业年金缴费支出",5.74,5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","02","    ","    事业单位医疗",5.74,5.74,5.74,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214","01","27","    ","    船舶检验",421.59,119.81,73.21,42.21,4.39,301.78,164.28,104.76,20.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12.4,"d":"12.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",{"v":8.6,"d":"8.60"},{"v":8.6,"d":"8.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.6,"d":"8.60"},{"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"}]