{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1.收支预算总表","2.收入预算","3.部门支出总表","4.一般公共预算支出表","5.一般公共预算基本支出表","6.三公经费","7.政府性基金","Sheet1"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.收支预算总表","index":0,"n_rows":60,"n_cols":4,"rows_kept":60,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算公开01表"]
["收支预算总表"]
[{"$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",774.43," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    1.经费拨款",{"v":0,"d":"0.00"}," 二、外交支出",{"v":0,"d":"0.00"}]
["    (1)自治区本级",{"v":0,"d":"0.00"}," 三、国防支出",{"v":0,"d":"0.00"}]
["    (2)中央补助",{"v":0,"d":"0.00"}," 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",774.43," 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",774.43," 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",{"v":0,"d":"0.00"}," 八、社会保障和就业支出",35.71]
["      （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",9.57]
["      （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",752.04]
["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":15.3,"d":"15.30"}]
["    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",{"v":18.7,"d":"18.70"}," 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":18.7,"d":"18.70"}," 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",793.13,"本  年  支  出  合  计",812.62]
["六、上年结余收入",19.49," 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",{"v":0,"d":"0.00"},"    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",19.49,"    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",19.49,"    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",812.62,"支　　　出　　　总　　　计",812.62]

{"sheet":"2.收入预算","index":1,"n_rows":18,"n_cols":46,"rows_kept":18,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":45},"预算公开02表"]
["收入预算总表"]
[{"$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",812.62,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49]
["103",{"$nulls":4},"非税收入",812.62,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49]
[null,"04",{"$nulls":3},"  行政事业性收费收入",788.84,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41]
[null,null,"42",null,null,"    船舶及船用产品设施检验费",788.84,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41]
[null,"07",{"$nulls":3},"  国有资源（资产）有偿使用收入",23.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},5.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.08]
[null,null,"06",null,null,"    其他非经营性国有资产收入",23.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},5.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.08]
[{"$nulls":4},"305","广西壮族自治区交通运输厅",812.62,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49]
[{"$nulls":4},"  305006007","  柳州船舶检验局",812.62,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.49]
["103","04","42","18","    ","    船舶及船用产品设施检验费",788.84,774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},774.43,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},14.41]
["103","07","06","99","    ","    其他非经营性国有资产收入",23.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18.7,"d":"18.70"},5.08,{"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"},5.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5.08]

{"sheet":"3.部门支出总表","index":2,"n_rows":29,"n_cols":24,"rows_kept":29,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算公开03表"]
["支出预算总表"]
[{"$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",812.62,264.59,175.63,{"v":66.4,"d":"66.40"},22.56,548.03,300.59,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"社会保障和就业支出",35.71,35.71,35.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"  行政事业单位离退休",35.71,35.71,35.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",25.51,25.51,25.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"医疗卫生与计划生育支出",9.57,9.57,9.57,{"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"}]
[null,"11",null,null,"  行政事业单位医疗",9.57,9.57,9.57,{"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"}]
[null,null,"02",null,"    事业单位医疗",9.57,9.57,9.57,{"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"}]
["214",{"$nulls":3},"交通运输支出",752.04,204.01,130.35,{"v":66.4,"d":"66.40"},7.26,548.03,300.59,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"01",null,null,"  公路水路运输",752.04,204.01,130.35,{"v":66.4,"d":"66.40"},7.26,548.03,300.59,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"27",null,"    船舶检验",729.14,204.01,130.35,{"v":66.4,"d":"66.40"},7.26,525.13,277.69,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"99",null,"    其他公路水路运输支出",{"v":22.9,"d":"22.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.9,"d":"22.90"},{"v":22.9,"d":"22.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",812.62,264.59,175.63,{"v":66.4,"d":"66.40"},22.56,548.03,300.59,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305006007","  柳州船舶检验局",812.62,264.59,175.63,{"v":66.4,"d":"66.40"},22.56,548.03,300.59,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"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",25.51,25.51,25.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",9.57,9.57,9.57,{"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"}]
["214","01","27","    ","    船舶检验",729.14,204.01,130.35,{"v":66.4,"d":"66.40"},7.26,525.13,277.69,{"v":147.5,"d":"147.50"},32.86,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},67.08,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214","01","99","    ","    其他公路水路运输支出",{"v":22.9,"d":"22.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.9,"d":"22.90"},{"v":22.9,"d":"22.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"4.一般公共预算支出表","index":3,"n_rows":26,"n_cols":9,"rows_kept":26,"merged":[[1,0,1,8],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算公开04表"]
["一般公共预算支出表"]
[]
["科目编码",null,null,"单位代码","单位名称\n(功能分类科目名称)","总计","基本支出","项目支出","结转下年支出"]
["**","**","**","**","**",1,2,3,4]
[{"$nulls":4},"合计",774.43,263.71,510.72,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},"社会保障和就业支出",35.71,35.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"05",null,null,"  行政事业单位离退休",35.71,35.71,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"05",null,"    机关事业单位基本养老保险缴费支出",25.51,25.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"06",null,"    机关事业单位职业年金缴费支出",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210",{"$nulls":3},"医疗卫生与计划生育支出",9.57,9.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"11",null,null,"  行政事业单位医疗",9.57,9.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"02",null,"    事业单位医疗",9.57,9.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214",{"$nulls":3},"交通运输支出",713.85,203.13,510.72,{"v":0,"d":"0.00"}]
[null,"01",null,null,"  公路水路运输",713.85,203.13,510.72,{"v":0,"d":"0.00"}]
[null,null,"27",null,"    船舶检验",713.85,203.13,510.72,{"v":0,"d":"0.00"}]
["221",{"$nulls":3},"住房保障支出",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,"  住房改革支出",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"01",null,"    住房公积金",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",774.43,263.71,510.72,{"v":0,"d":"0.00"}]
[{"$nulls":3},"  305006007","  柳州船舶检验局",774.43,263.71,510.72,{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",25.51,25.51,{"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",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",9.57,9.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["214","01","27","    ","    船舶检验",713.85,203.13,510.72,{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5.一般公共预算基本支出表","index":4,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算公开05表"]
[]
[{"$nulls":4},"单位：万元"]
["经济分类科目",null,"2017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",263.71,197.31,{"v":66.4,"d":"66.40"}]
["301","工资福利支出",175.63,175.63,{"v":0,"d":"0.00"}]
["30101","  基本工资",125.68,125.68,{"v":0,"d":"0.00"}]
["30102","  津贴补贴",1.86,1.86,{"v":0,"d":"0.00"}]
["30104","  其他社会保障缴费",12.38,12.38,{"v":0,"d":"0.00"}]
["30107","  绩效工资",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["30108","  机关事业单位基本养老保险缴费",25.51,25.51,{"v":0,"d":"0.00"}]
["30109","  职业年金缴费",{"v":10.2,"d":"10.20"},{"v":10.2,"d":"10.20"},{"v":0,"d":"0.00"}]
["30199","  其他工资福利支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":66.4,"d":"66.40"},null,{"v":66.4,"d":"66.40"}]
["30201","  办公费",6.49,null,6.49]
["30202","  印刷费",1.65,null,1.65]
["30205","  水费",0.99,null,0.99]
["30206","  电费",3.57,null,3.57]
["30207","  邮电费",3.53,null,3.53]
["30209","  物业管理费",1.93,null,1.93]
["30211","  差旅费",15.93,null,15.93]
["30213","  维修(护)费",1.55,null,1.55]
["30214","  租赁费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["30215","  会议费",3.95,null,3.95]
["30216","  培训费",1.13,null,1.13]
["30217","  公务接待费",0.52,null,0.52]
["30218","  专用材料费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["30226","  劳务费",1.08,null,1.08]
["30227","  委托业务费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["30228","  工会经费",2.55,null,2.55]
["30229","  福利费",3.48,null,3.48]
["30231","  公务用车运行维护费",17.14,null,17.14]
["30239","  其他交通费用",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["30299","  其他商品和服务支出",0.91,null,0.91]
["303","对个人和家庭的补助",21.68,21.68,21.68]
["30302","  退休费",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["30311","  住房公积金",{"v":15.3,"d":"15.30"},{"v":15.3,"d":"15.30"}]
["30399","  其他对个人和家庭的补助支出",6.38,6.38]
[null,"其他资本性支出",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31002","  办公设备购置",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["31003","  专用设备购置",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"6.三公经费","index":5,"n_rows":13,"n_cols":4,"rows_kept":13,"merged":[[1,1,1,3],[3,1,4,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"预算公开06表"]
[null,"“三公”经费支出预算表"]
[{"$nulls":3},"     单位：万元"]
[null,"项         目","其中"]
[null,null,"2017年预算数（全口径","其中：一般公共预算安排预算数"]
[null,"*    *",1,2]
[null,"合             计",27.79,27.79]
[null,"一、“三公”经费小计",27.79,27.79]
[null,"（一）因公出国（境）费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"（二）公务接待费",3.52,3.52]
[null,"（三）公务用车费",24.27,24.27]
[null,"   1.公务用车运行维护费",24.27,24.27]
[null,"   2.公务用车购置费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"7.政府性基金","index":6,"n_rows":6,"n_cols":24,"rows_kept":6,"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]],"flags":["formulas_cached_only"]}
[{"$nulls":23},"预算公开07表"]
["政府性基金预算拨款支出预算表"]
[{"$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":"Sheet1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}