{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Z01 收入支出决算总表(财决01表)","Z03 收入决算表(财决03表)","Z04 支出决算表(财决04表)","Z07 一般公共预算财政拨款收入支出决算表(财决07表)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Z01 收入支出决算总表(财决01表)","index":0,"n_rows":45,"n_cols":15,"rows_kept":45,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[3,5,3,14],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[29,5,29,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[30,5,30,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[31,5,31,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[32,5,32,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[33,5,33,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[34,5,34,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[35,5,35,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[36,5,36,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[37,5,37,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[38,5,38,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[39,5,39,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[40,5,40,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[41,5,41,10],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4],[42,0,42,4]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"收入支出决算总表"]
[{"$nulls":14},"财决01表"]
["编制单位：柳州市计量技术测试研究所",{"$nulls":6},"2017年度",{"$nulls":6},"金额单位：元"]
["收入","","","","","支出","","","","","","","","",""]
["项目","行次","年初预算数","调整预算数","决算数","项目(按功能分类)","行次","年初预算数","调整预算数","决算数","项目(按支出性质和经济分类)","行次","年初预算数","调整预算数","决算数"]
["栏次","","1","2","3","栏次","","4","5","6","栏次","","7","8","9"]
["一、财政拨款收入","1",{"v":14659300,"d":"14,659,300.00"},{"v":17653302.43,"d":"17,653,302.43"},{"v":17653302.43,"d":"17,653,302.43"},"一、一般公共服务支出","37",{"v":13636900,"d":"13,636,900.00"},{"v":19858889.61,"d":"19,858,889.61"},{"v":15118987.82,"d":"15,118,987.82"},"一、基本支出","60",{"v":7505900,"d":"7,505,900.00"},{"v":10868398.57,"d":"10,868,398.57"},{"v":10868398.57,"d":"10,868,398.57"}]
["　　其中：政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、外交支出","38",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    人员经费","61",{"v":6670300,"d":"6,670,300.00"},{"v":9855198.57,"d":"9,855,198.57"},{"v":9855198.57,"d":"9,855,198.57"}]
["二、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    日常公用经费","62",{"v":835600,"d":"835,600.00"},{"v":1013200,"d":"1,013,200.00"},{"v":1013200,"d":"1,013,200.00"}]
["三、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"二、项目支出","63",{"v":7153400,"d":"7,153,400.00"},{"v":7261395.96,"d":"7,261,395.96"},{"v":5177824.87,"d":"5,177,824.87"}]
["四、经营收入","5",{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":3340690.41,"d":"3,340,690.41"},"五、教育支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设类项目","64",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","42",{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},"    行政事业类项目","65",{"v":7153400,"d":"7,153,400.00"},{"v":7261395.96,"d":"7,261,395.96"},{"v":5177824.87,"d":"5,177,824.87"}]
["六、其他收入","7",{"v":0,"d":"0.00"},{"v":9084.5,"d":"9,084.50"},{"v":9084.5,"d":"9,084.50"},"七、文化体育与传媒支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、上缴上级支出","66",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","44",{"v":0,"d":"0.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},"四、经营支出","67",{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":684359.71,"d":"684,359.71"}]
["","9","","","","九、医疗卫生与计划生育支出","45",{"v":342000,"d":"342,000.00"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},"五、对附属单位补助支出","68",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","69","","",""]
["","11","","","","十一、城乡社区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"支出经济分类","70","—","—","—"]
["","12","","","","十二、农林水支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"基本支出和项目支出合计","71","—","—",{"v":16046223.44,"d":"16,046,223.44"}]
["","13","","","","十三、交通运输支出","49",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    工资福利支出","72","—","—",{"v":7407794.14,"d":"7,407,794.14"}]
["","14","","","","十四、资源勘探信息等支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    商品和服务支出","73","—","—",{"v":3787893.49,"d":"3,787,893.49"}]
["","15","","","","十五、商业服务业等支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对个人和家庭的补助","74","—","—",{"v":3130800.81,"d":"3,130,800.81"}]
["","16","","","","十六、金融支出","52",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    对企事业单位的补贴","75","—","—",{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    债务利息支出","76","—","—",{"v":0,"d":"0.00"}]
["","18","","","","十八、国土海洋气象等支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    基本建设支出","77","—","—",{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","55",{"v":680400,"d":"680,400.00"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},"    其他资本性支出","78","—","—",{"v":1719735,"d":"1,719,735.00"}]
["","20","","","","二十、粮油物资储备支出","56",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    其他支出","79","—","—",{"v":0,"d":"0.00"}]
["","21","","","","二十一、其他支出","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","80","","",""]
["","22","","","","二十二、债务还本支出","58",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","81","","",""]
["","23","","","","二十三、债务付息支出","59",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","82","","",""]
["本年收入合计","24",{"v":14659300,"d":"14,659,300.00"},{"v":21003077.34,"d":"21,003,077.34"},{"v":21003077.34,"d":"21,003,077.34"},"本年支出合计","","","","","","83",{"v":14659300,"d":"14,659,300.00"},{"v":21470484.94,"d":"21,470,484.94"},{"v":16730583.15,"d":"16,730,583.15"}]
["    用事业基金弥补收支差额","25",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"    结余分配","","","","","","84","—","—",{"v":2656330.7,"d":"2,656,330.70"}]
["    年初结转和结余","26",{"v":0,"d":"0.00"},{"v":467407.6,"d":"467,407.60"},{"v":396296.72,"d":"396,296.72"},"      交纳所得税","104","","","","　　其中：交纳所得税","85","—","—",{"v":0,"d":"0.00"}]
["      基本支出结转","27","—","—",{"v":244466.67,"d":"244,466.67"},"      提取职工福利基金","105","","","","　　　　　提取职工福利基金","86","—","—",{"v":0,"d":"0.00"}]
["      项目支出结转和结余","28","—","—",{"v":151830.05,"d":"151,830.05"},"      转入事业基金","106","","","","　　　　　转入事业基金","87","—","—",{"v":2656330.7,"d":"2,656,330.70"}]
["      经营结余","29","—","—",{"v":0,"d":"0.00"},"      其他","107","","","","　　　　　其他","88","—","—",{"v":0,"d":"0.00"}]
["","30","","","","    年末结转和结余","108","","","","　　年末结余","89",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2012460.21,"d":"2,012,460.21"}]
["","31","","","","      基本支出结转","","","","","","90","—","—",{"v":89974.15,"d":"89,974.15"}]
["","32","","","","      项目支出结转和结余","","","","","","91","—","—",{"v":1922486.06,"d":"1,922,486.06"}]
["","33","","","","      经营结余","","","","","","92","—","—",{"v":0,"d":"0.00"}]
["","34","","","","","","","","","","93","","",""]
["","35","","","","","","","","","","94","","",""]
["总计","36",{"v":14659300,"d":"14,659,300.00"},{"v":21470484.94,"d":"21,470,484.94"},{"v":21399374.06,"d":"21,399,374.06"},"总计","","","","","","95",{"v":14659300,"d":"14,659,300.00"},{"v":21470484.94,"d":"21,470,484.94"},{"v":21399374.06,"d":"21,399,374.06"}]
["注：本套决算报表中刷绿色单元格为自动取数生成，不需人工录入数据。","","","","","","","","","","","","","",""]
[]
[{"$nulls":7},"— 1 —"]

{"sheet":"Z03 收入决算表(财决03表)","index":1,"n_rows":29,"n_cols":11,"rows_kept":29,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":10},"财决03表"]
["编制单位：柳州市计量技术测试研究所",{"$nulls":5},"2017年度",{"$nulls":3},"金额单位：元"]
["项目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","","","科目名称","","","","","","","小计"]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7"]
["","","","合计",{"v":21003077.34,"d":"21,003,077.34"},{"v":17653302.43,"d":"17,653,302.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":0,"d":"0.00"},{"v":9084.5,"d":"9,084.50"}]
["201","","","一般公共服务支出",{"v":19408717.28,"d":"19,408,717.28"},{"v":16058942.37,"d":"16,058,942.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":0,"d":"0.00"},{"v":9084.5,"d":"9,084.50"}]
["20117","","","质量技术监督与检验检疫事务",{"v":19408717.28,"d":"19,408,717.28"},{"v":16058942.37,"d":"16,058,942.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":0,"d":"0.00"},{"v":9084.5,"d":"9,084.50"}]
["2011707","","","  质量技术监督技术支持",{"v":6106000,"d":"6,106,000.00"},{"v":6106000,"d":"6,106,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2011750","","","  事业运行",{"v":12655317.28,"d":"12,655,317.28"},{"v":9305542.37,"d":"9,305,542.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3340690.41,"d":"3,340,690.41"},{"v":0,"d":"0.00"},{"v":9084.5,"d":"9,084.50"}]
["2011799","","","  其他质量技术监督与检验检疫事务支出",{"v":647400,"d":"647,400.00"},{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":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","","","社会保障和就业支出",{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","","","  归口管理的行政单位离退休",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":282000,"d":"282,000.00"},{"v":282000,"d":"282,000.00"},{"v":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","","","医疗卫生与计划生育支出",{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","","","行政事业单位医疗★",{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101102","","","  事业单位医疗★",{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":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","","","住房保障支出",{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":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":6},"—4.%d —"]

{"sheet":"Z04 支出决算表(财决04表)","index":2,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"财决04表"]
["编制单位：柳州市计量技术测试研究所",{"$nulls":4},"2017年度",{"$nulls":3},"金额单位：元"]
["项目","","","","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":16730583.15,"d":"16,730,583.15"},{"v":10868398.57,"d":"10,868,398.57"},{"v":5177824.87,"d":"5,177,824.87"},{"v":0,"d":"0.00"},{"v":684359.71,"d":"684,359.71"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":15118987.82,"d":"15,118,987.82"},{"v":9406803.24,"d":"9,406,803.24"},{"v":5027824.87,"d":"5,027,824.87"},{"v":0,"d":"0.00"},{"v":684359.71,"d":"684,359.71"},{"v":0,"d":"0.00"}]
["20117","","","质量技术监督与检验检疫事务",{"v":15118987.82,"d":"15,118,987.82"},{"v":9406803.24,"d":"9,406,803.24"},{"v":5027824.87,"d":"5,027,824.87"},{"v":0,"d":"0.00"},{"v":684359.71,"d":"684,359.71"},{"v":0,"d":"0.00"}]
["2011707","","","  质量技术监督技术支持",{"v":4344428.49,"d":"4,344,428.49"},{"v":0,"d":"0.00"},{"v":4344428.49,"d":"4,344,428.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2011750","","","  事业运行",{"v":10127159.33,"d":"10,127,159.33"},{"v":9406803.24,"d":"9,406,803.24"},{"v":35996.38,"d":"35,996.38"},{"v":0,"d":"0.00"},{"v":684359.71,"d":"684,359.71"},{"v":0,"d":"0.00"}]
["2011799","","","  其他质量技术监督与检验检疫事务支出",{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","","","社会保障和就业支出",{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","","","  归口管理的行政单位离退休",{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":282000,"d":"282,000.00"},{"v":282000,"d":"282,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","","","医疗卫生与计划生育支出",{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","","","行政事业单位医疗★",{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101102","","","  事业单位医疗★",{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":5},"— 4.%d —"]

{"sheet":"Z07 一般公共预算财政拨款收入支出决算表(财决07表)","index":3,"n_rows":29,"n_cols":20,"rows_kept":29,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,3,6],[3,4,3,6],[3,4,3,6],[3,7,3,9],[3,7,3,9],[3,7,3,9],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,10,3,14],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[3,15,3,19],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,4,6,4],[4,4,6,4],[4,4,6,4],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[4,9,6,9],[4,9,6,9],[4,9,6,9],[4,10,6,10],[4,10,6,10],[4,10,6,10],[4,11,4,13],[4,11,4,13],[4,11,4,13],[4,14,6,14],[4,14,6,14],[4,14,6,14],[4,15,6,15],[4,15,6,15],[4,15,6,15],[4,16,6,16],[4,16,6,16],[4,16,6,16],[4,17,4,19],[4,17,4,19],[4,17,4,19],[5,11,6,11],[5,11,6,11],[5,12,6,12],[5,12,6,12],[5,13,6,13],[5,13,6,13],[5,17,6,17],[5,17,6,17],[5,18,6,18],[5,18,6,18],[5,19,6,19],[5,19,6,19],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"一般公共预算财政拨款收入支出决算表"]
[{"$nulls":19},"财决07表"]
["编制单位：柳州市计量技术测试研究所",{"$nulls":9},"2017年度",{"$nulls":8},"金额单位：元"]
["项目","","","","年初结转和结余","","","本年收入","","","本年支出","","","","","年末结转和结余","","","",""]
["支出功能分类科目编码","","","科目名称","合计","基本支出结转","项目支出结转和结余","合计","基本支出","项目支出","合计","基本支出","","","项目支出","合计","基本支出结转","项目支出结转和结余","",""]
["","","","","","","小计","","","小计","","小计","人员经费","日常公用经费","小计","","","小计","项目支出结转","项目支出结余"]
["","","","","","","","","","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16"]
["","","","合计",{"v":360300.34,"d":"360,300.34"},{"v":208470.29,"d":"208,470.29"},{"v":151830.05,"d":"151,830.05"},{"v":17653302.43,"d":"17,653,302.43"},{"v":10749902.43,"d":"10,749,902.43"},{"v":6903400,"d":"6,903,400.00"},{"v":16010227.06,"d":"16,010,227.06"},{"v":10868398.57,"d":"10,868,398.57"},{"v":9855198.57,"d":"9,855,198.57"},{"v":1013200,"d":"1,013,200.00"},{"v":5141828.49,"d":"5,141,828.49"},{"v":2003375.71,"d":"2,003,375.71"},{"v":89974.15,"d":"89,974.15"},{"v":1913401.56,"d":"1,913,401.56"},{"v":1913401.56,"d":"1,913,401.56"},{"v":0,"d":"0.00"}]
["201","","","一般公共服务支出",{"v":343065.07,"d":"343,065.07"},{"v":191235.02,"d":"191,235.02"},{"v":151830.05,"d":"151,830.05"},{"v":16058942.37,"d":"16,058,942.37"},{"v":9305542.37,"d":"9,305,542.37"},{"v":6753400,"d":"6,753,400.00"},{"v":14398631.73,"d":"14,398,631.73"},{"v":9406803.24,"d":"9,406,803.24"},{"v":8393603.24,"d":"8,393,603.24"},{"v":1013200,"d":"1,013,200.00"},{"v":4991828.49,"d":"4,991,828.49"},{"v":2003375.71,"d":"2,003,375.71"},{"v":89974.15,"d":"89,974.15"},{"v":1913401.56,"d":"1,913,401.56"},{"v":1913401.56,"d":"1,913,401.56"},{"v":0,"d":"0.00"}]
["20117","","","质量技术监督与检验检疫事务",{"v":343065.07,"d":"343,065.07"},{"v":191235.02,"d":"191,235.02"},{"v":151830.05,"d":"151,830.05"},{"v":16058942.37,"d":"16,058,942.37"},{"v":9305542.37,"d":"9,305,542.37"},{"v":6753400,"d":"6,753,400.00"},{"v":14398631.73,"d":"14,398,631.73"},{"v":9406803.24,"d":"9,406,803.24"},{"v":8393603.24,"d":"8,393,603.24"},{"v":1013200,"d":"1,013,200.00"},{"v":4991828.49,"d":"4,991,828.49"},{"v":2003375.71,"d":"2,003,375.71"},{"v":89974.15,"d":"89,974.15"},{"v":1913401.56,"d":"1,913,401.56"},{"v":1913401.56,"d":"1,913,401.56"},{"v":0,"d":"0.00"}]
["2011707","","","  质量技术监督技术支持",{"v":151830.05,"d":"151,830.05"},{"v":0,"d":"0.00"},{"v":151830.05,"d":"151,830.05"},{"v":6106000,"d":"6,106,000.00"},{"v":0,"d":"0.00"},{"v":6106000,"d":"6,106,000.00"},{"v":4344428.49,"d":"4,344,428.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4344428.49,"d":"4,344,428.49"},{"v":1913401.56,"d":"1,913,401.56"},{"v":0,"d":"0.00"},{"v":1913401.56,"d":"1,913,401.56"},{"v":1913401.56,"d":"1,913,401.56"},{"v":0,"d":"0.00"}]
["2011750","","","  事业运行",{"v":191235.02,"d":"191,235.02"},{"v":191235.02,"d":"191,235.02"},{"v":0,"d":"0.00"},{"v":9305542.37,"d":"9,305,542.37"},{"v":9305542.37,"d":"9,305,542.37"},{"v":0,"d":"0.00"},{"v":9406803.24,"d":"9,406,803.24"},{"v":9406803.24,"d":"9,406,803.24"},{"v":8393603.24,"d":"8,393,603.24"},{"v":1013200,"d":"1,013,200.00"},{"v":0,"d":"0.00"},{"v":89974.15,"d":"89,974.15"},{"v":89974.15,"d":"89,974.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2011799","","","  其他质量技术监督与检验检疫事务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":647400,"d":"647,400.00"},{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":647400,"d":"647,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["206","","","科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20604","","","技术研究与开发",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2060402","","","  应用技术研究与开发",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":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","","","社会保障和就业支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":292000,"d":"292,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080501","","","  归口管理的行政单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080502","","","  事业单位离退休",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282000,"d":"282,000.00"},{"v":282000,"d":"282,000.00"},{"v":0,"d":"0.00"},{"v":282000,"d":"282,000.00"},{"v":282000,"d":"282,000.00"},{"v":282000,"d":"282,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","","","医疗卫生与计划生育支出",{"v":6628.95,"d":"6,628.95"},{"v":6628.95,"d":"6,628.95"},{"v":0,"d":"0.00"},{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":0,"d":"0.00"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21011","","","行政事业单位医疗★",{"v":6628.95,"d":"6,628.95"},{"v":6628.95,"d":"6,628.95"},{"v":0,"d":"0.00"},{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":0,"d":"0.00"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2101102","","","  事业单位医疗★",{"v":6628.95,"d":"6,628.95"},{"v":6628.95,"d":"6,628.95"},{"v":0,"d":"0.00"},{"v":415089.18,"d":"415,089.18"},{"v":415089.18,"d":"415,089.18"},{"v":0,"d":"0.00"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":421718.13,"d":"421,718.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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","","","住房保障支出",{"v":10606.32,"d":"10,606.32"},{"v":10606.32,"d":"10,606.32"},{"v":0,"d":"0.00"},{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":0,"d":"0.00"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"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"}]
["22102","","","住房改革支出",{"v":10606.32,"d":"10,606.32"},{"v":10606.32,"d":"10,606.32"},{"v":0,"d":"0.00"},{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":0,"d":"0.00"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"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"}]
["2210201","","","  住房公积金",{"v":10606.32,"d":"10,606.32"},{"v":10606.32,"d":"10,606.32"},{"v":0,"d":"0.00"},{"v":737270.88,"d":"737,270.88"},{"v":737270.88,"d":"737,270.88"},{"v":0,"d":"0.00"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"v":747877.2,"d":"747,877.20"},{"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"}]
[]
[{"$nulls":10},"— 12.%d —"]