{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["表1 部门收支总体情况表","表2 部门收入总体情况表","表3 部门支出总体情况表","表4 财政拨款收支总体情况表","表5 一般公共预算支出情况表","表6 一般公共预算基本支出情况表","表7 一般公共预算“三公”经费支出情况表","表8 政府性基金预算支出情况表"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"表1 部门收支总体情况表","index":0,"n_rows":34,"n_cols":4,"rows_kept":34,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]]}
[]
["部门收支总体情况表"]
[{"$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",{"v":2510.1,"d":"2,510.10"}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    （一）经费拨款",{"v":2510.1,"d":"2,510.10"}," 二、外交支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":2121.07,"d":"2,121.07"}," 三、国防支出",{"v":0,"d":"0.00"}]
["    2.中央补助",389.03," 四、公共安全支出",{"v":0,"d":"0.00"}]
["    3.一般债券收入",{"v":0,"d":"0.00"}," 五、教育支出",{"v":2879.99,"d":"2,879.99"}]
["    （二）纳入一般公共预算管理的非税收入",{"v":0,"d":"0.00"}," 六、科学技术支出",{"v":0,"d":"0.00"}]
["二、政府性基金预算拨款",{"v":0,"d":"0.00"}," 七、文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
["    （一）自治区本级",{"v":0,"d":"0.00"}," 八、社会保障和就业支出",122.76]
["    （二）中央补助",{"v":0,"d":"0.00"}," 九、卫生健康支出",37.85]
["    （三）专项债券收入",{"v":0,"d":"0.00"}," 十、节能环保支出",{"v":0,"d":"0.00"}]
["三、国有资本经营预算拨款",{"v":0,"d":"0.00"}," 十一、城乡社区支出",{"v":0,"d":"0.00"}]
["    （一）自治区本级",{"v":0,"d":"0.00"}," 十二、农林水支出",{"v":0,"d":"0.00"}]
["    （二）中央补助",{"v":0,"d":"0.00"}," 十三、交通运输支出",{"v":0,"d":"0.00"}]
["四、财政专户管理资金收入",241.88," 十四、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
["五、事业收入",{"v":0,"d":"0.00"}," 十五、商业服务业等支出",{"v":0,"d":"0.00"}]
["六、事业单位经营收入",{"v":350,"d":"350.00"}," 十六、金融支出",{"v":0,"d":"0.00"}]
["七、上级补助收入",{"v":0,"d":"0.00"}," 十七、援助其他地区支出",{"v":0,"d":"0.00"}]
["八、附属单位上缴收入",{"v":0,"d":"0.00"}," 十八、自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
["九、其他收入",{"v":0,"d":"0.00"}," 十九、住房保障支出",61.38]
[null,null," 二十、粮油物资储备支出",{"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"}]
[null,null," 二十二、灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null," 二十三、其他支出",{"v":0,"d":"0.00"}]
[null,null," 二十四、债务还本支出",{"v":0,"d":"0.00"}]
[null,null," 二十五、债务付息支出",{"v":0,"d":"0.00"}]
[null,null," 二十六、债务发行费用支出",{"v":0,"d":"0.00"}]
["本  年  收  入  合  计",{"v":3101.98,"d":"3,101.98"},"本  年  支  出  合  计",{"v":3101.98,"d":"3,101.98"}]
["上年结转结余",{"v":0,"d":"0.00"}," 结转下年支出",{"v":0,"d":"0.00"}]
["收      入      总      计",{"v":3101.98,"d":"3,101.98"},"支　　　出　　　总　　　计",{"v":3101.98,"d":"3,101.98"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":9,"n_cols":19,"rows_kept":9,"merged":[[1,0,1,18],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,12],[3,13,3,18]]}
[]
["部门收入总体情况表"]
[{"$nulls":18},"单位：万元"]
["部门（单位）代码","部门（单位）名称\n","合计","本年收入",{"$nulls":9},"上年结转结余"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","事业收入","事业单位经营收入","上级补助收入","附属单位上缴收入","其他收入","小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"合计",{"v":3101.98,"d":"3,101.98"},{"v":3101.98,"d":"3,101.98"},{"v":2510.1,"d":"2,510.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},241.88,{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["314","广西壮族自治区应急管理厅",{"v":3101.98,"d":"3,101.98"},{"v":3101.98,"d":"3,101.98"},{"v":2510.1,"d":"2,510.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},241.88,{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  314003","  广西第一工业学校",{"v":3101.98,"d":"3,101.98"},{"v":3101.98,"d":"3,101.98"},{"v":2510.1,"d":"2,510.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},241.88,{"v":0,"d":"0.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":"表3 部门支出总体情况表","index":2,"n_rows":13,"n_cols":9,"rows_kept":13,"merged":[[1,0,1,8],[3,0,3,2]]}
[]
["部门支出总体情况表"]
[{"$nulls":8},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","合计","基本支出","项目支出","结转下年支出"]
["**","**","**","**","**",1,2,3,4]
[{"$nulls":3},"合计",null,{"v":3101.98,"d":"3,101.98"},{"v":1533.82,"d":"1,533.82"},{"v":1568.16,"d":"1,568.16"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":3101.98,"d":"3,101.98"},{"v":1533.82,"d":"1,533.82"},{"v":1568.16,"d":"1,568.16"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  314003","  广西第一工业学校",{"v":3101.98,"d":"3,101.98"},{"v":1533.82,"d":"1,533.82"},{"v":1568.16,"d":"1,568.16"},{"v":0,"d":"0.00"}]
["205","03","02","    ","    中等职业教育",{"v":2879.99,"d":"2,879.99"},{"v":1311.83,"d":"1,311.83"},{"v":1568.16,"d":"1,568.16"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",81.84,81.84,{"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",40.92,40.92,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",37.85,37.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",61.38,61.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表4 财政拨款收支总体情况表","index":3,"n_rows":34,"n_cols":4,"rows_kept":34,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]]}
[]
["财政拨款收支总体情况表"]
[{"$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、本年收入 ",{"v":2510.1,"d":"2,510.10"},"一、本年支出",{"v":2510.1,"d":"2,510.10"}]
["（一）一般公共预算拨款",{"v":2510.1,"d":"2,510.10"}," （一）一般公共服务支出",{"v":0,"d":"0.00"}]
["    1.经费拨款",{"v":2510.1,"d":"2,510.10"}," （二）外交支出",{"v":0,"d":"0.00"}]
["    (1)自治区本级",{"v":2121.07,"d":"2,121.07"}," （三）国防支出",{"v":0,"d":"0.00"}]
["    (2)中央补助",389.03," （四）公共安全支出",{"v":0,"d":"0.00"}]
["    (3)一般债券收入",{"v":0,"d":"0.00"}," （五）教育支出",{"v":2329.03,"d":"2,329.03"}]
["    2.纳入一般公共预算管理的非税收入",{"v":0,"d":"0.00"}," （六）科学技术支出",{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"v":0,"d":"0.00"}," （七）文化旅游体育与传媒支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":0,"d":"0.00"}," （八）社会保障和就业支出",81.84]
["    2.中央补助",{"v":0,"d":"0.00"}," （九）卫生健康支出",37.85]
["    3.专项债券收入",{"v":0,"d":"0.00"}," （十）节能环保支出",{"v":0,"d":"0.00"}]
["（三）国有资本经营预算拨款",{"v":0,"d":"0.00"}," （十一）城乡社区支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":0,"d":"0.00"}," （十二）农林水支出",{"v":0,"d":"0.00"}]
["    2.中央补助",{"v":0,"d":"0.00"}," （十三）交通运输支出",{"v":0,"d":"0.00"}]
["二、上年结转结余",{"v":0,"d":"0.00"}," （十四）资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
["（一）一般公共预算拨款",{"v":0,"d":"0.00"}," （十五）商业服务业等支出",{"v":0,"d":"0.00"}]
["（二）政府性基金预算拨款",{"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"}]
[null,null," （十八）自然资源海洋气象等支出",{"v":0,"d":"0.00"}]
[null,null," （十九）住房保障支出",61.38]
[null,null," （二十）粮油物资储备支出",{"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"}]
[null,null," （二十二）灾害防治及应急管理支出",{"v":0,"d":"0.00"}]
[null,null," （二十三）其他支出",{"v":0,"d":"0.00"}]
[null,null," （二十四）债务还本支出",{"v":0,"d":"0.00"}]
[null,null," （二十五）债务付息支出",{"v":0,"d":"0.00"}]
[null,null," （二十六）债务发行费用支出",{"v":0,"d":"0.00"}]
[null,null," 二、结转下年支出",{"v":0,"d":"0.00"}]
["收      入      总      计",{"v":2510.1,"d":"2,510.10"},"支　　　出　　　总　　　计",{"v":2510.1,"d":"2,510.10"}]

{"sheet":"表5 一般公共预算支出情况表","index":4,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[1,0,1,10],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10]]}
[]
["一般公共预算支出情况表"]
[{"$nulls":10},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","合计","基本支出",null,null,"项目支出","结转下年支出"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5,6]
[{"$nulls":4},"合计",{"v":2510.1,"d":"2,510.10"},{"v":1398.64,"d":"1,398.64"},{"v":1074.07,"d":"1,074.07"},324.57,{"v":1111.46,"d":"1,111.46"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":2510.1,"d":"2,510.10"},{"v":1398.64,"d":"1,398.64"},{"v":1074.07,"d":"1,074.07"},324.57,{"v":1111.46,"d":"1,111.46"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  314003","  广西第一工业学校",{"v":2510.1,"d":"2,510.10"},{"v":1398.64,"d":"1,398.64"},{"v":1074.07,"d":"1,074.07"},324.57,{"v":1111.46,"d":"1,111.46"},{"v":0,"d":"0.00"}]
["205","03","02","    ","    中等职业教育",{"v":2329.03,"d":"2,329.03"},{"v":1217.57,"d":"1,217.57"},{"v":893,"d":"893.00"},324.57,{"v":1111.46,"d":"1,111.46"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",81.84,81.84,81.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",37.85,37.85,37.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",61.38,61.38,61.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表6 一般公共预算基本支出情况表","index":5,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]]}
[]
["一般公共预算基本支出情况表"]
[{"$nulls":5},"单位：万元"]
["部门预算支出经济分类科目",null,null,"本年一般公共预算基本支出"]
["类","款","科目名称","合计","人员经费","公用经费"]
["**","**","**",1,2,3]
[null,null,"合计",{"v":1398.64,"d":"1,398.64"},{"v":1074.07,"d":"1,074.07"},324.57]
[301,null,"工资福利支出",926.05,926.05,{"v":0,"d":"0.00"}]
[301,"01","  基本工资",510.12,510.12,{"v":0,"d":"0.00"}]
[301,"02","  津贴补贴",1.38,1.38,{"v":0,"d":"0.00"}]
[301,"08","  机关事业单位基本养老保险缴费",81.84,81.84,{"v":0,"d":"0.00"}]
[301,"10","  城镇职工基本医疗保险缴费",37.85,37.85,{"v":0,"d":"0.00"}]
[301,"12","  其他社会保障缴费",3.58,3.58,{"v":0,"d":"0.00"}]
[301,"13","  住房公积金",61.38,61.38,{"v":0,"d":"0.00"}]
[301,"99","  其他工资福利支出",{"v":229.9,"d":"229.90"},{"v":229.9,"d":"229.90"},{"v":0,"d":"0.00"}]
[302,null,"商品和服务支出",324.57,{"v":0,"d":"0.00"},324.57]
[302,"01","  办公费",{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"}]
[302,"02","  印刷费",{"v":12,"d":"12.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"}]
[302,"05","  水费",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"}]
[302,"06","  电费",{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
[302,"07","  邮电费",{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"}]
[302,"11","  差旅费",{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[302,"13","  维修(护)费",{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"}]
[302,"18","  专用材料费",15.55,{"v":0,"d":"0.00"},15.55]
[302,"28","  工会经费",10.23,{"v":0,"d":"0.00"},10.23]
[302,"99","  其他商品和服务支出",10.79,{"v":0,"d":"0.00"},10.79]
[303,null,"对个人和家庭的补助",148.02,148.02,{"v":0,"d":"0.00"}]
[303,"02","  退休费",59.96,59.96,{"v":0,"d":"0.00"}]
[303,"08","  助学金",62.48,62.48,{"v":0,"d":"0.00"}]
[303,"99","  其他对个人和家庭的补助支出",25.58,25.58,{"v":0,"d":"0.00"}]

{"sheet":"表7 一般公共预算“三公”经费支出情况表","index":6,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[3,0,5,0],[3,1,5,1],[3,2,3,7],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,7]]}
[]
["一般公共预算“三公”经费支出情况表"]
[{"$nulls":7},"单位:万元"]
["部门（单位）代码","部门（单位）名称","“三公”经费"]
[null,null,"合计","因公出国（境）费","公务接待费","公务用车购置及运行维护费"]
[{"$nulls":5},"小计","公务用车运行维护费","公务用车购置费"]
["* *","* *",1,2,3,4,5,6]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[3,0,3,2]]}
[]
["政府性基金预算支出情况表"]
[{"$nulls":8},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","合计","基本支出","项目支出","结转下年支出"]
["**","**","**","**","**",1,2,3,4]