{"text_format":"3","workbook":"xls","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":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"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]],"flags":["formulas_cached_only"]}
[]
["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":3060.389717,"d":"3,060.39"}," 一、一般公共服务支出"]
["   1、上级补助",{"v":821.8,"d":"821.80"}," 二、外交支出"]
["   2、本级",{"v":2238.589717,"d":"2,238.59"}," 三、国防支出"]
["二、政府性基金预算拨款",null," 四、公共安全支出"]
["   1、上级补助",null," 五、教育支出",{"v":3261.015265,"d":"3,261.02"}]
["   2、本级",null," 六、科学技术支出"]
["三、国有资本经营预算拨款",null," 七、文化旅游体育与传媒支出"]
["   1、上级补助",null," 八、社会保障和就业支出",{"v":235.990816,"d":"235.99"}]
["   2、本级",null," 九、卫生健康支出",{"v":72.763835,"d":"72.76"}]
["四、财政专户管理资金收入",{"v":277.375606,"d":"277.38"}," 十、节能环保支出"]
["五、事业收入",null," 十一、城乡社区支出"]
["六、事业单位经营收入",{"v":350,"d":"350.00"}," 十二、农林水支出"]
["七、上级补助收入",null," 十三、交通运输支出"]
["八、附属单位上缴收入",null," 十四、资源勘探工业信息等支出"]
["九、其他收入",null," 十五、商业服务业等支出"]
[null,null," 十六、金融支出"]
[null,null," 十七、援助其他地区支出"]
[null,null," 十八、自然资源海洋气象等支出"]
[null,null," 十九、住房保障支出",{"v":117.995407,"d":"118.00"}]
[null,null," 二十、粮油物资储备支出"]
[null,null," 二十一、国有资本经营预算支出"]
[null,null," 二十二、灾害防治及应急管理支出"]
[null,null," 二十三、其他支出"]
[null,null," 二十四、债务还本支出"]
[null,null," 二十五、债务付息支出"]
[null,null," 二十六、债务发行费用支出"]
["本  年  收  入  合  计",{"v":3687.765323,"d":"3,687.77"},"本  年  支  出  合  计",{"v":3687.765323,"d":"3,687.77"}]
["上年结转结余",null," 结转下年支出"]
["收      入      总      计",{"v":3687.765323,"d":"3,687.77"},"支　　　出　　　总　　　计",{"v":3687.765323,"d":"3,687.77"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":9,"n_cols":15,"rows_kept":9,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,8],[3,9,3,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
[{"$nulls":14},"单位：万元"]
["部门（单位）代码","部门（单位）名称\n","合计","本年收入",{"$nulls":5},"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","单位资金","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]
[null,"合计",{"v":3687.765323,"d":"3,687.77"},{"v":3687.765323,"d":"3,687.77"},{"v":3060.389717,"d":"3,060.39"},null,null,{"v":277.375606,"d":"277.38"},{"v":350,"d":"350.00"}]
["314","广西壮族自治区应急管理厅",{"v":3687.765323,"d":"3,687.77"},{"v":3687.765323,"d":"3,687.77"},{"v":3060.389717,"d":"3,060.39"},null,null,{"v":277.375606,"d":"277.38"},{"v":350,"d":"350.00"}]
["314003","广西第一工业学校",{"v":3687.765323,"d":"3,687.77"},{"v":3687.765323,"d":"3,687.77"},{"v":3060.389717,"d":"3,060.39"},null,null,{"v":277.375606,"d":"277.38"},{"v":350,"d":"350.00"}]

{"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]],"flags":["formulas_cached_only"]}
[]
["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":4},"合计",{"v":3687.765323,"d":"3,687.77"},{"v":1657.487471,"d":"1,657.49"},{"v":2030.277852,"d":"2,030.28"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":3687.765323,"d":"3,687.77"},{"v":1657.487471,"d":"1,657.49"},{"v":2030.277852,"d":"2,030.28"}]
[{"$nulls":3},"314003","广西第一工业学校",{"v":3687.765323,"d":"3,687.77"},{"v":1657.487471,"d":"1,657.49"},{"v":2030.277852,"d":"2,030.28"}]
["205","03","02",null,"中等职业教育",{"v":3261.015265,"d":"3,261.02"},{"v":1426.134258,"d":"1,426.13"},{"v":1834.881007,"d":"1,834.88"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":157.32721,"d":"157.33"},{"v":85.291507,"d":"85.29"},{"v":72.035703,"d":"72.04"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":78.663606,"d":"78.66"},{"v":42.645754,"d":"42.65"},{"v":36.017852,"d":"36.02"}]
["210","11","02",null,"事业单位医疗",{"v":72.763835,"d":"72.76"},{"v":39.447322,"d":"39.45"},{"v":33.316513,"d":"33.32"}]
["221","02","01",null,"住房公积金",{"v":117.995407,"d":"118.00"},{"v":63.96863,"d":"63.97"},{"v":54.026777,"d":"54.03"}]

{"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]],"flags":["formulas_cached_only"]}
[]
["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":3060.389717,"d":"3,060.39"},"一、本年支出",{"v":3060.389717,"d":"3,060.39"}]
["（一）一般公共预算拨款",{"v":3060.389717,"d":"3,060.39"}," （一）一般公共服务支出"]
["   1、上级补助",{"v":821.8,"d":"821.80"}," （二）外交支出"]
["   2、本级",{"v":2238.589717,"d":"2,238.59"}," （三）国防支出"]
["（二）政府性基金预算拨款",null," （四）公共安全支出"]
["   1、上级补助",null," （五）教育支出",{"v":2712.303265,"d":"2,712.30"}]
["   2、本级",null," （六）科学技术支出"]
["（三）国有资本经营预算拨款",null," （七）文化旅游体育与传媒支出"]
["   1、上级补助",null," （八）社会保障和就业支出",{"v":157.32721,"d":"157.33"}]
["   2、本级",null," （九）卫生健康支出",{"v":72.763835,"d":"72.76"}]
["二、上年结转结余",null," （十）节能环保支出"]
["（一）一般公共预算拨款",null," （十一）城乡社区支出"]
["（二）政府性基金预算拨款",null," （十二）农林水支出"]
["（三）国有资本经营预算拨款",null," （十三）交通运输支出"]
[null,null," （十四）资源勘探工业信息等支出"]
[null,null," （十五）商业服务业等支出"]
[null,null," （十六）金融支出"]
[null,null," （十七）援助其他地区支出"]
[null,null," （十八）自然资源海洋气象等支出"]
[null,null," （十九）住房保障支出",{"v":117.995407,"d":"118.00"}]
[null,null," （二十）粮油物资储备支出"]
[null,null," （二十一）国有资本经营预算支出"]
[null,null," （二十二）灾害防治及应急管理支出"]
[null,null," （二十三）其他支出"]
[null,null," （二十四）债务还本支出"]
[null,null," （二十五）债务付息支出"]
[null,null," （二十六）债务发行费用支出"]
[null,null," 二、结转下年支出"]
["收      入      总      计",{"v":3060.389717,"d":"3,060.39"},"支　　　出　　　总　　　计",{"v":3060.389717,"d":"3,060.39"}]

{"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],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["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]
[{"$nulls":4},"合计",{"v":3060.389717,"d":"3,060.39"},{"v":1508.809717,"d":"1,508.81"},{"v":1104.764279,"d":"1,104.76"},{"v":404.045438,"d":"404.05"},{"v":1551.58,"d":"1,551.58"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":3060.389717,"d":"3,060.39"},{"v":1508.809717,"d":"1,508.81"},{"v":1104.764279,"d":"1,104.76"},{"v":404.045438,"d":"404.05"},{"v":1551.58,"d":"1,551.58"}]
[{"$nulls":3},"314003","广西第一工业学校",{"v":3060.389717,"d":"3,060.39"},{"v":1508.809717,"d":"1,508.81"},{"v":1104.764279,"d":"1,104.76"},{"v":404.045438,"d":"404.05"},{"v":1551.58,"d":"1,551.58"}]
["205","03","02",null,"中等职业教育",{"v":2712.303265,"d":"2,712.30"},{"v":1320.102258,"d":"1,320.10"},{"v":916.05682,"d":"916.06"},{"v":404.045438,"d":"404.05"},{"v":1392.201007,"d":"1,392.20"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":157.32721,"d":"157.33"},{"v":85.291507,"d":"85.29"},{"v":85.291507,"d":"85.29"},null,{"v":72.035703,"d":"72.04"}]
["210","11","02",null,"事业单位医疗",{"v":72.763835,"d":"72.76"},{"v":39.447322,"d":"39.45"},{"v":39.447322,"d":"39.45"},null,{"v":33.316513,"d":"33.32"}]
["221","02","01",null,"住房公积金",{"v":117.995407,"d":"118.00"},{"v":63.96863,"d":"63.97"},{"v":63.96863,"d":"63.97"},null,{"v":54.026777,"d":"54.03"}]

{"sheet":"表6 一般公共预算基本支出情况表","index":5,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[]
["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":1508.809717,"d":"1,508.81"},{"v":1104.764279,"d":"1,104.76"},{"v":404.045438,"d":"404.05"}]
["301",null,"工资福利支出",{"v":954.469883,"d":"954.47"},{"v":954.469883,"d":"954.47"}]
["301","01","基本工资",{"v":485.7096,"d":"485.71"},{"v":485.7096,"d":"485.71"}]
["301","02","津贴补贴",{"v":47.36232,"d":"47.36"},{"v":47.36232,"d":"47.36"}]
["301","03","奖金",{"v":4.284,"d":"4.28"},{"v":4.284,"d":"4.28"}]
["301","08","机关事业单位基本养老保险缴费",{"v":85.291507,"d":"85.29"},{"v":85.291507,"d":"85.29"}]
["301","10","职工基本医疗保险缴费",{"v":39.447322,"d":"39.45"},{"v":39.447322,"d":"39.45"}]
["301","12","其他社会保障缴费",{"v":3.731504,"d":"3.73"},{"v":3.731504,"d":"3.73"}]
["301","13","住房公积金",{"v":63.96863,"d":"63.97"},{"v":63.96863,"d":"63.97"}]
["301","99","其他工资福利支出",{"v":224.675,"d":"224.68"},{"v":224.675,"d":"224.68"}]
["302",null,"商品和服务支出",{"v":404.045438,"d":"404.05"},null,{"v":404.045438,"d":"404.05"}]
["302","01","办公费",{"v":175.1,"d":"175.10"},null,{"v":175.1,"d":"175.10"}]
["302","05","水费",{"v":35.7,"d":"35.70"},null,{"v":35.7,"d":"35.70"}]
["302","06","电费",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["302","11","差旅费",121.92,null,121.92]
["302","28","工会经费",{"v":10.661438,"d":"10.66"},null,{"v":10.661438,"d":"10.66"}]
["302","99","其他商品和服务支出",{"v":10.664,"d":"10.66"},null,{"v":10.664,"d":"10.66"}]
["303",null,"对个人和家庭的补助",{"v":150.294396,"d":"150.29"},{"v":150.294396,"d":"150.29"}]
["303","02","退休费",{"v":59.63088,"d":"59.63"},{"v":59.63088,"d":"59.63"}]
["303","08","助学金",{"v":64.00992,"d":"64.01"},{"v":64.00992,"d":"64.01"}]
["303","99","其他对个人和家庭的补助",{"v":26.653596,"d":"26.65"},{"v":26.653596,"d":"26.65"}]

{"sheet":"表7 一般公共预算“三公”经费支出情况表","index":6,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[1,0,1,7],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,0,7,0],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,1,7,1],[3,2,3,7],[4,2,7,2],[4,2,7,2],[4,2,7,2],[4,2,7,2],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,4,5,6],[4,4,5,6],[4,7,7,7],[4,7,7,7],[4,7,7,7],[4,7,7,7],[6,4,7,4],[6,4,7,4],[6,5,7,5],[6,5,7,5],[6,6,7,6],[6,6,7,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出情况表"]
[{"$nulls":7},"单位：万元"]
["部门（单位）代码","部门（单位）名称","“三公”经费"]
[null,null,"合计","因公出国（境）费","公务用车购置及运行维护费",null,null,"公务接待费"]
[]
[{"$nulls":4},"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]],"flags":["formulas_cached_only"]}
[]
["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]