{"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":12031.98,"d":"12,031.98"}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    （一）经费拨款",{"v":12031.98,"d":"12,031.98"}," 二、外交支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":9358.56,"d":"9,358.56"}," 三、国防支出",{"v":0,"d":"0.00"}]
["    2.中央补助",{"v":2673.42,"d":"2,673.42"}," 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":24575.41,"d":"24,575.41"}]
["    （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",281.05]
["    （二）中央补助",{"v":0,"d":"0.00"}," 九、卫生健康支出",86.66]
["    （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",{"v":13051.67,"d":"13,051.67"}," 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":0,"d":"0.00"}," 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",140.53]
[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":25083.65,"d":"25,083.65"},"本  年  支  出  合  计",{"v":25083.65,"d":"25,083.65"}]
["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":25083.65,"d":"25,083.65"},"支　　　出　　　总　　　计",{"v":25083.65,"d":"25,083.65"}]

{"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":25083.65,"d":"25,083.65"},{"v":25083.65,"d":"25,083.65"},{"v":12031.98,"d":"12,031.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13051.67,"d":"13,051.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["312","广西壮族自治区粮食和物资储备局",{"v":25083.65,"d":"25,083.65"},{"v":25083.65,"d":"25,083.65"},{"v":12031.98,"d":"12,031.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13051.67,"d":"13,051.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  312005","  广西工商职业技术学院",{"v":25083.65,"d":"25,083.65"},{"v":25083.65,"d":"25,083.65"},{"v":12031.98,"d":"12,031.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13051.67,"d":"13,051.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":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":25083.65,"d":"25,083.65"},{"v":3277.06,"d":"3,277.06"},{"v":21806.59,"d":"21,806.59"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":25083.65,"d":"25,083.65"},{"v":3277.06,"d":"3,277.06"},{"v":21806.59,"d":"21,806.59"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  312005","  广西工商职业技术学院",{"v":25083.65,"d":"25,083.65"},{"v":3277.06,"d":"3,277.06"},{"v":21806.59,"d":"21,806.59"},{"v":0,"d":"0.00"}]
["205","03","05","    ","    高等职业教育",{"v":24575.41,"d":"24,575.41"},{"v":2768.82,"d":"2,768.82"},{"v":21806.59,"d":"21,806.59"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",187.37,187.37,{"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",93.68,93.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",86.66,86.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",140.53,140.53,{"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":12031.98,"d":"12,031.98"},"一、本年支出",{"v":12031.98,"d":"12,031.98"}]
["（一）一般公共预算拨款",{"v":12031.98,"d":"12,031.98"}," （一）一般公共服务支出",{"v":0,"d":"0.00"}]
["    1.经费拨款",{"v":12031.98,"d":"12,031.98"}," （二）外交支出",{"v":0,"d":"0.00"}]
["    (1)自治区本级",{"v":9358.56,"d":"9,358.56"}," （三）国防支出",{"v":0,"d":"0.00"}]
["    (2)中央补助",{"v":2673.42,"d":"2,673.42"}," （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":11617.42,"d":"11,617.42"}]
["    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",187.37]
["    2.中央补助",{"v":0,"d":"0.00"}," （九）卫生健康支出",86.66]
["    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",140.53]
[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":12031.98,"d":"12,031.98"},"支　　　出　　　总　　　计",{"v":12031.98,"d":"12,031.98"}]

{"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]
[{"$nulls":4},"合计",{"v":12031.98,"d":"12,031.98"},{"v":2709.11,"d":"2,709.11"},{"v":2228.67,"d":"2,228.67"},480.44,{"v":9322.87,"d":"9,322.87"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":12031.98,"d":"12,031.98"},{"v":2709.11,"d":"2,709.11"},{"v":2228.67,"d":"2,228.67"},480.44,{"v":9322.87,"d":"9,322.87"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  312005","  广西工商职业技术学院",{"v":12031.98,"d":"12,031.98"},{"v":2709.11,"d":"2,709.11"},{"v":2228.67,"d":"2,228.67"},480.44,{"v":9322.87,"d":"9,322.87"},{"v":0,"d":"0.00"}]
["205","03","05","    ","    高等职业教育",{"v":11617.42,"d":"11,617.42"},{"v":2294.55,"d":"2,294.55"},{"v":1814.11,"d":"1,814.11"},480.44,{"v":9322.87,"d":"9,322.87"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",187.37,187.37,187.37,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",86.66,86.66,86.66,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",140.53,140.53,140.53,{"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":26,"n_cols":6,"rows_kept":26,"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":2709.11,"d":"2,709.11"},{"v":2228.67,"d":"2,228.67"},480.44]
[301,null,"工资福利支出",{"v":2142.44,"d":"2,142.44"},{"v":2142.44,"d":"2,142.44"},{"v":0,"d":"0.00"}]
[301,"01","  基本工资",{"v":1167.15,"d":"1,167.15"},{"v":1167.15,"d":"1,167.15"},{"v":0,"d":"0.00"}]
[301,"02","  津贴补贴",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"},{"v":0,"d":"0.00"}]
[301,"08","  机关事业单位基本养老保险缴费",187.37,187.37,{"v":0,"d":"0.00"}]
[301,"10","  城镇职工基本医疗保险缴费",86.66,86.66,{"v":0,"d":"0.00"}]
[301,"12","  其他社会保障缴费",{"v":8.2,"d":"8.20"},{"v":8.2,"d":"8.20"},{"v":0,"d":"0.00"}]
[301,"13","  住房公积金",140.53,140.53,{"v":0,"d":"0.00"}]
[301,"99","  其他工资福利支出",548.63,548.63,{"v":0,"d":"0.00"}]
[302,null,"商品和服务支出",480.44,{"v":0,"d":"0.00"},480.44]
[302,"01","  办公费",{"v":27.5,"d":"27.50"},{"v":0,"d":"0.00"},{"v":27.5,"d":"27.50"}]
[302,"07","  邮电费",{"v":14.6,"d":"14.60"},{"v":0,"d":"0.00"},{"v":14.6,"d":"14.60"}]
[302,"11","  差旅费",{"v":36.6,"d":"36.60"},{"v":0,"d":"0.00"},{"v":36.6,"d":"36.60"}]
[302,"13","  维修(护)费",305.99,{"v":0,"d":"0.00"},305.99]
[302,"28","  工会经费",23.42,{"v":0,"d":"0.00"},23.42]
[302,"99","  其他商品和服务支出",72.33,{"v":0,"d":"0.00"},72.33]
[303,null,"对个人和家庭的补助",86.23,86.23,{"v":0,"d":"0.00"}]
[303,"01","  离休费",14.87,14.87,{"v":0,"d":"0.00"}]
[303,"02","  退休费",12.81,12.81,{"v":0,"d":"0.00"}]
[303,"99","  其他对个人和家庭的补助支出",58.55,58.55,{"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]