{"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":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表1 部门收支总体情况表","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
[]
["部门收支总体情况表"]
[{"$nulls":3},"预算公开01表"]
[{"$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":20185.43,"d":"20,185.43"}," 一、一般公共服务支出",{"v":0,"d":"0.00"}]
["    （一）经费拨款",{"v":20174.43,"d":"20,174.43"}," 二、外交支出",{"v":0,"d":"0.00"}]
["    1.自治区本级",{"v":14958.23,"d":"14,958.23"}," 三、国防支出",{"v":0,"d":"0.00"}]
["    2.中央补助",{"v":5216.2,"d":"5,216.20"}," 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":80787.33,"d":"80,787.33"}]
["    （二）纳入一般公共预算管理的非税收入",{"v":11,"d":"11.00"}," 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",{"v":935.6,"d":"935.60"}]
["    （二）中央补助",{"v":0,"d":"0.00"}," 九、卫生健康支出",288.48]
["    （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":44289.78,"d":"44,289.78"}," 十四、资源勘探工业信息等支出",{"v":0,"d":"0.00"}]
["五、事业收入",{"v":4500,"d":"4,500.00"}," 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":400,"d":"400.00"}," 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":791,"d":"791.00"}," 十九、住房保障支出",{"v":467.8,"d":"467.80"}]
[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":70166.21,"d":"70,166.21"},"本  年  支  出  合  计",{"v":82479.21,"d":"82,479.21"}]
["上年结转结余",{"v":12313,"d":"12,313.00"}," 结转下年支出",{"v":0,"d":"0.00"}]
["收      入      总      计",{"v":82479.21,"d":"82,479.21"},"支　　　出　　　总　　　计",{"v":82479.21,"d":"82,479.21"}]

{"sheet":"表2 部门收入总体情况表","index":1,"n_rows":10,"n_cols":19,"rows_kept":10,"merged":[[1,0,1,18],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,12],[4,13,4,18]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
[{"$nulls":18},"预算公开02表"]
[{"$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":82479.21,"d":"82,479.21"},{"v":70166.21,"d":"70,166.21"},{"v":20185.43,"d":"20,185.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44289.78,"d":"44,289.78"},{"v":4500,"d":"4,500.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":791,"d":"791.00"},{"v":12313,"d":"12,313.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12313,"d":"12,313.00"}]
["201","广西壮族自治区教育厅",{"v":82479.21,"d":"82,479.21"},{"v":70166.21,"d":"70,166.21"},{"v":20185.43,"d":"20,185.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44289.78,"d":"44,289.78"},{"v":4500,"d":"4,500.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":791,"d":"791.00"},{"v":12313,"d":"12,313.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12313,"d":"12,313.00"}]
["  201010","  广西中医药大学",{"v":82479.21,"d":"82,479.21"},{"v":70166.21,"d":"70,166.21"},{"v":20185.43,"d":"20,185.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44289.78,"d":"44,289.78"},{"v":4500,"d":"4,500.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":791,"d":"791.00"},{"v":12313,"d":"12,313.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12313,"d":"12,313.00"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[1,0,1,8],[4,0,4,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
[{"$nulls":8},"预算公开03表"]
[{"$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]
[{"$nulls":3},"合计",null,{"v":82479.21,"d":"82,479.21"},{"v":7548.07,"d":"7,548.07"},{"v":74931.14,"d":"74,931.14"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"201","广西壮族自治区教育厅",{"v":82479.21,"d":"82,479.21"},{"v":7548.07,"d":"7,548.07"},{"v":74931.14,"d":"74,931.14"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  201010","  广西中医药大学",{"v":82479.21,"d":"82,479.21"},{"v":7548.07,"d":"7,548.07"},{"v":74931.14,"d":"74,931.14"},{"v":0,"d":"0.00"}]
["205","02","05","    ","    高等教育",{"v":80787.33,"d":"80,787.33"},{"v":5856.19,"d":"5,856.19"},{"v":74931.14,"d":"74,931.14"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",623.73,623.73,{"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",311.87,311.87,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",288.48,288.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",{"v":467.8,"d":"467.80"},{"v":467.8,"d":"467.80"},{"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":35,"n_cols":4,"rows_kept":35,"merged":[[1,0,1,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总体情况表"]
[{"$nulls":3},"预算公开04表"]
[{"$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":20185.43,"d":"20,185.43"},"一、本年支出",{"v":20185.43,"d":"20,185.43"}]
["（一）一般公共预算拨款",{"v":20185.43,"d":"20,185.43"}," （一）一般公共服务支出",{"v":0,"d":"0.00"}]
["    1.经费拨款",{"v":20174.43,"d":"20,174.43"}," （二）外交支出",{"v":0,"d":"0.00"}]
["    (1)自治区本级",{"v":14958.23,"d":"14,958.23"}," （三）国防支出",{"v":0,"d":"0.00"}]
["    (2)中央补助",{"v":5216.2,"d":"5,216.20"}," （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":18805.42,"d":"18,805.42"}]
["    2.纳入一般公共预算管理的非税收入",{"v":11,"d":"11.00"}," （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",623.73]
["    2.中央补助",{"v":0,"d":"0.00"}," （九）卫生健康支出",288.48]
["    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",{"v":467.8,"d":"467.80"}]
[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":20185.43,"d":"20,185.43"},"支　　　出　　　总　　　计",{"v":20185.43,"d":"20,185.43"}]

{"sheet":"表5 一般公共预算支出情况表","index":4,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[1,0,1,10],[4,0,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,10,5,10]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
[{"$nulls":10},"预算公开05表"]
[{"$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":20185.43,"d":"20,185.43"},{"v":6813.67,"d":"6,813.67"},{"v":6674.98,"d":"6,674.98"},138.69,{"v":13371.76,"d":"13,371.76"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"201","广西壮族自治区教育厅",{"v":20185.43,"d":"20,185.43"},{"v":6813.67,"d":"6,813.67"},{"v":6674.98,"d":"6,674.98"},138.69,{"v":13371.76,"d":"13,371.76"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"  201010","  广西中医药大学",{"v":20185.43,"d":"20,185.43"},{"v":6813.67,"d":"6,813.67"},{"v":6674.98,"d":"6,674.98"},138.69,{"v":13371.76,"d":"13,371.76"},{"v":0,"d":"0.00"}]
["205","02","05","    ","    高等教育",{"v":18805.42,"d":"18,805.42"},{"v":5433.66,"d":"5,433.66"},{"v":5294.97,"d":"5,294.97"},138.69,{"v":13371.76,"d":"13,371.76"},{"v":0,"d":"0.00"}]
["208","05","05","    ","    机关事业单位基本养老保险缴费支出",623.73,623.73,623.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","11","02","    ","    事业单位医疗",288.48,288.48,288.48,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","02","01","    ","    住房公积金",{"v":467.8,"d":"467.80"},{"v":467.8,"d":"467.80"},{"v":467.8,"d":"467.80"},{"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":24,"n_cols":6,"rows_kept":24,"merged":[[1,0,1,5],[4,0,4,2],[4,3,4,5]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
[{"$nulls":5},"预算公开06表"]
[{"$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":6813.67,"d":"6,813.67"},{"v":6674.98,"d":"6,674.98"},138.69]
[301,null,"工资福利支出",{"v":6009.74,"d":"6,009.74"},{"v":6009.74,"d":"6,009.74"},{"v":0,"d":"0.00"}]
[301,"01","  基本工资",{"v":3896.45,"d":"3,896.45"},{"v":3896.45,"d":"3,896.45"},{"v":0,"d":"0.00"}]
[301,"02","  津贴补贴",1.87,1.87,{"v":0,"d":"0.00"}]
[301,"08","  机关事业单位基本养老保险缴费",623.73,623.73,{"v":0,"d":"0.00"}]
[301,"10","  城镇职工基本医疗保险缴费",288.48,288.48,{"v":0,"d":"0.00"}]
[301,"12","  其他社会保障缴费",27.29,27.29,{"v":0,"d":"0.00"}]
[301,"13","  住房公积金",{"v":467.8,"d":"467.80"},{"v":467.8,"d":"467.80"},{"v":0,"d":"0.00"}]
[301,"99","  其他工资福利支出",704.12,704.12,{"v":0,"d":"0.00"}]
[302,null,"商品和服务支出",138.69,{"v":0,"d":"0.00"},138.69]
[302,"28","  工会经费",77.97,{"v":0,"d":"0.00"},77.97]
[302,"99","  其他商品和服务支出",60.72,{"v":0,"d":"0.00"},60.72]
[303,null,"对个人和家庭的补助",665.24,665.24,{"v":0,"d":"0.00"}]
[303,"01","  离休费",194.21,194.21,{"v":0,"d":"0.00"}]
[303,"02","  退休费",26.57,26.57,{"v":0,"d":"0.00"}]
[303,"08","  助学金",249.54,249.54,{"v":0,"d":"0.00"}]
[303,"99","  其他对个人和家庭的补助支出",194.92,194.92,{"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":8,"n_cols":8,"rows_kept":8,"merged":[[1,0,1,7],[4,0,6,0],[4,1,6,1],[4,2,4,7],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,5,7]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出情况表"]
[{"$nulls":7},"预算公开07表"]
[{"$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":6,"n_cols":9,"rows_kept":6,"merged":[[1,0,1,8],[4,0,4,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
[{"$nulls":8},"预算公开08表"]
[{"$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]