{"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":8},"unopened":[{"sheet":"表7 一般公共预算“三公”经费支出情况表","index":6,"reason":"part_missing"},{"sheet":"表8 政府性基金预算支出情况表","index":7,"reason":"part_missing"}],"read":"biff_walk_short","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":11740.403231,"d":"11,740.40"}," 一、一般公共服务支出"]
["   1、上级补助",null," 二、外交支出"]
["   2、本级",{"v":11740.403231,"d":"11,740.40"}," 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":10364.609088,"d":"10,364.61"}]
["   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":1253.871661,"d":"1,253.87"}]
["   2、本级",null," 九、卫生健康支出",{"v":406.165486,"d":"406.17"}]
["四、财政专户管理资金收入",{"v":1099.99,"d":"1,099.99"}," 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",null," 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":815.746996,"d":"815.75"}]
[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":12840.393231,"d":"12,840.39"},"本  年  支  出  合  计",{"v":12840.393231,"d":"12,840.39"}]
["上年结转结余",null," 结转下年支出"]
["收      入      总      计",{"v":12840.393231,"d":"12,840.39"},"支　　　出　　　总　　　计",{"v":12840.393231,"d":"12,840.39"}]

{"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":12840.393231,"d":"12,840.39"},{"v":12840.393231,"d":"12,840.39"},{"v":11740.403231,"d":"11,740.40"},null,null,{"v":1099.99,"d":"1,099.99"}]
["201","钦州市教育局",{"v":12840.393231,"d":"12,840.39"},{"v":12840.393231,"d":"12,840.39"},{"v":11740.403231,"d":"11,740.40"},null,null,{"v":1099.99,"d":"1,099.99"}]
["201006","钦州市第一中学",{"v":12840.393231,"d":"12,840.39"},{"v":12840.393231,"d":"12,840.39"},{"v":11740.403231,"d":"11,740.40"},null,null,{"v":1099.99,"d":"1,099.99"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":15,"n_cols":9,"rows_kept":15,"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":12840.393231,"d":"12,840.39"},{"v":10129.055231,"d":"10,129.06"},{"v":2711.338,"d":"2,711.34"}]
[{"$nulls":3},"201","钦州市教育局",{"v":12840.393231,"d":"12,840.39"},{"v":10129.055231,"d":"10,129.06"},{"v":2711.338,"d":"2,711.34"}]
[{"$nulls":3},"201006","钦州市第一中学",{"v":12840.393231,"d":"12,840.39"},{"v":10129.055231,"d":"10,129.06"},{"v":2711.338,"d":"2,711.34"}]
["205","02","03",null,"初中教育",{"v":7095.871088,"d":"7,095.87"},{"v":7095.871088,"d":"7,095.87"}]
["205","02","04",null,"高中教育",{"v":3268.738,"d":"3,268.74"},{"v":557.4,"d":"557.40"},{"v":2711.338,"d":"2,711.34"}]
["208","05","02",null,"事业单位离退休",{"v":166.209,"d":"166.21"},{"v":166.209,"d":"166.21"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":1087.662661,"d":"1,087.66"},{"v":1087.662661,"d":"1,087.66"}]
["210","11","02",null,"事业单位医疗",{"v":355.125486,"d":"355.13"},{"v":355.125486,"d":"355.13"}]
["210","11","03",null,"公务员医疗补助",51.04,51.04]
["221","02","01",null,"住房公积金",{"v":815.746996,"d":"815.75"},{"v":815.746996,"d":"815.75"}]

{"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":11740.403231,"d":"11,740.40"},"一、本年支出",{"v":11740.403231,"d":"11,740.40"}]
["（一）一般公共预算拨款",{"v":11740.403231,"d":"11,740.40"}," （一）一般公共服务支出"]
["   1、上级补助",null," （二）外交支出"]
["   2、本级",{"v":11740.403231,"d":"11,740.40"}," （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":9264.619088,"d":"9,264.62"}]
["   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":1253.871661,"d":"1,253.87"}]
["   2、本级",null," （九）卫生健康支出",{"v":406.165486,"d":"406.17"}]
["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":815.746996,"d":"815.75"}]
[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":11740.403231,"d":"11,740.40"},"支　　　出　　　总　　　计",{"v":11740.403231,"d":"11,740.40"}]

{"sheet":"表5 一般公共预算支出情况表","index":4,"n_rows":16,"n_cols":11,"rows_kept":16,"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]
[{"$nulls":4},"合计",{"v":11740.403231,"d":"11,740.40"},{"v":9774.485231,"d":"9,774.49"},{"v":9067.030544,"d":"9,067.03"},{"v":707.454687,"d":"707.45"},{"v":1965.918,"d":"1,965.92"}]
[{"$nulls":3},"201","钦州市教育局",{"v":11740.403231,"d":"11,740.40"},{"v":9774.485231,"d":"9,774.49"},{"v":9067.030544,"d":"9,067.03"},{"v":707.454687,"d":"707.45"},{"v":1965.918,"d":"1,965.92"}]
[{"$nulls":3},"201006","钦州市第一中学",{"v":11740.403231,"d":"11,740.40"},{"v":9774.485231,"d":"9,774.49"},{"v":9067.030544,"d":"9,067.03"},{"v":707.454687,"d":"707.45"},{"v":1965.918,"d":"1,965.92"}]
["205","02","03",null,"初中教育",{"v":6741.301088,"d":"6,741.30"},{"v":6741.301088,"d":"6,741.30"},{"v":6595.836401,"d":"6,595.84"},{"v":145.464687,"d":"145.46"}]
["205","02","04",null,"高中教育",{"v":2523.318,"d":"2,523.32"},{"v":557.4,"d":"557.40"},null,{"v":557.4,"d":"557.40"},{"v":1965.918,"d":"1,965.92"}]
["208","05","02",null,"事业单位离退休",{"v":166.209,"d":"166.21"},{"v":166.209,"d":"166.21"},{"v":161.619,"d":"161.62"},4.59]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":1087.662661,"d":"1,087.66"},{"v":1087.662661,"d":"1,087.66"},{"v":1087.662661,"d":"1,087.66"}]
["210","11","02",null,"事业单位医疗",{"v":355.125486,"d":"355.13"},{"v":355.125486,"d":"355.13"},{"v":355.125486,"d":"355.13"}]
["210","11","03",null,"公务员医疗补助",51.04,51.04,51.04]
["221","02","01",null,"住房公积金",{"v":815.746996,"d":"815.75"},{"v":815.746996,"d":"815.75"},{"v":815.746996,"d":"815.75"}]

{"sheet":"表6 一般公共预算基本支出情况表","index":5,"n_rows":14,"n_cols":6,"rows_kept":14,"read":"biff_walk_short","flags":["formulas_cached_only"]}
[{"$nulls":5},"预算06表"]
["一般公共预算基本支出情况表"]
[{"$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":9774.485231,"d":"9,774.49"},{"v":9067.030544,"d":"9,067.03"},{"v":707.454687,"d":"707.45"}]
["301",null,"工资福利支出",{"v":8888.514344,"d":"8,888.51"},{"v":8888.514344,"d":"8,888.51"}]
["301","01","基本工资",{"v":2588.96604,"d":"2,588.97"},{"v":2588.96604,"d":"2,588.97"}]
["301","02","津贴补贴",{"v":130.2228,"d":"130.22"},{"v":130.2228,"d":"130.22"}]
["301","07","绩效工资",{"v":3301.28912,"d":"3,301.29"},{"v":3301.28912,"d":"3,301.29"}]
["301","08","机关事业单位基本养老保险缴费",{"v":1087.662661,"d":"1,087.66"},{"v":1087.662661,"d":"1,087.66"}]
["301","10","职工基本医疗保险缴费",{"v":355.125486,"d":"355.13"},{"v":355.125486,"d":"355.13"}]
["301","11","公务员医疗补助缴费",51.04,51.04]