{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["封面","收支总表1","收入预算2","支出预算3","财政拨款收支总表4 ","一般公共支出预算5","一般公共预算基本支出表6","三公两费预算7","政府性基金预算8","国有资本预算9","项目支出预算10","补助市县项目表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"merged":[[2,0,2,13],[3,0,3,13]],"flags":["formulas_cached_only"]}
[]
[]
["自治区本级"]
["2022年部门预算报表"]

{"sheet":"收支总表1","index":1,"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"]}
[{"$nulls":3},"预算01表"]
["收 支 预 算 总 表"]
[{"$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":12739.220447,"d":"12,739.22"}," 一、一般公共服务支出"]
["   1、上级补助",{"v":3107.06,"d":"3,107.06"}," 二、外交支出"]
["   2、本级",{"v":9632.160447,"d":"9,632.16"}," 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":28528.614701,"d":"28,528.61"}]
["   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":283.358016,"d":"283.36"}]
["   2、本级",null," 九、卫生健康支出",{"v":87.368722,"d":"87.37"}]
["四、财政专户管理资金收入",{"v":16301.8,"d":"16,301.80"}," 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":141.679008,"d":"141.68"}]
[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":29041.020447,"d":"29,041.02"},"本 年 支 出 合 计",{"v":29041.020447,"d":"29,041.02"}]
["上年结转结余",null," 结转下年支出"]
["收  入  总  计",{"v":29041.020447,"d":"29,041.02"},"支  出  总  计",{"v":29041.020447,"d":"29,041.02"}]

{"sheet":"收入预算2","index":2,"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"]}
[{"$nulls":14},"预算02表"]
["收 入 预 算 总 表"]
[{"$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":29041.020447,"d":"29,041.02"},{"v":29041.020447,"d":"29,041.02"},{"v":12739.220447,"d":"12,739.22"},null,null,{"v":16301.8,"d":"16,301.80"}]
["312","广西壮族自治区粮食和物资储备局",{"v":29041.020447,"d":"29,041.02"},{"v":29041.020447,"d":"29,041.02"},{"v":12739.220447,"d":"12,739.22"},null,null,{"v":16301.8,"d":"16,301.80"}]
["312005","广西工商职业技术学院",{"v":29041.020447,"d":"29,041.02"},{"v":29041.020447,"d":"29,041.02"},{"v":12739.220447,"d":"12,739.22"},null,null,{"v":16301.8,"d":"16,301.80"}]

{"sheet":"支出预算3","index":3,"n_rows":15,"n_cols":12,"rows_kept":15,"merged":[[1,0,1,11],[3,0,5,2],[3,0,5,2],[3,0,5,2],[3,3,5,3],[3,3,5,3],[3,3,5,3],[3,4,5,4],[3,4,5,4],[3,4,5,4],[3,5,5,5],[3,5,5,5],[3,5,5,5],[3,6,5,6],[3,6,5,6],[3,6,5,6],[3,7,3,10],[3,11,5,11],[3,11,5,11],[3,11,5,11],[4,7,5,7],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算03表"]
["支出预算总表"]
[{"$nulls":11},"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",{"$nulls":3},"结转下年支出"]
[{"$nulls":7},"合计","其中："]
[{"$nulls":8},"事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["**","**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":4},"合计",{"v":29041.020447,"d":"29,041.02"},{"v":7711.174959,"d":"7,711.17"},{"v":21329.845488,"d":"21,329.85"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":29041.020447,"d":"29,041.02"},{"v":7711.174959,"d":"7,711.17"},{"v":21329.845488,"d":"21,329.85"}]
[{"$nulls":3},"312005","广西工商职业技术学院",{"v":29041.020447,"d":"29,041.02"},{"v":7711.174959,"d":"7,711.17"},{"v":21329.845488,"d":"21,329.85"}]
["205","03","05",null,"高等职业教育",{"v":28528.614701,"d":"28,528.61"},{"v":7198.769213,"d":"7,198.77"},{"v":21329.845488,"d":"21,329.85"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":188.905344,"d":"188.91"},{"v":188.905344,"d":"188.91"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":94.452672,"d":"94.45"},{"v":94.452672,"d":"94.45"}]
["210","11","02",null,"事业单位医疗",{"v":87.368722,"d":"87.37"},{"v":87.368722,"d":"87.37"}]
["221","02","01",null,"住房公积金",{"v":141.679008,"d":"141.68"},{"v":141.679008,"d":"141.68"}]

{"sheet":"财政拨款收支总表4 ","index":4,"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"]}
[{"$nulls":3},"预算04表"]
["财政拨款收支预算总表"]
[{"$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":12739.220447,"d":"12,739.22"},"一、本年支出",{"v":12739.220447,"d":"12,739.22"}]
["（一）一般公共预算拨款",{"v":12739.220447,"d":"12,739.22"}," （一）一般公共服务支出"]
["   1、上级补助",{"v":3107.06,"d":"3,107.06"}," （二）外交支出"]
["   2、本级",{"v":9632.160447,"d":"9,632.16"}," （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":12321.267373,"d":"12,321.27"}]
["   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":188.905344,"d":"188.91"}]
["   2、本级",null," （九）卫生健康支出",{"v":87.368722,"d":"87.37"}]
["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":141.679008,"d":"141.68"}]
[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":12739.220447,"d":"12,739.22"},"支　　　出　　　总　　　计",{"v":12739.220447,"d":"12,739.22"}]

{"sheet":"一般公共支出预算5","index":5,"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"]}
[{"$nulls":10},"预算05表"]
["一般公共预算支出预算表"]
[{"$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":12739.220447,"d":"12,739.22"},{"v":7221.170447,"d":"7,221.17"},{"v":4808.364683,"d":"4,808.36"},{"v":2412.805764,"d":"2,412.81"},{"v":5518.05,"d":"5,518.05"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":12739.220447,"d":"12,739.22"},{"v":7221.170447,"d":"7,221.17"},{"v":4808.364683,"d":"4,808.36"},{"v":2412.805764,"d":"2,412.81"},{"v":5518.05,"d":"5,518.05"}]
[{"$nulls":3},"312005","广西工商职业技术学院",{"v":12739.220447,"d":"12,739.22"},{"v":7221.170447,"d":"7,221.17"},{"v":4808.364683,"d":"4,808.36"},{"v":2412.805764,"d":"2,412.81"},{"v":5518.05,"d":"5,518.05"}]
["205","03","05",null,"高等职业教育",{"v":12321.267373,"d":"12,321.27"},{"v":6803.217373,"d":"6,803.22"},{"v":4390.411609,"d":"4,390.41"},{"v":2412.805764,"d":"2,412.81"},{"v":5518.05,"d":"5,518.05"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":188.905344,"d":"188.91"},{"v":188.905344,"d":"188.91"},{"v":188.905344,"d":"188.91"}]
["210","11","02",null,"事业单位医疗",{"v":87.368722,"d":"87.37"},{"v":87.368722,"d":"87.37"},{"v":87.368722,"d":"87.37"}]
["221","02","01",null,"住房公积金",{"v":141.679008,"d":"141.68"},{"v":141.679008,"d":"141.68"},{"v":141.679008,"d":"141.68"}]

{"sheet":"一般公共预算基本支出表6","index":6,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"预算06表"]
["一般公共预算基本支出预算表"]
[{"$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":7221.170447,"d":"7,221.17"},{"v":4808.364683,"d":"4,808.36"},{"v":2412.805764,"d":"2,412.81"}]
["301",null,"工资福利支出",{"v":4719.616083,"d":"4,719.62"},{"v":4719.616083,"d":"4,719.62"}]
["301","01","基本工资",{"v":1180.0584,"d":"1,180.06"},{"v":1180.0584,"d":"1,180.06"}]
["301","02","津贴补贴",{"v":0.6,"d":"0.60"},{"v":0.6,"d":"0.60"}]
["301","07","绩效工资",{"v":3112.74,"d":"3,112.74"},{"v":3112.74,"d":"3,112.74"}]
["301","08","机关事业单位基本养老保险缴费",{"v":188.905344,"d":"188.91"},{"v":188.905344,"d":"188.91"}]
["301","10","职工基本医疗保险缴费",{"v":87.368722,"d":"87.37"},{"v":87.368722,"d":"87.37"}]
["301","12","其他社会保障缴费",{"v":8.264609,"d":"8.26"},{"v":8.264609,"d":"8.26"}]
["301","13","住房公积金",{"v":141.679008,"d":"141.68"},{"v":141.679008,"d":"141.68"}]
["302",null,"商品和服务支出",{"v":2412.805764,"d":"2,412.81"},null,{"v":2412.805764,"d":"2,412.81"}]
["302","01","办公费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["302","07","邮电费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["302","11","差旅费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["302","13","维修（护）费",{"v":246,"d":"246.00"},null,{"v":246,"d":"246.00"}]
["302","14","租赁费",382.24,null,382.24]
["302","26","劳务费",{"v":26,"d":"26.00"},null,{"v":26,"d":"26.00"}]
["302","28","工会经费",{"v":23.613168,"d":"23.61"},null,{"v":23.613168,"d":"23.61"}]
["302","39","其他交通费用",{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"}]
["302","40","税金及附加费用",1.45,null,1.45]
["302","99","其他商品和服务支出",{"v":1561.502596,"d":"1,561.50"},null,{"v":1561.502596,"d":"1,561.50"}]
["303",null,"对个人和家庭的补助",{"v":88.7486,"d":"88.75"},{"v":88.7486,"d":"88.75"}]
["303","01","离休费",{"v":15.29096,"d":"15.29"},{"v":15.29096,"d":"15.29"}]
["303","02","退休费",{"v":14.42472,"d":"14.42"},{"v":14.42472,"d":"14.42"}]
["303","99","其他对个人和家庭的补助",{"v":59.03292,"d":"59.03"},{"v":59.03292,"d":"59.03"}]

{"sheet":"三公两费预算7","index":7,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[1,0,1,10],[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],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,2,7,2],[3,3,3,8],[3,9,7,9],[3,9,7,9],[3,9,7,9],[3,9,7,9],[3,9,7,9],[3,10,3,12],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,5,5,7],[4,5,5,7],[4,8,7,8],[4,8,7,8],[4,8,7,8],[4,8,7,8],[4,10,7,10],[4,10,7,10],[4,10,7,10],[4,10,7,10],[4,11,7,11],[4,11,7,11],[4,11,7,11],[4,11,7,11],[4,12,7,12],[4,12,7,12],[4,12,7,12],[4,12,7,12],[6,5,7,5],[6,5,7,5],[6,6,7,6],[6,6,7,6],[6,7,7,7],[6,7,7,7]],"flags":["formulas_cached_only"]}
[{"$nulls":12},"预算07表"]
["一般公共预算“三公”经费、会议费和培训费支出预算表"]
[{"$nulls":12},"单位：万元"]
["部门（单位）代码","部门（单位）名称","总计","“三公”经费",{"$nulls":5},"会议费","培训费"]
[{"$nulls":3},"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",null,"小计","本级资金安排","上级补助资金安排"]
[]
[{"$nulls":5},"小计","公务用车运行维护费","公务用车购置费"]
[]
["* *","* *",1,2,3,4,5,6,7,8,9,10,11]

{"sheet":"政府性基金预算8","index":8,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算08表"]
["政府性基金预算支出预算表"]
[{"$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]

{"sheet":"国有资本预算9","index":9,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[3,0,3,2]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算09表"]
["国有资本经营预算支出预算表"]
[{"$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]

{"sheet":"项目支出预算10","index":10,"n_rows":34,"n_cols":16,"rows_kept":34,"merged":[[1,0,1,15],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,9],[3,10,3,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10表"]
["项目支出预算表"]
[{"$nulls":15},"单位：万元"]
["部门（单位）代码","部门（单位）名称","项目名称","合计","本年拨款",{"$nulls":5},"上年结转结余"]
[{"$nulls":4},"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,null,"合计",{"v":21329.845488,"d":"21,329.85"},{"v":21329.845488,"d":"21,329.85"},{"v":5518.05,"d":"5,518.05"},null,null,{"v":15811.795488,"d":"15,811.80"}]
["312","广西壮族自治区粮食和物资储备局",null,{"v":21329.845488,"d":"21,329.85"},{"v":21329.845488,"d":"21,329.85"},{"v":5518.05,"d":"5,518.05"},null,null,{"v":15811.795488,"d":"15,811.80"}]
["312005","广西工商职业技术学院",null,{"v":21329.845488,"d":"21,329.85"},{"v":21329.845488,"d":"21,329.85"},{"v":5518.05,"d":"5,518.05"},null,null,{"v":15811.795488,"d":"15,811.80"}]
[null,"其他运转类",null,{"v":9848.315488,"d":"9,848.32"},{"v":9848.315488,"d":"9,848.32"},875.46,null,null,{"v":8972.855488,"d":"8,972.86"}]
[null,null,"2022年物业管理费",875.46,875.46,875.46]
[null,null,"2022年事业单位在职人员绩效工资",{"v":1901.195968,"d":"1,901.20"},{"v":1901.195968,"d":"1,901.20"},{"$nulls":3},{"v":1901.195968,"d":"1,901.20"}]
[null,null,"2022年编外人员经费",{"v":6994.90832,"d":"6,994.91"},{"v":6994.90832,"d":"6,994.91"},{"$nulls":3},{"v":6994.90832,"d":"6,994.91"}]
[null,null,"2022年残疾人保障金专项经费",{"v":75.3912,"d":"75.39"},{"v":75.3912,"d":"75.39"},{"$nulls":3},{"v":75.3912,"d":"75.39"}]
[null,null,"2022年建国初期退休干部医疗补助费和护理费",1.36,1.36,{"$nulls":3},1.36]
[null,"特定目标类",null,{"v":11481.53,"d":"11,481.53"},{"v":11481.53,"d":"11,481.53"},{"v":4642.59,"d":"4,642.59"},null,null,{"v":6838.94,"d":"6,838.94"}]
[null,null,"2022年学生助困经费",586.87,586.87,{"$nulls":3},586.87]
[null,null,"2022年公务用车采购费",{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"$nulls":3},{"v":45,"d":"45.00"}]
[null,null,"2022年单招/对口考试工作经费",{"v":1550,"d":"1,550.00"},{"v":1550,"d":"1,550.00"},{"$nulls":3},{"v":1550,"d":"1,550.00"}]
[null,null,"2022年学院运行经费",{"v":4657.07,"d":"4,657.07"},{"v":4657.07,"d":"4,657.07"},{"$nulls":3},{"v":4657.07,"d":"4,657.07"}]
[null,null,"2022年度广西高校思想政治教育质量提升工程项目",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,null,"2022年自治区党委教育工委经费",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,null,"2022年广西高校高层次人才引育工程及高水平创新团队建设经费",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[null,null,"2022年校园足球(体育特色示范学校)、体育比赛、艺术展演、学校卫生及国防教育专项",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,"2022年南宁教育园区桂林高校聚集区高校建设贷款贴息资金",{"v":302,"d":"302.00"},{"v":302,"d":"302.00"},{"v":302,"d":"302.00"}]
[null,null,"2022年现代职业教育发展专项资金",{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"}]
[null,null,"2022年广西高等学校中职升高职学费",102.72,102.72,102.72]
[null,null,"2022年广西高等学校自治区政府奖学金",{"v":18.8,"d":"18.80"},{"v":18.8,"d":"18.80"},{"v":18.8,"d":"18.80"}]
[null,null,"2022年提高高职院校生均拨款经费",{"v":1629,"d":"1,629.00"},{"v":1629,"d":"1,629.00"},{"v":1629,"d":"1,629.00"}]
[null,null,"2022年高等教育本专科生中央和自治区学生资助资金(自治区)",242.47,242.47,242.47]
[null,null,"2022年高等教育本专科生中央和自治区学生资助资金(中央)",{"v":1270.06,"d":"1,270.06"},{"v":1270.06,"d":"1,270.06"},{"v":1270.06,"d":"1,270.06"}]
[null,null,"2022年现代职业教育质量提升计划(自治区高水平高职学校与专业)",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[null,null,"2022年现代职业教育质量提升计划经费(高职“1+X”证书制度试点)",{"v":265,"d":"265.00"},{"v":265,"d":"265.00"},{"v":265,"d":"265.00"}]
[null,null,"2022年现代职业教育质量提升计划经费分配表(高职院校生均拨款奖补)",196.54,196.54,196.54]

{"sheet":"补助市县项目表","index":11,"n_rows":6,"n_cols":16,"rows_kept":6,"merged":[[1,0,1,15],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,9],[3,10,3,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算附件"]
["补助市县项目支出预算表"]
[{"$nulls":15},"单位：万元"]
["部门（单位）代码","部门（单位）名称","项目名称","合计","本年拨款",{"$nulls":5},"上年结转结余"]
[{"$nulls":4},"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]