{"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"]
["2023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"]}
[{"$nulls":3},"预算01表"]
["收 支 总 表"]
[{"$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":18145.88,"d":"18,145.88"}," 一、一般公共服务支出"]
["   （一）上级补助",{"v":4282,"d":"4,282.00"}," 二、外交支出"]
["   （二）本级",{"v":12863.88,"d":"12,863.88"}," 三、国防支出"]
["   （三）一般债券",{"v":1000,"d":"1,000.00"}," 四、公共安全支出"]
["二、政府性基金预算拨款",null," 五、教育支出",{"v":37511.3401,"d":"37,511.34"}]
["   （一）上级补助",null," 六、科学技术支出"]
["   （二）本级",null," 七、文化旅游体育与传媒支出"]
["   （三）专项债券",null," 八、社会保障和就业支出",347.68]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",{"v":107.2,"d":"107.20"}]
["   （一）上级补助",null," 十、节能环保支出"]
["   （二）本级",null," 十一、城乡社区支出"]
["四、财政专户管理资金收入",{"v":19994.1801,"d":"19,994.18"}," 十二、农林水支出"]
["五、事业收入",null," 十三、交通运输支出"]
["六、事业单位经营收入",null," 十四、资源勘探工业信息等支出"]
["七、上级补助收入",null," 十五、商业服务业等支出"]
["八、附属单位上缴收入",null," 十六、金融支出"]
["九、其他收入",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",173.84]
[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",{"v":5342.348016,"d":"5,342.35"}]
[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":38140.0601,"d":"38,140.06"},"本 年 支 出 合 计",{"v":43482.408116,"d":"43,482.41"}]
[" 上年结转结余",{"v":5342.348016,"d":"5,342.35"}," 结转下年支出"]
["收  入  总  计",{"v":43482.408116,"d":"43,482.41"},"支  出  总  计",{"v":43482.408116,"d":"43,482.41"}]

{"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"]}
[{"$nulls":14},"预算02表"]
["收 入 总 表"]
[{"$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]
["","合计",{"v":43482.408116,"d":"43,482.41"},{"v":38140.0601,"d":"38,140.06"},{"v":18145.88,"d":"18,145.88"},null,null,{"v":19994.1801,"d":"19,994.18"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["312","广西壮族自治区粮食和物资储备局",{"v":43482.408116,"d":"43,482.41"},{"v":38140.0601,"d":"38,140.06"},{"v":18145.88,"d":"18,145.88"},null,null,{"v":19994.1801,"d":"19,994.18"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["312005","广西工商职业技术学院",{"v":43482.408116,"d":"43,482.41"},{"v":38140.0601,"d":"38,140.06"},{"v":18145.88,"d":"18,145.88"},null,null,{"v":19994.1801,"d":"19,994.18"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]

{"sheet":"支出预算3","index":3,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[1,0,1,10],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,0,6,2],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,3,6,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,3,10],[4,5,6,5],[4,5,6,5],[4,5,6,5],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,4,10],[5,7,6,7],[5,7,6,7],[5,8,5,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算03表"]
["支 出 总 表"]
[{"$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)","本年支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
[{"$nulls":7},"小计","其中："]
[{"$nulls":8},"事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["**","**","**","**","**",1,2,3,4,5,6]
["","","","","合计",{"v":43482.408116,"d":"43,482.41"},{"v":9143.958,"d":"9,143.96"},{"v":34338.450116,"d":"34,338.45"}]
[{"$nulls":3},"205","教育支出",{"v":37511.3401,"d":"37,511.34"},{"v":8515.238,"d":"8,515.24"},{"v":28996.1021,"d":"28,996.10"}]
[{"$nulls":3},"20503","职业教育",{"v":37511.3401,"d":"37,511.34"},{"v":8515.238,"d":"8,515.24"},{"v":28996.1021,"d":"28,996.10"}]
[{"$nulls":3},"208","社会保障和就业支出",347.68,347.68]
[{"$nulls":3},"20805","行政事业单位养老支出",347.68,347.68]
[{"$nulls":3},"210","卫生健康支出",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
[{"$nulls":3},"21011","行政事业单位医疗",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
[{"$nulls":3},"221","住房保障支出",173.84,173.84]
[{"$nulls":3},"22102","住房改革支出",173.84,173.84]
[{"$nulls":3},"229","其他支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[{"$nulls":3},"22904","其他政府性基金及对应专项债务收入安排的支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["","","","","合计",{"v":43482.408116,"d":"43,482.41"},{"v":9143.958,"d":"9,143.96"},{"v":34338.450116,"d":"34,338.45"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":43482.408116,"d":"43,482.41"},{"v":9143.958,"d":"9,143.96"},{"v":34338.450116,"d":"34,338.45"}]
[{"$nulls":3},"312005","广西工商职业技术学院",{"v":43482.408116,"d":"43,482.41"},{"v":9143.958,"d":"9,143.96"},{"v":34338.450116,"d":"34,338.45"}]
["205","03","05",null,"高等职业教育",{"v":37511.3401,"d":"37,511.34"},{"v":8515.238,"d":"8,515.24"},{"v":28996.1021,"d":"28,996.10"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",231.79,231.79]
["208","05","06",null,"机关事业单位职业年金缴费支出",115.89,115.89]
["210","11","02",null,"事业单位医疗",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
["221","02","01",null,"住房公积金",173.84,173.84]
["229","04","02",null,"其他地方自行试点项目收益专项债券收入安排的支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]

{"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":18145.88,"d":"18,145.88"},"一、本年支出",{"v":23488.228016,"d":"23,488.23"}]
["（一）一般公共预算拨款",{"v":18145.88,"d":"18,145.88"}," （一）一般公共服务支出"]
["   1、上级补助",{"v":4282,"d":"4,282.00"}," （二）外交支出"]
["   2、本级",{"v":12863.88,"d":"12,863.88"}," （三）国防支出"]
["   3、一般债券",{"v":1000,"d":"1,000.00"}," （四）公共安全支出"]
["（二）政府性基金预算拨款",null," （五）教育支出",{"v":17633.05,"d":"17,633.05"}]
["   1、上级补助",null," （六）科学技术支出"]
["   2、本级",null," （七）文化旅游体育与传媒支出"]
["   3、专项债券",null," （八）社会保障和就业支出",231.79]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",{"v":107.2,"d":"107.20"}]
["   1、上级补助",null," （十）节能环保支出"]
["   2、本级",null," （十一）城乡社区支出"]
["二、上年结转结余",{"v":5342.348016,"d":"5,342.35"}," （十二）农林水支出"]
["（一）一般公共预算拨款",null," （十三）交通运输支出"]
["（二）政府性基金预算拨款",{"v":5342.348016,"d":"5,342.35"}," （十四）资源勘探工业信息等支出"]
["（三）国有资本经营预算拨款",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",173.84]
[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",{"v":5342.348016,"d":"5,342.35"}]
[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":23488.228016,"d":"23,488.23"},"支　　　出　　　总　　　计",{"v":23488.228016,"d":"23,488.23"}]

{"sheet":"一般公共支出预算5","index":5,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,0,1,9],[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],[3,5,3,9],[4,5,5,5],[4,5,5,5],[4,6,4,8],[4,9,5,9],[4,9,5,9]],"flags":["formulas_cached_only"]}
[{"$nulls":9},"预算05表"]
["一般公共预算支出表"]
[{"$nulls":9},"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)","本年一般公共预算支出"]
[{"$nulls":5},"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
["","","","","合计",{"v":18145.88,"d":"18,145.88"},{"v":7317.38,"d":"7,317.38"},{"v":6050.952,"d":"6,050.95"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
[{"$nulls":3},"205","教育支出",{"v":17633.05,"d":"17,633.05"},{"v":6804.55,"d":"6,804.55"},{"v":5538.122,"d":"5,538.12"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
[{"$nulls":3},"20503","职业教育",{"v":17633.05,"d":"17,633.05"},{"v":6804.55,"d":"6,804.55"},{"v":5538.122,"d":"5,538.12"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
[{"$nulls":3},"208","社会保障和就业支出",231.79,231.79,231.79]
[{"$nulls":3},"20805","行政事业单位养老支出",231.79,231.79,231.79]
[{"$nulls":3},"210","卫生健康支出",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
[{"$nulls":3},"21011","行政事业单位医疗",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
[{"$nulls":3},"221","住房保障支出",173.84,173.84,173.84]
[{"$nulls":3},"22102","住房改革支出",173.84,173.84,173.84]
["","","","","合计",{"v":18145.88,"d":"18,145.88"},{"v":7317.38,"d":"7,317.38"},{"v":6050.952,"d":"6,050.95"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":18145.88,"d":"18,145.88"},{"v":7317.38,"d":"7,317.38"},{"v":6050.952,"d":"6,050.95"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
[{"$nulls":3},"312005","广西工商职业技术学院",{"v":18145.88,"d":"18,145.88"},{"v":7317.38,"d":"7,317.38"},{"v":6050.952,"d":"6,050.95"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
["205","03","05",null,"高等职业教育",{"v":17633.05,"d":"17,633.05"},{"v":6804.55,"d":"6,804.55"},{"v":5538.122,"d":"5,538.12"},{"v":1266.428,"d":"1,266.43"},{"v":10828.5,"d":"10,828.50"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",231.79,231.79,231.79]
["210","11","02",null,"事业单位医疗",{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"},{"v":107.2,"d":"107.20"}]
["221","02","01",null,"住房公积金",173.84,173.84,173.84]

{"sheet":"一般公共预算基本支出表6","index":6,"n_rows":29,"n_cols":6,"rows_kept":29,"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]
["","","合计",{"v":7317.38,"d":"7,317.38"},{"v":6050.952,"d":"6,050.95"},{"v":1266.428,"d":"1,266.43"}]
["301",null,"工资福利支出",{"v":5935.762,"d":"5,935.76"},{"v":5935.762,"d":"5,935.76"}]
["301","01","基本工资",{"v":1445.68,"d":"1,445.68"},{"v":1445.68,"d":"1,445.68"}]
["301","02","津贴补贴",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["301","07","绩效工资",{"v":2912.64,"d":"2,912.64"},{"v":2912.64,"d":"2,912.64"}]
["301","08","机关事业单位基本养老保险缴费",{"v":697.814,"d":"697.81"},{"v":697.814,"d":"697.81"}]
["301","10","职工基本医疗保险缴费",{"v":322.736,"d":"322.74"},{"v":322.736,"d":"322.74"}]
["301","12","其他社会保障缴费",{"v":30.532,"d":"30.53"},{"v":30.532,"d":"30.53"}]
["301","13","住房公积金",523.36,523.36]
["302",null,"商品和服务支出",{"v":1266.428,"d":"1,266.43"},null,{"v":1266.428,"d":"1,266.43"}]
["302","01","办公费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["302","06","电费",{"v":233.008,"d":"233.01"},null,{"v":233.008,"d":"233.01"}]
["302","07","邮电费",{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"}]
["302","11","差旅费",{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"}]
["302","26","劳务费",{"v":33.7,"d":"33.70"},null,{"v":33.7,"d":"33.70"}]
["302","28","工会经费",101.79,null,101.79]
["302","39","其他交通费用",{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"}]
["302","40","税金及附加费用",1.48,null,1.48]
["302","99","其他商品和服务支出",701.45,null,701.45]
["303",null,"对个人和家庭的补助",115.19,115.19]
["303","01","离休费",16.13,16.13]
["303","02","退休费",26.63,26.63]
["303","99","其他对个人和家庭的补助",72.43,72.43]

{"sheet":"三公两费预算7","index":7,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,0,1,11],[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],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,3,7,3],[3,4,3,9],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,10,7,10],[3,11,3,13],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,4,7,4],[4,5,7,5],[4,5,7,5],[4,5,7,5],[4,5,7,5],[4,6,5,8],[4,6,5,8],[4,9,7,9],[4,9,7,9],[4,9,7,9],[4,9,7,9],[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],[4,13,7,13],[4,13,7,13],[4,13,7,13],[4,13,7,13],[6,6,7,6],[6,6,7,6],[6,7,7,7],[6,7,7,7],[6,8,7,8],[6,8,7,8]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算07表"]
["财政拨款“三公”经费、会议费和培训费支出表"]
[{"$nulls":13},"单位：万元"]
["部门（单位）代码","部门（单位）名称","资金性质","总计","“三公”经费",{"$nulls":5},"会议费","培训费"]
[{"$nulls":4},"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":6},"小计","公务用车运行维护费","公务用车购置费"]
[]
[null,"* *","* *",1,2,3,4,5,6,7,8,9,10,11]

{"sheet":"政府性基金预算8","index":8,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,0,1,7],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算08表"]
["政府性基金预算支出表"]
[{"$nulls":7},"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)","本年政府性基金预算支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]
["","","","","合计",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[{"$nulls":3},"229","其他支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[{"$nulls":3},"22904","其他政府性基金及对应专项债务收入安排的支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["","","","","合计",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[{"$nulls":3},"312","广西壮族自治区粮食和物资储备局",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[{"$nulls":3},"312005","广西工商职业技术学院",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["229","04","02",null,"其他地方自行试点项目收益专项债券收入安排的支出",{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]

{"sheet":"国有资本预算9","index":9,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[1,0,1,7],[3,0,4,2],[3,0,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算09表"]
["国有资本经营预算支出表"]
[{"$nulls":7},"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)","本年国有资本经营预算支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
[null,"**","**","**","**",1,2,3]

{"sheet":"项目支出预算10","index":10,"n_rows":45,"n_cols":16,"rows_kept":45,"merged":[[1,0,1,15],[3,0,5,0],[3,0,5,0],[3,0,5,0],[3,1,5,1],[3,1,5,1],[3,1,5,1],[3,2,5,2],[3,2,5,2],[3,2,5,2],[3,3,3,15],[4,3,5,3],[4,3,5,3],[4,4,4,9],[4,10,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算10表"]
["项目支出表"]
[{"$nulls":15},"单位：万元"]
["部门（单位）代码","部门（单位）名称","项目名称","本年项目支出"]
[{"$nulls":3},"合计","本年拨款",{"$nulls":5},"上年结转结余"]
[{"$nulls":4},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金","小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金"]
["**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","","合计",{"v":34338.450116,"d":"34,338.45"},{"v":28996.1021,"d":"28,996.10"},{"v":10828.5,"d":"10,828.50"},null,null,{"v":18167.6021,"d":"18,167.60"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["312","广西壮族自治区粮食和物资储备局",null,{"v":34338.450116,"d":"34,338.45"},{"v":28996.1021,"d":"28,996.10"},{"v":10828.5,"d":"10,828.50"},null,null,{"v":18167.6021,"d":"18,167.60"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
["312005","广西工商职业技术学院",null,{"v":34338.450116,"d":"34,338.45"},{"v":28996.1021,"d":"28,996.10"},{"v":10828.5,"d":"10,828.50"},null,null,{"v":18167.6021,"d":"18,167.60"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[null,"重要项目",null,{"v":21033.5999,"d":"21,033.60"},{"v":21033.5999,"d":"21,033.60"},{"v":3778,"d":"3,778.00"},null,null,{"v":17255.5999,"d":"17,255.60"}]
[null,"其他运转类",null,{"v":8128.1836,"d":"8,128.18"},{"v":8128.1836,"d":"8,128.18"},{"$nulls":3},{"v":8128.1836,"d":"8,128.18"}]
[null,null,"2023年编外人员经费",{"v":8128.1836,"d":"8,128.18"},{"v":8128.1836,"d":"8,128.18"},{"$nulls":3},{"v":8128.1836,"d":"8,128.18"}]
[null,"特定目标类",null,{"v":12905.4163,"d":"12,905.42"},{"v":12905.4163,"d":"12,905.42"},{"v":3778,"d":"3,778.00"},null,null,{"v":9127.4163,"d":"9,127.42"}]
[null,null,"2023年还本付息经费",{"v":8327.6495,"d":"8,327.65"},{"v":8327.6495,"d":"8,327.65"},{"$nulls":3},{"v":8327.6495,"d":"8,327.65"}]
[null,null,"2023年还本付息经费(财政)",{"v":1750,"d":"1,750.00"},{"v":1750,"d":"1,750.00"},{"v":1750,"d":"1,750.00"}]
[null,null,"2023年高等教育本专科生学生资助经费(中央)",{"v":1610,"d":"1,610.00"},{"v":1610,"d":"1,610.00"},{"v":1610,"d":"1,610.00"}]
[null,null,"2023年学生助困经费",{"v":799.7668,"d":"799.77"},{"v":799.7668,"d":"799.77"},{"$nulls":3},{"v":799.7668,"d":"799.77"}]
[null,null,"2023年高等教育本专科生学生资助经费",{"v":418,"d":"418.00"},{"v":418,"d":"418.00"},{"v":418,"d":"418.00"}]
[null,"比较重要项目",null,{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"}]
[null,"其他运转类",null,{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"}]
[null,null,"2023年物业管理费",{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"},{"v":1028.37,"d":"1,028.37"}]
[null,"一般项目",null,{"v":12276.480216,"d":"12,276.48"},{"v":6934.1322,"d":"6,934.13"},{"v":6022.13,"d":"6,022.13"},null,null,{"v":912.0022,"d":"912.00"},null,{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[null,"其他运转类",null,{"v":919.0022,"d":"919.00"},{"v":919.0022,"d":"919.00"},{"v":7,"d":"7.00"},null,null,{"v":912.0022,"d":"912.00"}]
[null,null,"2023年学院运行经费",{"v":805.732,"d":"805.73"},{"v":805.732,"d":"805.73"},{"$nulls":3},{"v":805.732,"d":"805.73"}]
[null,null,"2023年残疾人就业保障金",{"v":76.2702,"d":"76.27"},{"v":76.2702,"d":"76.27"},{"$nulls":3},{"v":76.2702,"d":"76.27"}]
[null,null,"2023年评审劳务费",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
[null,null,"2023年因公出国(境)经费",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"$nulls":3},{"v":30,"d":"30.00"}]
[null,"特定目标类",null,{"v":11357.478016,"d":"11,357.48"},{"v":6015.13,"d":"6,015.13"},{"v":6015.13,"d":"6,015.13"},{"$nulls":4},{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[null,null,"广西工商职业技术学院武鸣校区项目(二期)",{"v":5342.348016,"d":"5,342.35"},{"$nulls":6},{"v":5342.348016,"d":"5,342.35"},null,{"v":5342.348016,"d":"5,342.35"}]
[null,null,"2023年提高高职院校生均拨款经费",{"v":1819.67,"d":"1,819.67"},{"v":1819.67,"d":"1,819.67"},{"v":1819.67,"d":"1,819.67"}]
[null,null,"2023年教育领域基础能力建设项目资金(一般债券)",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[null,null,"2023年南宁教育园区入园高校补助资金",{"v":692,"d":"692.00"},{"v":692,"d":"692.00"},{"v":692,"d":"692.00"}]
[null,null,"2023年现代职业教育质量提升计划经费(高职自治区级职业教育专业资源库)",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[null,null,"2023年现代职业教育质量提升计划经费(高水平高职学校和专业建设)",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[null,null,"2023年自治区现代职业教育质量提升计划资金",{"v":402,"d":"402.00"},{"v":402,"d":"402.00"},{"v":402,"d":"402.00"}]
[null,null,"2023年现代职业教育质量提升计划(高等职业教育虚拟仿真实训基地)",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[null,null,"2023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":215,"d":"215.00"},{"v":215,"d":"215.00"},{"v":215,"d":"215.00"}]
[null,null,"2023年现代职业教育质量提升计划经费(高职生均拨款中央资金奖补)",{"v":169.6,"d":"169.60"},{"v":169.6,"d":"169.60"},{"v":169.6,"d":"169.60"}]
[null,null,"2023年现代职业教育质量提升计划经费(高职自治区级职业教育在线精品课程)",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,null,"2023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 及国防教育专项经费",{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"}]
[null,null,"2023年学校安全稳定工作经费(高校大学生安全教育实践基地建设)",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[null,null,"2023年大学毕业生就业创业指导专项",{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[null,null,"2023年广西教育科学研究专项经费",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[null,null,"2023年人脸识别防作弊系统",1.86,1.86,1.86]

{"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"]}
[{"$nulls":15},"预算附件"]
["对下转移支付项目支出表"]
[{"$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]