{"text_format":"3","workbook":"xls","n_sheets":10,"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 一般公共支出情况表","表6一般公共预算基本支出情况表","表7 财政拨款三公两费支出情况表","表8 政府性基金预算支出情况表","表9 国有资本经营预算支出情况表","表10 2023年度预算项目绩效目标公开表"],"not_rendered":{"external_links":1,"defined_names":9},"read":"whole","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":3476.55,"d":"3,476.55"}," 一、一般公共服务支出"]
["   （一）上级补助",{"v":902,"d":"902.00"}," 二、外交支出"]
["   （二）本级",{"v":2574.55,"d":"2,574.55"}," 三、国防支出"]
["   （三）一般债券",null," 四、公共安全支出"]
["二、政府性基金预算拨款",null," 五、教育支出",{"v":3715.82,"d":"3,715.82"}]
["   （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",250.17]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",76.89]
["   （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",241.03," 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",{"v":450,"d":"450.00"}," 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",{"v":124.7,"d":"124.70"}]
[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":4167.583655,"d":"4,167.58"},"本 年 支 出 合 计",{"v":4167.583655,"d":"4,167.58"}]
[" 上年结转结余",null," 结转下年支出"]
["收  入  总  计",{"v":4167.583655,"d":"4,167.58"},"支  出  总  计",{"v":4167.583655,"d":"4,167.58"}]

{"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],[3,1,4,1],[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]
["","合计",{"v":4167.58,"d":"4,167.58"},{"v":4167.58,"d":"4,167.58"},{"v":3476.55,"d":"3,476.55"},null,null,241.03,{"v":450,"d":"450.00"}]
["314","广西壮族自治区应急管理厅",{"v":4167.58,"d":"4,167.58"},{"v":4167.58,"d":"4,167.58"},{"v":3476.55,"d":"3,476.55"},null,null,241.03,{"v":450,"d":"450.00"}]
["314003","广西第一工业学校",{"v":4167.58,"d":"4,167.58"},{"v":4167.58,"d":"4,167.58"},{"v":3476.55,"d":"3,476.55"},null,null,241.03,{"v":450,"d":"450.00"}]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[1,0,1,10],[3,0,6,2],[3,3,6,3],[3,4,6,4],[3,5,3,10],[4,5,6,5],[4,6,6,6],[4,7,4,10],[5,7,6,7],[5,8,5,10]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
[{"$nulls":10},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年支出"]
[{"$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":4167.58,"d":"4,167.58"},{"v":1838.13,"d":"1,838.13"},{"v":2329.453655,"d":"2,329.45"},{"v":268.5,"d":"268.50"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":4167.58,"d":"4,167.58"},{"v":1838.13,"d":"1,838.13"},{"v":2329.453655,"d":"2,329.45"},{"v":268.5,"d":"268.50"}]
[{"$nulls":3},"314003","广西第一工业学校",{"v":4167.58,"d":"4,167.58"},{"v":1838.13,"d":"1,838.13"},{"v":2329.453655,"d":"2,329.45"},{"v":268.5,"d":"268.50"}]
["205","03","02",null,"中等职业教育",{"v":3715.82,"d":"3,715.82"},{"v":1582.23,"d":"1,582.23"},{"v":2133.59,"d":"2,133.59"},{"v":268.5,"d":"268.50"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",166.27,94.34,71.93]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":83.9,"d":"83.90"},47.17,36.73]
["210","11","02",null,"事业单位医疗",76.89,43.63,33.26]
["221","02","01",null,"住房公积金",{"v":124.70265,"d":"124.70"},70.76,53.94]

{"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":3476.55,"d":"3,476.55"},"一、本年支出",{"v":3476.55,"d":"3,476.55"}]
["（一）一般公共预算拨款",{"v":3476.55,"d":"3,476.55"}," （一）一般公共服务支出"]
["   1、上级补助",{"v":902,"d":"902.00"}," （二）外交支出"]
["   2、本级",{"v":2574.55,"d":"2,574.55"}," （三）国防支出"]
["   3、一般债券",null," （四）公共安全支出"]
["（二）政府性基金预算拨款",null," （五）教育支出",{"v":3108.69,"d":"3,108.69"}]
["   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",166.27]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",76.89]
["   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",null," （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",null," （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",{"v":124.7,"d":"124.70"}]
[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":3476.55,"d":"3,476.55"},"支　　　出　　　总　　　计",{"v":3476.55,"d":"3,476.55"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[1,0,1,9],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,9],[4,5,5,5],[4,6,4,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
[{"$nulls":9},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年一般公共预算支出"]
[{"$nulls":5},"合计","基本支出",null,null,"项目支出"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
["","","","","合计",{"v":3476.55,"d":"3,476.55"},{"v":1685.76,"d":"1,685.76"},{"v":1245.67,"d":"1,245.67"},440.09,{"v":1790.79,"d":"1,790.79"}]
[{"$nulls":3},"314","广西壮族自治区应急管理厅",{"v":3476.55,"d":"3,476.55"},{"v":1685.76,"d":"1,685.76"},{"v":1245.67,"d":"1,245.67"},440.09,{"v":1790.79,"d":"1,790.79"}]
[{"$nulls":3},"314003","广西第一工业学校",{"v":3476.55,"d":"3,476.55"},{"v":1685.76,"d":"1,685.76"},{"v":1245.67,"d":"1,245.67"},440.09,{"v":1790.79,"d":"1,790.79"}]
["205","03","02","2050302","中等职业教育",{"v":3108.69,"d":"3,108.69"},{"v":1477.03,"d":"1,477.03"},{"v":1036.94,"d":"1,036.94"},440.09,{"v":1631.66,"d":"1,631.66"}]
["208","05","05","2080505","机关事业单位基本养老保险缴费支出",166.27,94.34,94.34,null,71.93]
["210","11","02","2101102","事业单位医疗",76.89,43.63,43.63,null,33.26]
["221","02","01","2210201","住房公积金",{"v":124.7,"d":"124.70"},70.76,70.76,null,53.94]

{"sheet":"表6一般公共预算基本支出情况表","index":5,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[1,0,1,5],[3,0,3,2],[3,3,3,5]],"flags":["formulas_cached_only"]}
[]
["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]
["","","合计",{"v":1685.76,"d":"1,685.76"},{"v":1245.67,"d":"1,245.67"},440.09]
["301",null,"工资福利支出",{"v":1087,"d":"1,087.00"},{"v":1087,"d":"1,087.00"}]
["301","01","基本工资",538.06,538.06]
["301","02","津贴补贴",51.58,51.58]
["301","03","奖金",{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"}]
["301","08","机关事业单位基本养老保险缴费",94.34,94.34]
["301","10","职工基本医疗保险缴费",43.63,43.63]
["301","12","其他社会保障缴费",4.13,4.13]
["301","13","住房公积金",70.76,70.76]
["301","99","其他工资福利支出",{"v":280,"d":"280.00"},{"v":280,"d":"280.00"}]
["302",null,"商品和服务支出",440.09,null,{"v":440.0900000000001,"d":"440.09"}]
["302","01","办公费",103.36,null,103.36]
["302","02","印刷费",{"v":44,"d":"44.00"},null,{"v":44,"d":"44.00"}]
["302","05","水费",{"v":31,"d":"31.00"},null,{"v":31,"d":"31.00"}]
["302","06","电费",{"v":72,"d":"72.00"},null,{"v":72,"d":"72.00"}]
["302","07","邮电费",{"v":22.6,"d":"22.60"},null,{"v":22.6,"d":"22.60"}]
["302","11","差旅费",{"v":55,"d":"55.00"},null,{"v":55,"d":"55.00"}]
["302","13","维修（护）费",{"v":53,"d":"53.00"},null,{"v":53,"d":"53.00"}]
["302","18","专用材料费",{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"}]
["302","26","劳务费",{"v":4.8,"d":"4.80"},null,{"v":4.8,"d":"4.80"}]
["302","28","工会经费",11.79,null,11.79]
["302","39","其他交通费用",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["302","99","其他商品和服务支出",10.54,null,10.54]
["303",null,"对个人和家庭的补助",158.67,158.67]
["303","02","退休费",59.32,59.32]
["303","08","助学金",69.87,69.87]
["303","99","其他对个人和家庭的补助",29.48,29.48]

{"sheet":"表7 财政拨款三公两费支出情况表","index":6,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,13],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,3,9],[3,10,7,10],[3,11,3,13],[4,4,7,4],[4,5,7,5],[4,6,5,8],[4,9,7,9],[4,11,7,11],[4,12,7,12],[4,13,7,13],[6,6,7,6],[6,7,7,7],[6,8,7,8]],"flags":["formulas_cached_only"]}
[]
["财政拨款“三公”经费、会议费和培训费支出情况表"]
[{"$nulls":13},"单位：万元"]
["部门（单位）代码","部门（单位）名称","资金性质","总计","“三公”经费",{"$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"]
[]
["* *","* *","* *",1,2,3,4,5,6,7,8,9,10,11]
["","合计",null,9.68,{"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"},9.68,{"v":0,"d":"0.00"},9.68]
["314","广西壮族自治区应急管理厅","一般公共预算拨款",9.68,{"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"},9.68,{"v":0,"d":"0.00"},9.68]
["314003","广西第一工业学校","一般公共预算拨款",9.68,{"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"},9.68,{"v":0,"d":"0.00"},9.68]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年政府性基金预算支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]
[{"$nulls":3},"314003","广西第一工业学校",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表9 国有资本经营预算支出情况表","index":8,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[1,0,1,7],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出情况表"]
[{"$nulls":7},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年国有资本经营预算支出"]
[{"$nulls":5},"合计","基本支出","项目支出"]
["**","**","**","**","**",1,2,3]
[{"$nulls":3},"314003","广西第一工业学校",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"表10 2023年度预算项目绩效目标公开表","index":9,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[1,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
[]
["2023年度预算项目绩效目标公开表"]
[{"$nulls":5},"单位：万元"]
["序号","单位代码","单位名称","项目名称","预算金额","年度绩效目标"]
[]
[1,314003,"广西第一工业学校","经营支出",{"v":268.5,"d":"268.50"},"按实际需要列支，保障机构正常运转"]
[2,314003,"广西第一工业学校","家庭经济困难大学新生入学补助",{"v":1,"d":"1.00"},"按要求及时发放家庭经济困难大学新生入学补助1万元"]
[3,314003,"广西第一工业学校","中等职业教育国家助学金(自治区)",{"v":21,"d":"21.00"},"按要求列支2023年中等职业教育国家助学金（自治区）资金21万元，帮助困难家庭学生完成学业。"]
[4,314003,"广西第一工业学校","中等职业教育国家助学金(中央)",83.38,"按规定及时发放中等职业教育国家助学金（中央）资金83.38万元。"]
[5,314003,"广西第一工业学校","自治区人民政府中等职业教育奖学金",{"v":6,"d":"6.00"},"按要求列支2023年自治区人民政府中等职业教育奖学金6万元，奖励先进优秀学生。"]
[6,314003,"广西第一工业学校","现代职业教育质量提升计划(中央)",{"v":416,"d":"416.00"},"根据项目实施进度支付2023年现代教育质量提升计划（中央）资金416万元。"]
[7,314003,"广西第一工业学校","教学能力提升项目",{"v":40,"d":"40.00"},"完成两个机房的电脑更换，实现学习信息化系统构建，促进学校教学信息化可持续发展。"]
[8,314003,"广西第一工业学校","中等职业教育国家奖学金",1.62,"奖励中等职业学校学生，培养学生争先精神"]
[9,314003,"广西第一工业学校","校园供电系统改造项目",{"v":100,"d":"100.00"},"完成校园供电系统的改造，支付项目2023年预算经费100万元，确保校园供电系统正常运行，推进校园信息化建设和学校基础建设，改变校园环境。"]