{"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","表9 项目支出绩效目标申报表","表10 年度项目支出（补助市县）绩效目标表"],"not_rendered":{"external_links":1,"defined_names":10},"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":1060.561622,"d":"1,060.56"}," 一、一般公共服务支出"]
["   1、上级补助",null," 二、外交支出"]
["   2、本级",{"v":1060.561622,"d":"1,060.56"}," 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"]
["   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":118.586852,"d":"118.59"}]
["   2、本级",null," 九、卫生健康支出",{"v":38.540727,"d":"38.54"}]
["四、财政专户管理资金收入",null," 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",{"v":882.360617,"d":"882.36"}]
["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":59.293426,"d":"59.29"}]
[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":1060.561622,"d":"1,060.56"},"本  年  支  出  合  计",{"v":1098.781622,"d":"1,098.78"}]
["上年结转结余",38.22," 结转下年支出"]
["收      入      总      计",{"v":1098.781622,"d":"1,098.78"},"支　　　出　　　总　　　计",{"v":1098.781622,"d":"1,098.78"}]

{"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"]
[{"$nulls":3},"小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金","小计","一般公共预算","政府性基金预算","国有资本经营预算","财政专户管理资金收入","单位资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":1098.781622,"d":"1,098.78"},{"v":1060.561622,"d":"1,060.56"},{"v":1060.561622,"d":"1,060.56"},{"$nulls":4},38.22,{"$nulls":4},38.22]
["305","广西壮族自治区交通运输厅",{"v":1098.781622,"d":"1,098.78"},{"v":1060.561622,"d":"1,060.56"},{"v":1060.561622,"d":"1,060.56"},{"$nulls":4},38.22,{"$nulls":4},38.22]
["305006007","广西壮族自治区柳州船舶检验中心",{"v":1098.781622,"d":"1,098.78"},{"v":1060.561622,"d":"1,060.56"},{"v":1060.561622,"d":"1,060.56"},{"$nulls":4},38.22,{"$nulls":4},38.22]

{"sheet":"表3 部门支出总体情况表","index":2,"n_rows":13,"n_cols":9,"rows_kept":13,"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":1098.781622,"d":"1,098.78"},{"v":853.051622,"d":"853.05"},245.73]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",{"v":1098.781622,"d":"1,098.78"},{"v":853.051622,"d":"853.05"},245.73]
[{"$nulls":3},"305006007","广西壮族自治区柳州船舶检验中心",{"v":1098.781622,"d":"1,098.78"},{"v":853.051622,"d":"853.05"},245.73]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":79.057901,"d":"79.06"},{"v":79.057901,"d":"79.06"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":39.528951,"d":"39.53"},{"v":39.528951,"d":"39.53"}]
["210","11","02",null,"事业单位医疗",{"v":38.540727,"d":"38.54"},{"v":38.540727,"d":"38.54"}]
["214","01","27",null,"船舶检验",{"v":882.360617,"d":"882.36"},{"v":636.630617,"d":"636.63"},245.73]
["221","02","01",null,"住房公积金",{"v":59.293426,"d":"59.29"},{"v":59.293426,"d":"59.29"}]

{"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":1060.561622,"d":"1,060.56"},"一、本年支出",{"v":1060.561622,"d":"1,060.56"}]
["（一）一般公共预算拨款",{"v":1060.561622,"d":"1,060.56"}," （一）一般公共服务支出"]
["   1、上级补助",null," （二）外交支出"]
["   2、本级",{"v":1060.561622,"d":"1,060.56"}," （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"]
["   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":118.586852,"d":"118.59"}]
["   2、本级",null," （九）卫生健康支出",{"v":38.540727,"d":"38.54"}]
["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",{"v":844.140617,"d":"844.14"}]
[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":59.293426,"d":"59.29"}]
[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":1060.561622,"d":"1,060.56"},"支　　　出　　　总　　　计",{"v":1060.561622,"d":"1,060.56"}]

{"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],[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]
[{"$nulls":4},"合计",{"v":1060.561622,"d":"1,060.56"},{"v":853.051622,"d":"853.05"},{"v":765.422784,"d":"765.42"},{"v":87.628838,"d":"87.63"},207.51]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",{"v":1060.561622,"d":"1,060.56"},{"v":853.051622,"d":"853.05"},{"v":765.422784,"d":"765.42"},{"v":87.628838,"d":"87.63"},207.51]
[{"$nulls":3},"305006007","广西壮族自治区柳州船舶检验中心",{"v":1060.561622,"d":"1,060.56"},{"v":853.051622,"d":"853.05"},{"v":765.422784,"d":"765.42"},{"v":87.628838,"d":"87.63"},207.51]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":79.057901,"d":"79.06"},{"v":79.057901,"d":"79.06"},{"v":79.057901,"d":"79.06"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",{"v":39.528951,"d":"39.53"},{"v":39.528951,"d":"39.53"},{"v":39.528951,"d":"39.53"}]
["210","11","02",null,"事业单位医疗",{"v":38.540727,"d":"38.54"},{"v":38.540727,"d":"38.54"},{"v":38.540727,"d":"38.54"}]
["214","01","27",null,"船舶检验",{"v":844.140617,"d":"844.14"},{"v":636.630617,"d":"636.63"},{"v":549.001779,"d":"549.00"},{"v":87.628838,"d":"87.63"},207.51]
["221","02","01",null,"住房公积金",{"v":59.293426,"d":"59.29"},{"v":59.293426,"d":"59.29"},{"v":59.293426,"d":"59.29"}]

{"sheet":"表6 一般公共预算基本支出情况表","index":5,"n_rows":35,"n_cols":6,"rows_kept":35,"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]
[null,null,"合计",{"v":853.051622,"d":"853.05"},{"v":765.422784,"d":"765.42"},{"v":87.628838,"d":"87.63"}]
["301",null,"工资福利支出",{"v":723.03967,"d":"723.04"},{"v":723.03967,"d":"723.04"}]
["301","01","基本工资",146.85,146.85]
["301","02","津贴补贴",{"v":10.986,"d":"10.99"},{"v":10.986,"d":"10.99"}]
["301","03","奖金",{"v":1.368,"d":"1.37"},{"v":1.368,"d":"1.37"}]
["301","07","绩效工资",{"v":343.955882,"d":"343.96"},{"v":343.955882,"d":"343.96"}]
["301","08","机关事业单位基本养老保险缴费",{"v":79.057901,"d":"79.06"},{"v":79.057901,"d":"79.06"}]
["301","09","职业年金缴费",{"v":39.528951,"d":"39.53"},{"v":39.528951,"d":"39.53"}]
["301","10","职工基本医疗保险缴费",{"v":38.540727,"d":"38.54"},{"v":38.540727,"d":"38.54"}]
["301","12","其他社会保障缴费",{"v":3.458783,"d":"3.46"},{"v":3.458783,"d":"3.46"}]
["301","13","住房公积金",{"v":59.293426,"d":"59.29"},{"v":59.293426,"d":"59.29"}]
["302",null,"商品和服务支出",{"v":87.628838,"d":"87.63"},null,{"v":87.628838,"d":"87.63"}]
["302","01","办公费",{"v":6.486,"d":"6.49"},null,{"v":6.486,"d":"6.49"}]
["302","02","印刷费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["302","05","水费",{"v":0.987,"d":"0.99"},null,{"v":0.987,"d":"0.99"}]
["302","06","电费",{"v":3.572,"d":"3.57"},null,{"v":3.572,"d":"3.57"}]
["302","07","邮电费",{"v":3.525,"d":"3.53"},null,{"v":3.525,"d":"3.53"}]
["302","11","差旅费",19.21,null,19.21]
["302","15","会议费",{"v":3.948,"d":"3.95"},null,{"v":3.948,"d":"3.95"}]
["302","16","培训费",{"v":1.3536,"d":"1.35"},null,{"v":1.3536,"d":"1.35"}]
["302","17","公务接待费",{"v":0.517,"d":"0.52"},null,{"v":0.517,"d":"0.52"}]
["302","28","工会经费",{"v":9.882238,"d":"9.88"},null,{"v":9.882238,"d":"9.88"}]
["302","29","福利费",{"v":3.478,"d":"3.48"},null,{"v":3.478,"d":"3.48"}]
["302","31","公务用车运行维护费",{"v":10.872,"d":"10.87"},null,{"v":10.872,"d":"10.87"}]
["302","39","其他交通费用",6.27,null,6.27]
["302","99","其他商品和服务支出",{"v":16.528,"d":"16.53"},null,{"v":16.528,"d":"16.53"}]
["303",null,"对个人和家庭的补助",{"v":42.383114,"d":"42.38"},{"v":42.383114,"d":"42.38"}]
["303","02","退休费",{"v":17.67752,"d":"17.68"},{"v":17.67752,"d":"17.68"}]
["303","99","其他对个人和家庭的补助",{"v":24.705594,"d":"24.71"},{"v":24.705594,"d":"24.71"}]

{"sheet":"表7 一般公共预算“三公”经费支出情况表","index":6,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,0,1,7],[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],[3,2,3,7],[4,2,7,2],[4,2,7,2],[4,2,7,2],[4,2,7,2],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,3,7,3],[4,4,5,6],[4,4,5,6],[4,7,7,7],[4,7,7,7],[4,7,7,7],[4,7,7,7],[6,4,7,4],[6,4,7,4],[6,5,7,5],[6,5,7,5],[6,6,7,6],[6,6,7,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出情况表"]
[{"$nulls":7},"单位：万元"]
["部门（单位）代码","部门（单位）名称","“三公”经费"]
[null,null,"合计","因公出国（境）费","公务用车购置及运行维护费",null,null,"公务接待费"]
[]
[{"$nulls":4},"小计","公务用车运行维护费","公务用车购置费"]
[]
["* *","* *",1,2,3,4,5,6]
[null,"合计",{"v":13.169,"d":"13.17"},null,{"v":10.872,"d":"10.87"},{"v":10.872,"d":"10.87"},null,{"v":2.297,"d":"2.30"}]
["305","广西壮族自治区交通运输厅",{"v":13.169,"d":"13.17"},null,{"v":10.872,"d":"10.87"},{"v":10.872,"d":"10.87"},null,{"v":2.297,"d":"2.30"}]
["305006007","广西壮族自治区柳州船舶检验中心",{"v":13.169,"d":"13.17"},null,{"v":10.872,"d":"10.87"},{"v":10.872,"d":"10.87"},null,{"v":2.297,"d":"2.30"}]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[1,0,1,8],[3,0,3,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
[{"$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]

{"sheet":"表9 项目支出绩效目标申报表","index":8,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[1,0,1,14],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,14]],"flags":["formulas_cached_only"]}
["附件1"]
["项目支出（部门预算）绩效目标申报表"]
[{"$nulls":14},"单位： 万元"]
["科目编码",null,null,"单位代码","单位名称（功能分类科目名称）","项目编码","项目名称","年度绩效目标","资金类型"]
["类","款","项",{"$nulls":5},"合计","一般公共预算拨款","政府性基金预算拨款","国有资本经营预算拨款","财政专户管理资金收入","单位资金","上年结余收入"]
["**","**","**","**","**","**","**","**",1,2,3,4,5,6,7]
[{"$nulls":6},"合计",null,245.73,207.51,{"$nulls":4},38.22]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",{"$nulls":3},245.73,207.51,{"$nulls":4},38.22]
[{"$nulls":3},"305006007","广西壮族自治区柳州船舶检验中心",{"$nulls":3},245.73,207.51,{"$nulls":4},38.22]
["214","01","27",null,"船舶检验","450000210230587955334","党建、工会、团委、妇委会等活动经费","落实上级党组织关于党建、党风廉政建设工的各项工作要求，进一步推进全面从严治党向纵深发展，持续巩固“不忘初心牢记使命”主题教育成果，增强党组织战斗堡垒作用，提高基层党组织的号召力、凝聚力",{"v":5.7,"d":"5.70"},{"v":5.7,"d":"5.70"}]
["214","01","27",null,"船舶检验","450000210230514632067","专用、办公设备购置及维护支出","更换或维修老旧办公设备，配置基本办公设施、专业类设备及其他设施设备，保障单位履行职能需要",{"v":18.694,"d":"18.69"},{"v":18.694,"d":"18.69"}]
["214","01","27",null,"船舶检验","450000210230530411128","职工住房补贴","根据《关于加强区直单位无房职工住房补贴资金管理的通知》(区直房委会字〔2010〕28号)、《广西壮族自治区直属单位住房制度改革委员会 广西壮族自治区财政厅关于印发〈广西壮族自治区直属单位住房补贴实施方案〉的通知》（区直房委会字〔2004〕1号）等文件精神，对属于无房户及住房未达标的在职职工逐月进行补贴。属于无房户（未享受过政策性住房）的在职在编职工，按其工资收入的4.5％逐月发放住房补贴，减轻职工住房压力。",{"v":4.1814,"d":"4.18"},{"v":4.1814,"d":"4.18"}]
["214","01","27",null,"船舶检验","450000210230538573483","物业管理费","保障单位办公场所正常运转，提供基本物业服务",36.45,36.45]
["214","01","27",null,"船舶检验","450000210230587453717","残疾人保障金专项经费","为贯彻落实《广西壮族自治区实施〈中华人民共和国残疾人保障法〉办法》和《广西壮族自治区分散按比例安排残疾人就业规定》（自治区人民政府1997年第11号令）的规定，按时足额缴纳障残疾人就业保障金，支持残疾人事业发展。\n",7.41,7.41]
["214","01","27",null,"船舶检验","450000210330500010411","机构运行管理经费","为做好中心机关机构运行管理，对各项管理内容进行落实。",50.42,{"v":12.2,"d":"12.20"},{"$nulls":4},38.22]
["214","01","27",null,"船舶检验","450000210230519037258","编外人员经费","按时、足额发放编外人员薪酬及缴纳“五险一金”，稳定职工队伍，维护职工合法权益。",{"v":16.875,"d":"16.88"},{"v":16.875,"d":"16.88"}]
["214","01","27",null,"船舶检验","450000210230564201411","船舶检验业务管理专项经费","保持广西船舶检验机构符合相应船舶检验资质条件，保证船舶检验质量体系有效运行，保障船舶检验质量和检验业务的正常开展。",{"v":101.9412,"d":"101.94"},{"v":101.9412,"d":"101.94"}]
["214","01","27",null,"船舶检验","450000210230589236810","单位教育培训支出","提高职工业务能力水平，造就一支高素质、专业化的船舶检验系统人才队伍。",{"v":4.0584,"d":"4.06"},{"v":4.0584,"d":"4.06"}]

{"sheet":"表10 年度项目支出（补助市县）绩效目标表","index":9,"n_rows":7,"n_cols":27,"rows_kept":7,"merged":[[1,0,1,26],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,4,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26]],"flags":["formulas_cached_only"]}
[]
["年度项目支出（补助市县）绩效目标表"]
[]
[{"$nulls":26},"单位： 万元"]
["单位显示编码","单位名称","项目类别","项目编号","项目名称","功能科目","功能科目名称","填报处室","资金类型",{"$nulls":6},"项目实施进度安排","年度绩效目标","中期绩效目标","数量指标","质量指标","时效指标","成本指标","经济效益指标","社会效益指标","生态效益指标","可持续效益指标","服务对象满意度指标"]
[{"$nulls":8}," 合计","一般公共预算拨款","政府性基金预算拨款","国有资本经营预算拨款","财政专户管理资金收入","单位资金","上年结余收入"]
["**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,"**","**","**","**","**","**","**","**","**","**","**","**"]