{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["表1 单位收支总体情况表","表2 单位收入总体情况表","表3 单位支出总体情况表","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 单位收支总体情况表","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"]}
[]
["单位收支总体情况表"]
[{"$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":1055.776,"d":"1,055.78"}," 一、一般公共服务支出"]
["   （一）上级补助",null," 二、外交支出"]
["   （二）本级",{"v":1055.776,"d":"1,055.78"}," 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"]
["   （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",119.25]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",39.25]
["   （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",null," 十二、农林水支出"]
["五、事业收入",null," 十三、交通运输支出",837.11]
["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",{"v":60.166,"d":"60.17"}]
[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":1055.776,"d":"1,055.78"},"本 年 支 出 合 计",{"v":1055.776,"d":"1,055.78"}]
[" 上年结转结余",null," 结转下年支出"]
["收  入  总  计",{"v":1055.776,"d":"1,055.78"},"支  出  总  计",{"v":1055.776,"d":"1,055.78"}]

{"sheet":"表2 单位收入总体情况表","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"]}
[]
["单位收入总体情况表"]
[{"$nulls":14},"单位：万元"]
["部门（单位）代码","部门（单位）名称\n","合计","本年收入",{"$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":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"}]
["305","广西壮族自治区交通运输厅",{"v":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"}]
["305006009","广西壮族自治区梧州船舶检验中心",{"v":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"},{"v":1055.776,"d":"1,055.78"}]

{"sheet":"表3 单位支出总体情况表","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"]}
[]
["单位支出总体情况表"]
[{"$nulls":10},"单位：万元"]
["科目编码",null,null,"部门（单位）代码","部门（单位）名称\n(功能分类科目名称)","本年支出"]
[{"$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":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":204.4,"d":"204.40"}]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",{"v":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":204.4,"d":"204.40"}]
[{"$nulls":3},"305006009","广西壮族自治区梧州船舶检验中心",{"v":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":204.4,"d":"204.40"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":79.5,"d":"79.50"},{"v":79.5,"d":"79.50"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",39.75,39.75]
["210","11","02",null,"事业单位医疗",39.25,39.25]
["214","01","27",null,"船舶检验",837.11,{"v":633.256,"d":"633.26"},{"v":203.854,"d":"203.85"}]
["221","02","01",null,"住房公积金",{"v":60.166,"d":"60.17"},59.62,{"v":0.546,"d":"0.55"}]

{"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":1055.776,"d":"1,055.78"},"一、本年支出",{"v":1055.776,"d":"1,055.78"}]
["（一）一般公共预算拨款",{"v":1055.776,"d":"1,055.78"}," （一）一般公共服务支出"]
["   1、上级补助",null," （二）外交支出"]
["   2、本级",{"v":1055.776,"d":"1,055.78"}," （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"]
["   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",119.25]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",39.25]
["   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",837.11]
["（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":60.166,"d":"60.17"}]
[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":1055.776,"d":"1,055.78"},"支　　　出　　　总　　　计",{"v":1055.776,"d":"1,055.78"}]

{"sheet":"表5 一般公共支出情况表","index":4,"n_rows":15,"n_cols":10,"rows_kept":15,"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"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5]
["","","","","合计",{"v":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":772.3,"d":"772.30"},{"v":79.076,"d":"79.08"},{"v":204.4,"d":"204.40"}]
[{"$nulls":3},"305","广西壮族自治区交通运输厅",{"v":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":772.3,"d":"772.30"},{"v":79.076,"d":"79.08"},{"v":204.4,"d":"204.40"}]
[{"$nulls":3},"305006009","广西壮族自治区梧州船舶检验中心",{"v":1055.776,"d":"1,055.78"},{"v":851.376,"d":"851.38"},{"v":772.3,"d":"772.30"},{"v":79.076,"d":"79.08"},{"v":204.4,"d":"204.40"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":79.5,"d":"79.50"},{"v":79.5,"d":"79.50"},{"v":79.5,"d":"79.50"}]
["208","05","06",null,"机关事业单位职业年金缴费支出",39.75,39.75,39.75]
["210","11","02",null,"事业单位医疗",39.25,39.25,39.25]
["214","01","27",null,"船舶检验",837.11,{"v":633.256,"d":"633.26"},554.18,{"v":79.076,"d":"79.08"},{"v":203.854,"d":"203.85"}]
["221","02","01",null,"住房公积金",{"v":60.166,"d":"60.17"},59.62,59.62,null,{"v":0.546,"d":"0.55"}]

{"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"]
["单位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":851.376,"d":"851.38"},{"v":772.3,"d":"772.30"},{"v":79.076,"d":"79.08"}]
["301",null,"工资福利支出",728.81,728.81]
["301","01","基本工资",188.07,188.07]
["301","02","津贴补贴",9.48,9.48]
["301","03","奖金",1.65,1.65]
["301","07","绩效工资",308.01,308.01]
["301","08","机关事业单位基本养老保险缴费",{"v":79.5,"d":"79.50"},{"v":79.5,"d":"79.50"}]
["301","09","职业年金缴费",39.75,39.75]
["301","10","职工基本医疗保险缴费",39.25,39.25]
["301","12","其他社会保障缴费",3.48,3.48]
["301","13","住房公积金",59.62,59.62]
["302",null,"商品和服务支出",{"v":79.076,"d":"79.08"},null,{"v":79.076,"d":"79.08"}]
["302","01","办公费",9.34,null,9.34]
["302","02","印刷费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["302","05","水费",0.97,null,0.97]
["302","06","电费",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
["302","07","邮电费",2.22,null,2.22]
["302","11","差旅费",15.59,null,15.59]
["302","13","维修（护）费",1.52,null,1.52]
["302","15","会议费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["302","16","培训费",1.32,null,1.32]
["302","17","公务接待费",{"v":0.506,"d":"0.51"},null,{"v":0.506,"d":"0.51"}]
["302","28","工会经费",9.94,null,9.94]
["302","29","福利费",{"v":3.4,"d":"3.40"},null,{"v":3.4,"d":"3.40"}]
["302","31","公务用车运行维护费",9.76,null,9.76]
["302","99","其他商品和服务支出",18.61,null,18.61]
["303",null,"对个人和家庭的补助",43.49,43.49]
["303","02","退休费",18.65,18.65]
["303","99","其他对个人和家庭的补助",24.84,24.84]

{"sheet":"表7 财政拨款三公两费支出情况表","index":6,"n_rows":13,"n_cols":14,"rows_kept":13,"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",16.93,13.51,null,11.13,11.13,null,2.38,{"v":1.5,"d":"1.50"},1.92,1.92]
[null,null,"一般公共预算资金",16.93,13.51,null,11.13,11.13,null,2.38,{"v":1.5,"d":"1.50"},1.92,1.92]
["305","广西壮族自治区交通运输厅",null,16.93,13.51,null,11.13,11.13,null,2.38,{"v":1.5,"d":"1.50"},1.92,1.92]
["305006009","广西壮族自治区梧州船舶检验中心","一般公共预算资金",16.93,13.51,null,11.13,11.13,null,2.38,{"v":1.5,"d":"1.50"},1.92,1.92]

{"sheet":"表8 政府性基金预算支出情况表","index":7,"n_rows":6,"n_cols":8,"rows_kept":6,"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]

{"sheet":"表9 国有资本经营预算支出情况表","index":8,"n_rows":6,"n_cols":8,"rows_kept":6,"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]

{"sheet":"表10 2023年度预算项目绩效目标公开表","index":9,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,1,0,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
[null,"2023年度预算项目绩效目标公开表"]
[]
["序号","单位代码","单位名称","项目名称","预算金额  （万元）","年度绩效目标"]
[]
[null,"**","**","**","**","**"]
[1,"305006009","广西壮族自治区梧州船舶检验中心","船舶检验业务管理专项经费",{"v":54.9436,"d":"54.94"},"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。"]