{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封面","目录","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 \"三公\"经费,会议费和培训费支出表","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表","表10 本级项目绩效目标公开表","表11 对下转移支付项目绩效目标公开表"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"merged":[[8,0,8,11]],"flags":["formulas_cached_only"]}
{"$rows_empty":8}
["教育局本级2025年部门预算公开报表"]

{"sheet":"目录","index":1,"n_rows":13,"n_cols":3,"rows_kept":13,"flags":["formulas_cached_only"]}
[]
[null,null,"目    录"]
[null,null,"一、表1 部门收支总体情况表"]
[null,null,"二、表2 部门收入总体情况表"]
[null,null,"三、表3 部门支出总体情况表"]
[null,null,"四、表4 财政拨款收支总体情况表"]
[null,null,"五、表5 一般公共预算支出情况表"]
[null,null,"六、表6 一般公共预算基本支出情况表"]
[null,null,"七、表7 财政拨款“三公”经费、会议费和培训费"]
[null,null,"八、表8 政府性基金预算支出情况表"]
[null,null,"九、表9 国有资本经营预算支出情况表"]
[null,null,"十、表10 本级项目绩效目标公开表"]
[null,null,"十一、表11 对下转移支付项目绩效目标公开表"]

{"sheet":"表1 部门收支总体情况表","index":2,"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"]}
[{"$nulls":3},"预算公开01表"]
["收 支 预 算 总 表"]
[{"$nulls":3},"单位： 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":254007705.13,"d":"254,007,705.13"}," 一、一般公共服务支出"]
["   （一）上级补助",{"v":226537737.59,"d":"226,537,737.59"}," 二、外交支出"]
["   （二）本级",{"v":27469967.54,"d":"27,469,967.54"}," 三、国防支出"]
["   （三）一般债券收入",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":301639007.95,"d":"301,639,007.95"}]
["   （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）专项债券收入",null," 八、社会保障和就业支出",{"v":1034946.48,"d":"1,034,946.48"}]
["三、国有资本经营预算拨款",null," 九、卫生健康支出",{"v":225018.67,"d":"225,018.67"}]
["   （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、单位资金",{"v":11578385.28,"d":"11,578,385.28"}," 十三、交通运输支出"]
["   （一）事业收入",null," 十四、资源勘探工业信息等支出"]
["   （二）事业单位经营收入",null," 十五、商业服务业等支出"]
["   （三）上级补助收入",null," 十六、金融支出"]
["   （四）附属单位上缴收入",null," 十七、援助其他地区支出"]
["   （五）其他收入",{"v":11578385.28,"d":"11,578,385.28"}," 十八、自然资源海洋气象等支出"]
["六、单位往来收入资金",null," 十九、住房保障支出",{"v":407903.76,"d":"407,903.76"}]
[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,"`"," 二十六、债务发行费用支出"]
["本  年  收  入  合  计",{"v":265586090.41,"d":"265,586,090.41"},"本  年  支  出  合  计",{"v":303306876.86,"d":"303,306,876.86"}]
["上年结转结余",{"v":37720786.45,"d":"37,720,786.45"}]
["收      入      总      计",{"v":303306876.86,"d":"303,306,876.86"},"支  出  总  计",{"v":303306876.86,"d":"303,306,876.86"}]

{"sheet":"表2 部门收入总体情况表","index":3,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[1,0,1,15],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,9],[3,10,3,16]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"预算公开02表"]
["收 入 总 表"]
[{"$nulls":15},"单位：元"]
["部门（单位）代码","部门（单位）名称\n","合计","本年收入",{"$nulls":6},"上年结转结余"]
[{"$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","单位往来收入资金","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","单位往来收入资金"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["","合计",{"v":303306876.86,"d":"303,306,876.86"},{"v":265586090.41,"d":"265,586,090.41"},{"v":254007705.13,"d":"254,007,705.13"},{"$nulls":3},{"v":11578385.28,"d":"11,578,385.28"},null,{"v":37720786.45,"d":"37,720,786.45"},{"v":37720786.45,"d":"37,720,786.45"}]
["205","宾阳县教育局",{"v":303306876.86,"d":"303,306,876.86"},{"v":265586090.41,"d":"265,586,090.41"},{"v":254007705.13,"d":"254,007,705.13"},{"$nulls":3},{"v":11578385.28,"d":"11,578,385.28"},null,{"v":37720786.45,"d":"37,720,786.45"},{"v":37720786.45,"d":"37,720,786.45"}]
["205001","宾阳县教育局",{"v":303306876.86,"d":"303,306,876.86"},{"v":265586090.41,"d":"265,586,090.41"},{"v":254007705.13,"d":"254,007,705.13"},{"$nulls":3},{"v":11578385.28,"d":"11,578,385.28"},null,{"v":37720786.45,"d":"37,720,786.45"},{"v":37720786.45,"d":"37,720,786.45"}]

{"sheet":"表3 部门支出总体情况表","index":4,"n_rows":24,"n_cols":12,"rows_kept":24,"merged":[[1,0,1,11],[3,0,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,10],[3,11,5,11],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"预算公开03表"]
["部门支出总体情况表"]
[{"$nulls":11},"单位：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",{"$nulls":3},"上年结转结余"]
[{"$nulls":7},"合计","其中："]
[{"$nulls":8},"事业单位经营支出","上缴上级支出","对附属单位补助支出"]
["**","**","**","**","**",1,2,3,4,5,6,7]
["","","","","合计",{"v":303306876.86,"d":"303,306,876.86"},{"v":5402451.99,"d":"5,402,451.99"},{"v":260183638.42,"d":"260,183,638.42"},{"$nulls":3},{"v":37720786.45,"d":"37,720,786.45"}]
[{"$nulls":3},"205","宾阳县教育局",{"v":303306876.86,"d":"303,306,876.86"},{"v":5402451.99,"d":"5,402,451.99"},{"v":260183638.42,"d":"260,183,638.42"},{"$nulls":3},{"v":37720786.45,"d":"37,720,786.45"}]
[{"$nulls":3},"205001","宾阳县教育局",{"v":303306876.86,"d":"303,306,876.86"},{"v":5402451.99,"d":"5,402,451.99"},{"v":260183638.42,"d":"260,183,638.42"},{"$nulls":3},{"v":37720786.45,"d":"37,720,786.45"}]
["205","01","01",null,"行政运行",{"v":1045433.29,"d":"1,045,433.29"},{"v":1045433.29,"d":"1,045,433.29"}]
["205","02","01",null,"学前教育",{"v":25945490,"d":"25,945,490.00"},null,{"v":18454590,"d":"18,454,590.00"},{"$nulls":3},{"v":7490900,"d":"7,490,900.00"}]
["205","02","02",null,"小学教育",{"v":32341788.95,"d":"32,341,788.95"},null,{"v":11764401.5,"d":"11,764,401.50"},{"$nulls":3},{"v":20577387.45,"d":"20,577,387.45"}]
["205","02","03",null,"初中教育",{"v":110057920.5,"d":"110,057,920.50"},null,{"v":103405421.5,"d":"103,405,421.50"},{"$nulls":3},{"v":6652499,"d":"6,652,499.00"}]
["205","02","99",null,"其他普通教育支出",{"v":114367800,"d":"114,367,800.00"},null,{"v":114367800,"d":"114,367,800.00"}]
["205","03","02",null,"中等职业教育",{"v":3000000,"d":"3,000,000.00"},{"$nulls":5},{"v":3000000,"d":"3,000,000.00"}]
["205","99","99",null,"其他教育支出",{"v":14880575.21,"d":"14,880,575.21"},{"v":2689149.79,"d":"2,689,149.79"},{"v":12191425.42,"d":"12,191,425.42"}]
["208","05","01",null,"行政单位离退休",{"v":171252,"d":"171,252.00"},{"v":171252,"d":"171,252.00"}]
["208","05","02",null,"事业单位离退休",{"v":319822.8,"d":"319,822.80"},{"v":319822.8,"d":"319,822.80"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":543871.68,"d":"543,871.68"},{"v":543871.68,"d":"543,871.68"}]
["210","11","01",null,"行政单位医疗",{"v":63670.65,"d":"63,670.65"},{"v":63670.65,"d":"63,670.65"}]
["210","11","02",null,"事业单位医疗",{"v":153878.02,"d":"153,878.02"},{"v":153878.02,"d":"153,878.02"}]
["210","11","99",null,"其他行政事业单位医疗支出",{"v":7470,"d":"7,470.00"},{"v":7470,"d":"7,470.00"}]
["221","02","01",null,"住房公积金",{"v":407903.76,"d":"407,903.76"},{"v":407903.76,"d":"407,903.76"}]

{"sheet":"表4 财政拨款收支总体情况表 ","index":5,"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"]}
[{"$nulls":3},"预算公开04表"]
["财政拨款收支总体情况表"]
[{"$nulls":3},"单位： 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":254007705.13,"d":"254,007,705.13"},"一、本年支出",{"v":291728491.58,"d":"291,728,491.58"}]
["（一）一般公共预算拨款",{"v":254007705.13,"d":"254,007,705.13"}," （一）一般公共服务支出"]
["   1、上级补助",{"v":226537737.59,"d":"226,537,737.59"}," （二）外交支出"]
["   2、本级",{"v":27469967.54,"d":"27,469,967.54"}," （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":290060622.67,"d":"290,060,622.67"}]
["   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",{"v":1034946.48,"d":"1,034,946.48"}]
["（三）国有资本经营预算拨款",null," （九）卫生健康支出",{"v":225018.67,"d":"225,018.67"}]
["   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":37720786.45,"d":"37,720,786.45"}," （十二）农林水支出"]
["（一）一般公共预算拨款",{"v":37720786.45,"d":"37,720,786.45"}," （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":407903.76,"d":"407,903.76"}]
[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、上年结转结余"]
["收   入   总   计",{"v":291728491.58,"d":"291,728,491.58"},"支　　　出　　　总　　　计",{"v":291728491.58,"d":"291,728,491.58"}]

{"sheet":"表5 一般公共支出情况表","index":6,"n_rows":68,"n_cols":11,"rows_kept":68,"merged":[[1,0,1,10],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"预算公开05表"]
["一般公共预算支出预算表"]
[{"$nulls":10},"单位：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","上年结转结余"]
[{"$nulls":6},"小计","人员经费","公用经费"]
["**","**","**","**","**",1,2,3,4,5,6]
["","","","","合计",{"v":291728491.58,"d":"291,728,491.58"},{"v":5402451.99,"d":"5,402,451.99"},{"v":5160486.63,"d":"5,160,486.63"},{"v":241965.36,"d":"241,965.36"},{"v":248605253.14,"d":"248,605,253.14"},{"v":37720786.45,"d":"37,720,786.45"}]
[{"$nulls":3},"205","宾阳县教育局",{"v":291728491.58,"d":"291,728,491.58"},{"v":5402451.99,"d":"5,402,451.99"},{"v":5160486.63,"d":"5,160,486.63"},{"v":241965.36,"d":"241,965.36"},{"v":248605253.14,"d":"248,605,253.14"},{"v":37720786.45,"d":"37,720,786.45"}]
[{"$nulls":3},"205001","宾阳县教育局",{"v":291728491.58,"d":"291,728,491.58"},{"v":5402451.99,"d":"5,402,451.99"},{"v":5160486.63,"d":"5,160,486.63"},{"v":241965.36,"d":"241,965.36"},{"v":248605253.14,"d":"248,605,253.14"},{"v":37720786.45,"d":"37,720,786.45"}]
["205","01","01",null,"行政运行",{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"},null,{"v":9000,"d":"9,000.00"}]
["205","01","01",null,"行政运行",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
["205","01","01",null,"行政运行",{"v":2700,"d":"2,700.00"},{"v":2700,"d":"2,700.00"},null,{"v":2700,"d":"2,700.00"}]
["205","01","01",null,"行政运行",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
["205","01","01",null,"行政运行",{"v":2700,"d":"2,700.00"},{"v":2700,"d":"2,700.00"},null,{"v":2700,"d":"2,700.00"}]
["205","01","01",null,"行政运行",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},null,{"v":1800,"d":"1,800.00"}]
["205","01","01",null,"行政运行",{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"},null,{"v":1350,"d":"1,350.00"}]
["205","01","01",null,"行政运行",{"v":3150,"d":"3,150.00"},{"v":3150,"d":"3,150.00"},null,{"v":3150,"d":"3,150.00"}]
["205","01","01",null,"行政运行",{"v":300246,"d":"300,246.00"},{"v":300246,"d":"300,246.00"},{"v":300246,"d":"300,246.00"}]
["205","01","01",null,"行政运行",{"v":13892.16,"d":"13,892.16"},{"v":13892.16,"d":"13,892.16"},null,{"v":13892.16,"d":"13,892.16"}]
["205","01","01",null,"行政运行",{"v":232332,"d":"232,332.00"},{"v":232332,"d":"232,332.00"},{"v":231432,"d":"231,432.00"},{"v":900,"d":"900.00"}]
["205","01","01",null,"行政运行",{"v":2487.13,"d":"2,487.13"},{"v":2487.13,"d":"2,487.13"},{"v":2487.13,"d":"2,487.13"}]
["205","01","01",null,"行政运行",{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},null,{"v":1800,"d":"1,800.00"}]
["205","01","01",null,"行政运行",{"v":1350,"d":"1,350.00"},{"v":1350,"d":"1,350.00"},null,{"v":1350,"d":"1,350.00"}]
["205","01","01",null,"行政运行",{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
["205","01","01",null,"行政运行",{"v":469926,"d":"469,926.00"},{"v":469926,"d":"469,926.00"},{"v":463176,"d":"463,176.00"},{"v":6750,"d":"6,750.00"}]
["205","02","01",null,"学前教育",{"v":25615490,"d":"25,615,490.00"},{"$nulls":3},{"v":18454590,"d":"18,454,590.00"},{"v":7160900,"d":"7,160,900.00"}]
["205","02","01",null,"学前教育",{"v":330000,"d":"330,000.00"},{"$nulls":4},{"v":330000,"d":"330,000.00"}]
["205","02","02",null,"小学教育",{"v":21214743.45,"d":"21,214,743.45"},{"$nulls":3},{"v":687356,"d":"687,356.00"},{"v":20527387.45,"d":"20,527,387.45"}]
["205","02","02",null,"小学教育",{"v":11077045.5,"d":"11,077,045.50"},{"$nulls":3},{"v":11077045.5,"d":"11,077,045.50"}]
["205","02","02",null,"小学教育",{"v":50000,"d":"50,000.00"},{"$nulls":4},{"v":50000,"d":"50,000.00"}]
["205","02","03",null,"初中教育",{"v":106094187,"d":"106,094,187.00"},{"$nulls":3},{"v":99441688,"d":"99,441,688.00"},{"v":6652499,"d":"6,652,499.00"}]
["205","02","03",null,"初中教育",{"v":3963733.5,"d":"3,963,733.50"},{"$nulls":3},{"v":3963733.5,"d":"3,963,733.50"}]
["205","02","99",null,"其他普通教育支出",{"v":48981000,"d":"48,981,000.00"},{"$nulls":3},{"v":48981000,"d":"48,981,000.00"}]
["205","02","99",null,"其他普通教育支出",{"v":5000,"d":"5,000.00"},{"$nulls":3},{"v":5000,"d":"5,000.00"}]
["205","02","99",null,"其他普通教育支出",{"v":1860000,"d":"1,860,000.00"},{"$nulls":3},{"v":1860000,"d":"1,860,000.00"}]
["205","02","99",null,"其他普通教育支出",{"v":5000,"d":"5,000.00"},{"$nulls":3},{"v":5000,"d":"5,000.00"}]
["205","02","99",null,"其他普通教育支出",{"v":20000,"d":"20,000.00"},{"$nulls":3},{"v":20000,"d":"20,000.00"}]
["205","02","99",null,"其他普通教育支出",{"v":36202200,"d":"36,202,200.00"},{"$nulls":3},{"v":36202200,"d":"36,202,200.00"}]
["205","02","99",null,"其他普通教育支出",{"v":12953600,"d":"12,953,600.00"},{"$nulls":3},{"v":12953600,"d":"12,953,600.00"}]
["205","02","99",null,"其他普通教育支出",{"v":505600,"d":"505,600.00"},{"$nulls":3},{"v":505600,"d":"505,600.00"}]
["205","02","99",null,"其他普通教育支出",{"v":13835400,"d":"13,835,400.00"},{"$nulls":3},{"v":13835400,"d":"13,835,400.00"}]
["205","03","02",null,"中等职业教育",{"v":3000000,"d":"3,000,000.00"},{"$nulls":4},{"v":3000000,"d":"3,000,000.00"}]
["205","99","99",null,"其他教育支出",{"v":125340.14,"d":"125,340.14"},{"$nulls":3},{"v":125340.14,"d":"125,340.14"}]
["205","99","99",null,"其他教育支出",{"v":152768,"d":"152,768.00"},{"v":152768,"d":"152,768.00"},{"v":149868,"d":"149,868.00"},{"v":2900,"d":"2,900.00"}]
["205","99","99",null,"其他教育支出",{"v":1595646,"d":"1,595,646.00"},{"v":1565646,"d":"1,565,646.00"},{"v":1543896,"d":"1,543,896.00"},{"v":21750,"d":"21,750.00"},{"v":30000,"d":"30,000.00"}]
["205","99","99",null,"其他教育支出",{"v":2900,"d":"2,900.00"},{"v":2900,"d":"2,900.00"},null,{"v":2900,"d":"2,900.00"}]
["205","99","99",null,"其他教育支出",{"v":49000,"d":"49,000.00"},{"v":29000,"d":"29,000.00"},null,{"v":29000,"d":"29,000.00"},{"v":20000,"d":"20,000.00"}]
["205","99","99",null,"其他教育支出",{"v":44000,"d":"44,000.00"},{"v":44000,"d":"44,000.00"},null,{"v":44000,"d":"44,000.00"}]
["205","99","99",null,"其他教育支出",{"v":719280,"d":"719,280.00"},{"v":719280,"d":"719,280.00"},{"v":710580,"d":"710,580.00"},{"v":8700,"d":"8,700.00"}]
["205","99","99",null,"其他教育支出",{"v":10150,"d":"10,150.00"},{"v":10150,"d":"10,150.00"},null,{"v":10150,"d":"10,150.00"}]
["205","99","99",null,"其他教育支出",{"v":81600,"d":"81,600.00"},{"v":81600,"d":"81,600.00"},{"v":72900,"d":"72,900.00"},{"v":8700,"d":"8,700.00"}]
["205","99","99",null,"其他教育支出",{"v":18032.59,"d":"18,032.59"},{"v":18032.59,"d":"18,032.59"},{"v":18032.59,"d":"18,032.59"}]
["205","99","99",null,"其他教育支出",{"v":2900,"d":"2,900.00"},{"v":2900,"d":"2,900.00"},null,{"v":2900,"d":"2,900.00"}]
["205","99","99",null,"其他教育支出",{"v":2900,"d":"2,900.00"},{"v":2900,"d":"2,900.00"},null,{"v":2900,"d":"2,900.00"}]
["205","99","99",null,"其他教育支出",{"v":39673.2,"d":"39,673.20"},{"v":39673.2,"d":"39,673.20"},null,{"v":39673.2,"d":"39,673.20"}]
["205","99","99",null,"其他教育支出",{"v":4350,"d":"4,350.00"},{"v":4350,"d":"4,350.00"},null,{"v":4350,"d":"4,350.00"}]
["205","99","99",null,"其他教育支出",{"v":191800,"d":"191,800.00"},{"v":5800,"d":"5,800.00"},null,{"v":5800,"d":"5,800.00"},{"v":186000,"d":"186,000.00"}]
["205","99","99",null,"其他教育支出",{"v":4350,"d":"4,350.00"},{"v":4350,"d":"4,350.00"},null,{"v":4350,"d":"4,350.00"}]
["205","99","99",null,"其他教育支出",{"v":251700,"d":"251,700.00"},{"$nulls":3},{"v":251700,"d":"251,700.00"}]
["205","99","99",null,"其他教育支出",{"v":5800,"d":"5,800.00"},{"v":5800,"d":"5,800.00"},null,{"v":5800,"d":"5,800.00"}]
["208","05","01",null,"行政单位离退休",{"v":171252,"d":"171,252.00"},{"v":171252,"d":"171,252.00"},{"v":171252,"d":"171,252.00"}]
["208","05","02",null,"事业单位离退休",{"v":319822.8,"d":"319,822.80"},{"v":319822.8,"d":"319,822.80"},{"v":319822.8,"d":"319,822.80"}]
["208","05","05",null,"机关事业单位基本养老保险缴费支出",{"v":543871.68,"d":"543,871.68"},{"v":543871.68,"d":"543,871.68"},{"v":543871.68,"d":"543,871.68"}]
["210","11","01",null,"行政单位医疗",{"v":63670.65,"d":"63,670.65"},{"v":63670.65,"d":"63,670.65"},{"v":63670.65,"d":"63,670.65"}]
["210","11","02",null,"事业单位医疗",{"v":153878.02,"d":"153,878.02"},{"v":153878.02,"d":"153,878.02"},{"v":153878.02,"d":"153,878.02"}]
["210","11","99",null,"其他行政事业单位医疗支出",{"v":4050,"d":"4,050.00"},{"v":4050,"d":"4,050.00"},{"v":4050,"d":"4,050.00"}]
["210","11","99",null,"其他行政事业单位医疗支出",{"v":3420,"d":"3,420.00"},{"v":3420,"d":"3,420.00"},{"v":3420,"d":"3,420.00"}]
["221","02","01",null,"住房公积金",{"v":407903.76,"d":"407,903.76"},{"v":407903.76,"d":"407,903.76"},{"v":407903.76,"d":"407,903.76"}]

{"sheet":"表6 一般公共预算基本支出情况表","index":7,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[1,0,1,6],[3,0,3,2],[3,3,5,3],[3,4,3,7]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"预算公开06表"]
["一般公共预算基本支出预算表"]
[{"$nulls":7},"单位：元"]
["部门预算支出经济分类科目",null,null,"合计","本年一般公共预算基本支出"]
["类","款","科目名称",null,"小计","人员经费","公用经费","上年结转结余"]
["**","**","**",null,1,2,3,4]
["","","合计",5402451.99,{"v":5402451.99,"d":"5,402,451.99"},{"v":5160486.63,"d":"5,160,486.63"},{"v":241965.36,"d":"241,965.36"}]
["301",null,"工资福利支出",4592461.83,{"v":4592461.83,"d":"4,592,461.83"},{"v":4592461.83,"d":"4,592,461.83"}]
["301","01","基本工资",2007072,{"v":2007072,"d":"2,007,072.00"},{"v":2007072,"d":"2,007,072.00"}]
["301","02","津贴补贴",381300,{"v":381300,"d":"381,300.00"},{"v":381300,"d":"381,300.00"}]
["301","03","奖金",300246,{"v":300246,"d":"300,246.00"},{"v":300246,"d":"300,246.00"}]
["301","07","绩效工资",710580,{"v":710580,"d":"710,580.00"},{"v":710580,"d":"710,580.00"}]
["301","08","机关事业单位基本养老保险缴费",543871.68,{"v":543871.68,"d":"543,871.68"},{"v":543871.68,"d":"543,871.68"}]
["301","10","职工基本医疗保险缴费",217548.67,{"v":217548.67,"d":"217,548.67"},{"v":217548.67,"d":"217,548.67"}]
["301","12","其他社会保障缴费",23939.72,{"v":23939.72,"d":"23,939.72"},{"v":23939.72,"d":"23,939.72"}]
["301","13","住房公积金",407903.76,{"v":407903.76,"d":"407,903.76"},{"v":407903.76,"d":"407,903.76"}]
["302",null,"商品和服务支出",241965.36,{"v":241965.36,"d":"241,965.36"},null,{"v":241965.36,"d":"241,965.36"}]
["302","01","办公费",28500,{"v":28500,"d":"28,500.00"},null,{"v":28500,"d":"28,500.00"}]
["302","02","印刷费",3800,{"v":3800,"d":"3,800.00"},null,{"v":3800,"d":"3,800.00"}]
["302","05","水费",11400,{"v":11400,"d":"11,400.00"},null,{"v":11400,"d":"11,400.00"}]
["302","06","电费",13300,{"v":13300,"d":"13,300.00"},null,{"v":13300,"d":"13,300.00"}]
["302","07","邮电费",11400,{"v":11400,"d":"11,400.00"},null,{"v":11400,"d":"11,400.00"}]
["302","09","物业管理费",7600,{"v":7600,"d":"7,600.00"},null,{"v":7600,"d":"7,600.00"}]
["302","11","差旅费",38000,{"v":38000,"d":"38,000.00"},null,{"v":38000,"d":"38,000.00"}]
["302","13","维修（护）费",3800,{"v":3800,"d":"3,800.00"},null,{"v":3800,"d":"3,800.00"}]
["302","15","会议费",5700,{"v":5700,"d":"5,700.00"},null,{"v":5700,"d":"5,700.00"}]
["302","16","培训费",3800,{"v":3800,"d":"3,800.00"},null,{"v":3800,"d":"3,800.00"}]
["302","17","公务接待费",5700,{"v":5700,"d":"5,700.00"},null,{"v":5700,"d":"5,700.00"}]
["302","28","工会经费",53565.36,{"v":53565.36,"d":"53,565.36"},null,{"v":53565.36,"d":"53,565.36"}]
["302","29","福利费",3800,{"v":3800,"d":"3,800.00"},null,{"v":3800,"d":"3,800.00"}]
["302","31","公务用车运行维护费",44000,{"v":44000,"d":"44,000.00"},null,{"v":44000,"d":"44,000.00"}]
["302","99","其他商品和服务支出",7600,{"v":7600,"d":"7,600.00"},null,{"v":7600,"d":"7,600.00"}]
["303",null,"对个人和家庭的补助",568024.8,{"v":568024.8,"d":"568,024.80"},{"v":568024.8,"d":"568,024.80"}]
["303","02","退休费",491074.8,{"v":491074.8,"d":"491,074.80"},{"v":491074.8,"d":"491,074.80"}]
["303","05","生活补助",72900,{"v":72900,"d":"72,900.00"},{"v":72900,"d":"72,900.00"}]
["303","07","医疗费补助",4050,{"v":4050,"d":"4,050.00"},{"v":4050,"d":"4,050.00"}]

{"sheet":"表7 \"三公\"经费,会议费和培训费支出表","index":8,"n_rows":12,"n_cols":14,"rows_kept":12,"merged":[[1,0,1,11],[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"]}
[{"$nulls":13},"预算公开07表"]
["“三公”经费、会议费和培训费支出表"]
[{"$nulls":13},"单位：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","公务用车购置费","公务用车运行维护费"]
[]
["* *","* *","* *",1,2,3,4,5,6,7,8,9,10,11]
["","合计","",{"v":59200,"d":"59,200.00"},{"v":49700,"d":"49,700.00"},null,{"v":44000,"d":"44,000.00"},null,{"v":44000,"d":"44,000.00"},{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":3800,"d":"3,800.00"},{"v":3800,"d":"3,800.00"}]
["205","宾阳县教育局",null,{"v":59200,"d":"59,200.00"},{"v":49700,"d":"49,700.00"},null,{"v":44000,"d":"44,000.00"},null,{"v":44000,"d":"44,000.00"},{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":3800,"d":"3,800.00"},{"v":3800,"d":"3,800.00"}]
["205001","宾阳县教育局","一般公共预算资金",{"v":59200,"d":"59,200.00"},{"v":49700,"d":"49,700.00"},null,{"v":44000,"d":"44,000.00"},null,{"v":44000,"d":"44,000.00"},{"v":5700,"d":"5,700.00"},{"v":5700,"d":"5,700.00"},{"v":3800,"d":"3,800.00"},{"v":3800,"d":"3,800.00"}]

{"sheet":"表8 政府性基金预算支出情况表","index":9,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,0,1,8],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[7,0,7,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算公开08表"]
["政府性基金预算支出预算表"]
[{"$nulls":8},"单位：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","上年结转结余"]
["**","**","**","**","**",1,2,3,4]
[]
["宾阳县教育局本级此表无数据"]

{"sheet":"表9 国有资本经营预算支出表","index":10,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[1,0,1,8],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[7,0,7,8]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"预算公开09表"]
["国有资本经营预算支出预算表"]
[{"$nulls":8},"单位：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","上年结转结余"]
["**","**","**","**","**",1,2,3,4]
[]
["宾阳县教育局本级此表无数据"]

{"sheet":"表10 本级项目绩效目标公开表","index":11,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[1,1,1,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"预算公开10表"]
[null,"本级项目绩效目标公开表"]
["说明：项目名称前有 “**”则表示本项目含结转资金"]
["序号","单位代码","单位名称","项目名称","年度绩效目标"]
[]
["**","**","**","**","**"]
[null,"205","宾阳县教育局"]
[1,"205001","宾阳县教育局","国家义务教育质量监测","通过客观、量化的监测数据，丈量我县当前教育质量现状，研究教育质量影响因素，提出教育质量改善办法，为加快推进我县教育现代化、促进教育内涵发展和建设教育强县提供强大专业支撑和智力支持。"]
[2,"205001","宾阳县教育局","学校专职、兼职安全协管员安保服务费","2025年我县教育局为全县公办中小学配备专职安全协管员，中小学校园保安人数达到796名，全县中小学保安覆盖率达到100％目标,通过此项安保服务，加强学校校园安全保卫工作，提高学校处置突发事件应急能力，有效保障学校安全。得到了社会家长和上级领导的充分肯定。"]
[3,"205001","宾阳县教育局","房屋办公场所租赁经费","资金用于宾阳县教育局房屋办公场所租赁开支，以便开展全县教育教学指导工作，方便人民群众办事，促进教育服务工作上新台阶。"]
[4,"205001","宾阳县教育局","校舍安全保险","为全县校舍安全开支，为全县校舍安全做保障。"]
[5,"205001","宾阳县教育局","多元普惠幼儿园生均配套补助经费","进一步建立和完善坚持政府主导、社会参与、公办民办并举的办园体制，积极引导和扶持多元普惠幼儿园发展，保障适龄儿童接受基本的、有质量的学前教育，为幼儿和家长提供“质量好、平价且容易进”的高品质学前教育服务，努力推进我县学前教育事业的健康发展。"]
[6,"205001","宾阳县教育局","国家教育考试标准化考场维护","加强标准化考场管理，与上级考院机构联网，实时全程监控，确保全国普通高考、全区普通高中学业水平考试、全国成人高考等考试公平公正。"]
[7,"205001","宾阳县教育局","义务教育公用经费补助资金","上级下达义务教育公用经费补助资金"]
[8,"205001","宾阳县教育局","多元普惠幼儿园生均补助经费","支持教职工社会保险、园舍租金、补充保教和生活设施设备、校舍维修改造、培训学习等。"]
[9,"205001","宾阳县教育局","民办中小学幼儿园专职保安员配备补助经费","南宁市财政局 南宁市教育局关于提前下达2024年民办中小学幼儿园专职保安员配备补助经费的通知（南财文〔2024〕655号）"]
[10,"205001","宾阳县教育局","义务教育学校生均定额公用经费","保证农村中小学正常运转，在教学活动和后勤服务等方面开支的费用。改善农村教师生活状况，优化办学环境，推进城乡教育均衡发展，加快教育强县建设进程，不断提高全县教育教学水平。"]
[11,"205001","宾阳县教育局","宾阳县中小学校幼儿园校园一键式报警电话运行经费","2025年为全县308所中小学幼儿园安装一键式报警电话，直接链入公安报警指挥平台，实现了摘机热线模式，提高校园警情快速处置水平目标。"]
[12,"205001","宾阳县教育局","宾阳县公办中小学校幼儿园视频监控与公安联网平台建设运行经费","2025年为全县308所公办中小学幼儿园安装862个校园监控摄像头，视频监控信号接入公安专网，达到互联互通，实现公安机关日常巡查、联网报警和快速处置的作用，进一步提高警校联动防范应对处置突发治安事件能力，保障广大师生生命财产安全。"]
[13,"205001","宾阳县教育局","自有资金项目经费","结转宾州吴村完小临时过渡搬迁经费、团费等（其他资金）"]
[14,"205001","宾阳县教育局","城乡义务教育补助经费（特岗教师生活补助）中央资金——补助县区","城乡义务教育补助经费（特岗教师生活补助）中央资金——补助县区"]
[15,"205001","宾阳县教育局","城乡义务教育补助经费（校舍安全保障机制）中央资金——补助县区","城乡义务教育补助经费（校舍安全保障机制）中央资金——补助县区"]
[16,"205001","宾阳县教育局","全市民办中小学幼儿园专职保安员经费补助","(南财文〔2024〕671号)全市民办中小学幼儿园专职保安员经费补助"]
[17,"205001","宾阳县教育局","支持学前教育发展资金","支持学前教育发展资金"]
[18,"205001","宾阳县教育局","义务教育薄弱环节改善与能力提升补助资金项目","义务教育薄弱环节改善与能力提升补助资金"]
[19,"205001","宾阳县教育局","教育工作专项经费","根据年度工作计划，将教师节活动、项目管理、党建工作、六一慰问活动、教育系统招聘教师工作等专项工作经费纳入年度预算，确保工作顺利开展。"]
[20,"205001","宾阳县教育局","劳务派遣人员经费2","为了节约和控制行政成本，提高工作效能，规范用工机制，计划通过劳务派遣方式招聘3名专业技术岗位人员，保障工作正常开展。"]
[21,"205001","宾阳县教育局","城乡义务教育补助经费(乡村教师补助)","通过组织发放乡村教师生活补助资金，使乡村教师生活补助计划政策落地见效，切实提高乡村教师的工作积极性、促进乡村教师队伍稳定和增强乡村教师的职业吸引力。"]
[22,"205001","宾阳县教育局","乡村教师生活补助","通过组织发放乡村教师生活补助资金，使乡村教师生活补助计划政策落地见效，切实提高乡村教师的工作积极性、促进乡村教师队伍稳定和增强乡村教师的职业吸引力。"]
[23,"205001","宾阳县教育局","高考备考","我县2025年高考一本上线率达到14.08％，本科上线率达到64.62％\t"]
[24,"205001","宾阳县教育局","义务教育学生营养改善计划补助资金","不断提高农村义务教育学生营养计划实施水平，改善学生营养状况，培养学生节约粮食、文明就餐等良好行为习惯。"]
[25,"205001","宾阳县教育局","义务教育学生营养改善计划补助资金","不断提高学生营养改善计划实施水平，改善学生营养状况，培养学生节约粮食，文明就餐习惯。"]
[26,"205001","宾阳县教育局","公办幼儿园公用经费示范园提标部分","积极推进学前教育事业发展，坚持学前教育公益性和普惠性，构建覆盖城乡、布局合理的学前教育公共服务体系，做到确保公益、促进均衡、提升内涵、激发活力。结合社会主义新农村建设，切实提高我县学前教育水平；完善学前教育体系，为每个适龄儿童提供条件条件基本均衡、入园机会均等的学前教育。"]
[27,"205001","宾阳县教育局","义务教育学生营养改善计划补助资金（县城地区学校）","不断提高学生营养改善计划实施水平，改善学生营养状况，培养学生节约粮食，文明就餐习惯。"]
[28,"205001","宾阳县教育局","义务教育学生营养改善计划补助资金（县城地区学校）","不断提高学生营养改善计划实施水平，改善学生营养状况，培养学生节约粮食，文明就餐习惯。"]
[29,"205001","宾阳县教育局","劳务派遣人员经费","为了节约和控制行政成本，提高工作效能，规范用工机制，计划通过劳务派遣方式招聘3名专业技术岗位人员，保障工作正常开展。"]
[30,"205001","宾阳县教育局","**城乡义务教育补助经费（校舍安全保障机制）中央资金——补助县区","城乡义务教育补助经费（校舍安全保障机制）中央资金——补助县区"]
[31,"205001","宾阳县教育局","**农村公办学校校舍安全保障长效机制项目","广西壮族自治区财政厅关于下达2024年支持农村公办学校校舍安全保障长效机制项目新增政府一般债务限额和政府一般债券的通知"]
[32,"205001","宾阳县教育局","**义务教育薄弱环节改善与能力提升补助资金预算","广西壮族自治区财政厅 广西壮族自治区教育厅关于提前下达2023年义务教育薄弱环节改善与能力提升补助资金预算的通知(桂财教〔2022〕130号)"]
[33,"205001","宾阳县教育局","**义务教育公用经费补助资金","上级下达义务教育公用经费补助资金"]
[34,"205001","宾阳县教育局","**支持学前教育发展中央资金","广西壮族自治区财政厅  广西壮族自治区教育厅关于下达2024年支持学前教育发展中央和自治区资金预算的通知"]
[35,"205001","宾阳县教育局","**支持学前教育发展资金","支持学前教育发展资金"]
[36,"205001","宾阳县教育局","**自治区现代职业教育发展专项经费","自治区现代职业教育发展专项经费"]
[]
["宾阳县教育局本级本表无数据"]

{"sheet":"表11 对下转移支付项目绩效目标公开表","index":12,"n_rows":9,"n_cols":14,"rows_kept":9,"merged":[[1,1,1,13],[2,0,2,2],[3,0,3,2],[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],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[8,0,8,8]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"预算公开11表"]
[null,"对下转移支付项目绩效目标公开表"]
[]
["说明：项目名称前有 “**”则表示本项目含结转资金"]
["序号","单位代码","单位名称","项目名称","年度绩效目标","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"]
[]
["**","**","**","**","**","**","**","**","**","**","**","**","**","**"]
[]
["宾阳县教育局本级此表无数据"]