{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封面","收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1,"defined_names":23},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":2863910942,"d":"2,863,910,942"}]
[]
["2019年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"江西省大余县教育系统"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：",null,null,"2019.1.31"]
[]
[]
[{"$nulls":5},"编制单位：",null,"江西省大余县教育局"]
[]
[]
[]
["单位负责人签章：",{"$nulls":5},"财务负责人签章：",{"$nulls":5},"制表人签章："]

{"sheet":"收支预算总表","index":1,"n_rows":54,"n_cols":4,"rows_kept":54,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：江西省大余县教育局",null,null,"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款",{"v":455421337,"d":"455,421,337"},"合计",{"v":488267067,"d":"488,267,067.00"}]
["    一般公共预算拨款收入",{"v":428268737,"d":"428,268,737"},"教育支出",{"v":391137209,"d":"391,137,209.00"}]
["    专项收入",{"v":1152600,"d":"1,152,600"},"社会保障和就业支出",{"v":57733800,"d":"57,733,800.00"}]
["    政府性基金预算拨款收入",{"v":26000000,"d":"26,000,000"},"医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104.00"}]
["    预算内投资收入","0","住房保障支出",{"v":20636954,"d":"20,636,954.00"}]
["二、事业收入",{"v":32839730,"d":"32,839,730"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":6000,"d":"6,000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["本年收入合计",{"v":488267067,"d":"488,267,067"},"本年支出合计",{"v":488267067,"d":"488,267,067.00"}]
["七、用事业基金弥补收支差额",0,"结转下年",{"v":0,"d":"0.00"}]
["八、上年结转（结余）",0]
["    财政拨款结转（结余）",0]
["    其他资金结转（结余）",0]
["收入总计",{"v":488267067,"d":"488,267,067"},"支出总计",{"v":488267067,"d":"488,267,067.00"}]

{"sheet":"部门收入总表","index":2,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：江西省大余县教育局",{"$nulls":13},"单位：元"]
["功能科目编码","功能科目名称","合计","财政拨款",{"$nulls":4},"事业收入","事业单位经营收入","其他收入","附属单位上缴收入","上级补助收入","用事业基金弥补收支差额","上年结转"]
[{"$nulls":3},"小计","一般公共预算拨款收入","专项收入","政府性基金预算拨款收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"合计",{"v":488267067,"d":"488,267,067"},{"v":455421337,"d":"455,421,337"},{"v":428268737,"d":"428,268,737"},{"v":1152600,"d":"1,152,600"},{"v":26000000,"d":"26,000,000"},0,{"v":32839730,"d":"32,839,730"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["205","教育支出",{"v":488267067,"d":"488,267,067"},{"v":455421337,"d":"455,421,337"},{"v":428268737,"d":"428,268,737"},{"v":1152600,"d":"1,152,600"},{"v":26000000,"d":"26,000,000"},0,{"v":32839730,"d":"32,839,730"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["  01","  教育管理事务",{"v":127955962,"d":"127,955,962"},{"v":127955962,"d":"127,955,962"},{"v":101955962,"d":"101,955,962"},0,{"v":26000000,"d":"26,000,000"},0,0,0,0,0,0,0,0]
["    01","    行政运行（教育管理事务）",{"v":127955962,"d":"127,955,962"},{"v":127955962,"d":"127,955,962"},{"v":101955962,"d":"101,955,962"},0,{"v":26000000,"d":"26,000,000"},0,0,0,0,0,0,0,0]
["  02","  普通教育",{"v":341553141,"d":"341,553,141"},{"v":309787411,"d":"309,787,411"},{"v":308650411,"d":"308,650,411"},{"v":1137000,"d":"1,137,000"},0,0,{"v":31759730,"d":"31,759,730"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["    01","    学前教育",{"v":21446992,"d":"21,446,992"},{"v":15333942,"d":"15,333,942"},{"v":15007542,"d":"15,007,542"},{"v":326400,"d":"326,400"},0,0,{"v":6113050,"d":"6,113,050"},0,0,0,0,0,0]
["    02","    小学教育",{"v":147650735,"d":"147,650,735"},{"v":147269535,"d":"147,269,535"},{"v":146890935,"d":"146,890,935"},{"v":378600,"d":"378,600"},0,0,{"v":375200,"d":"375,200"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["    03","    初中教育",{"v":115983693,"d":"115,983,693"},{"v":102670573,"d":"102,670,573"},{"v":102386173,"d":"102,386,173"},{"v":284400,"d":"284,400"},0,0,{"v":13313120,"d":"13,313,120"},0,0,0,0,0,0]
["    04","    高中教育",{"v":53892990,"d":"53,892,990"},{"v":42734630,"d":"42,734,630"},{"v":42587030,"d":"42,587,030"},{"v":147600,"d":"147,600"},0,0,{"v":11158360,"d":"11,158,360"},0,0,0,0,0,0]
["    05","    高等教育",{"v":2578731,"d":"2,578,731"},{"v":1778731,"d":"1,778,731"},{"v":1778731,"d":"1,778,731"},0,0,0,{"v":800000,"d":"800,000"},0,0,0,0,0,0]
["  03","  职业教育",{"v":17780729,"d":"17,780,729"},{"v":16700729,"d":"16,700,729"},{"v":16700729,"d":"16,700,729"},0,0,0,{"v":1080000,"d":"1,080,000"},0,0,0,0,0,0]
["    04","    职业高中教育",{"v":17780729,"d":"17,780,729"},{"v":16700729,"d":"16,700,729"},{"v":16700729,"d":"16,700,729"},0,0,0,{"v":1080000,"d":"1,080,000"},0,0,0,0,0,0]
["  07","  特殊教育",{"v":977235,"d":"977,235"},{"v":977235,"d":"977,235"},{"v":961635,"d":"961,635"},{"v":15600,"d":"15,600"},0,0,0,0,0,0,0,0,0]
["    01","    特殊学校教育",{"v":977235,"d":"977,235"},{"v":977235,"d":"977,235"},{"v":961635,"d":"961,635"},{"v":15600,"d":"15,600"},0,0,0,0,0,0,0,0,0]

{"sheet":"部门支出总表","index":3,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：江西省大余县教育局",{"$nulls":6},"单位：元"]
["支出功能分类科目",null,"合计","基本支出","项目支出","事业单位经营支出","上缴上级支出 ","对附属单位补助支出"]
["科目编码","科目名称 "]
["**","**",1,2,3,4,5,6]
[null,"合计",{"v":488267067,"d":"488,267,067.00"},{"v":358412597,"d":"358,412,597.00"},{"v":129854470,"d":"129,854,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":391137209,"d":"391,137,209.00"},{"v":261282739,"d":"261,282,739.00"},{"v":129854470,"d":"129,854,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  教育管理事务",{"v":126163277,"d":"126,163,277.00"},{"v":4278807,"d":"4,278,807.00"},{"v":121884470,"d":"121,884,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050101","    行政运行（教育管理事务）",{"v":126163277,"d":"126,163,277.00"},{"v":4278807,"d":"4,278,807.00"},{"v":121884470,"d":"121,884,470.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":253788208,"d":"253,788,208.00"},{"v":245818208,"d":"245,818,208.00"},{"v":7970000,"d":"7,970,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050201","    学前教育",{"v":17886196,"d":"17,886,196.00"},{"v":17016196,"d":"17,016,196.00"},{"v":870000,"d":"870,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":105826750,"d":"105,826,750.00"},{"v":105826750,"d":"105,826,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050203","    初中教育",{"v":87884149,"d":"87,884,149.00"},{"v":87884149,"d":"87,884,149.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050204","    高中教育",{"v":40128923,"d":"40,128,923.00"},{"v":33028923,"d":"33,028,923.00"},{"v":7100000,"d":"7,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"v":2062190,"d":"2,062,190.00"},{"v":2062190,"d":"2,062,190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":10395610,"d":"10,395,610.00"},{"v":10395610,"d":"10,395,610.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050304","    职业高中教育",{"v":10395610,"d":"10,395,610.00"},{"v":10395610,"d":"10,395,610.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  07","  特殊教育",{"v":790114,"d":"790,114.00"},{"v":790114,"d":"790,114.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050701","    特殊学校教育",{"v":790114,"d":"790,114.00"},{"v":790114,"d":"790,114.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":57733800,"d":"57,733,800.00"},{"v":57733800,"d":"57,733,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":55738848,"d":"55,738,848.00"},{"v":55738848,"d":"55,738,848.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",{"v":4981956,"d":"4,981,956.00"},{"v":4981956,"d":"4,981,956.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":33763296,"d":"33,763,296.00"},{"v":33763296,"d":"33,763,296.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":14502276,"d":"14,502,276.00"},{"v":14502276,"d":"14,502,276.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080507","    对机关事业单位基本养老保险基金的补助",{"v":2491320,"d":"2,491,320.00"},{"v":2491320,"d":"2,491,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":1994952,"d":"1,994,952.00"},{"v":1994952,"d":"1,994,952.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":1994952,"d":"1,994,952.00"},{"v":1994952,"d":"1,994,952.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：江西省大余县教育局",{"$nulls":4},"单位：元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出"]
["一、财政拨款收入",{"v":455421337,"d":"455,421,337"},"一、本年支出",{"v":455421337,"d":"455,421,337.00"},{"v":429421337,"d":"429,421,337.00"},{"v":26000000,"d":"26,000,000.00"}]
["    一般公共预算拨款收入",{"v":428268737,"d":"428,268,737"},"教育支出",{"v":358291479,"d":"358,291,479.00"},{"v":332291479,"d":"332,291,479.00"},{"v":26000000,"d":"26,000,000.00"}]
["    专项收入",{"v":1152600,"d":"1,152,600"},"社会保障和就业支出",{"v":57733800,"d":"57,733,800.00"},{"v":57733800,"d":"57,733,800.00"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":26000000,"d":"26,000,000"},"医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入","0","住房保障支出",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
["收入总计",{"v":455421337,"d":"455,421,337.00"},"支出总计",{"v":455421337,"d":"455,421,337.00"},{"v":429421337,"d":"429,421,337.00"},{"v":26000000,"d":"26,000,000.00"}]
{"$rows_empty":29}
[{"$nulls":32},"0"]
{"$rows_empty":37}
[{"$nulls":25},"0"]

{"sheet":"一般公共预算支出表","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：江西省大余县教育局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":429421337,"d":"429,421,337.00"},{"v":333396867,"d":"333,396,867.00"},{"v":96024470,"d":"96,024,470.00"}]
["205","教育支出",{"v":332291479,"d":"332,291,479.00"},{"v":236267009,"d":"236,267,009.00"},{"v":96024470,"d":"96,024,470.00"}]
["  01","  教育管理事务",{"v":100163277,"d":"100,163,277.00"},{"v":4278807,"d":"4,278,807.00"},{"v":95884470,"d":"95,884,470.00"}]
["    2050101","    行政运行（教育管理事务）",{"v":100163277,"d":"100,163,277.00"},{"v":4278807,"d":"4,278,807.00"},{"v":95884470,"d":"95,884,470.00"}]
["  02","  普通教育",{"v":222022478,"d":"222,022,478.00"},{"v":221882478,"d":"221,882,478.00"},{"v":140000,"d":"140,000.00"}]
["    2050201","    学前教育",{"v":11803146,"d":"11,803,146.00"},{"v":11663146,"d":"11,663,146.00"},{"v":140000,"d":"140,000.00"}]
["    2050202","    小学教育",{"v":105415550,"d":"105,415,550.00"},{"v":105415550,"d":"105,415,550.00"},{"v":0,"d":"0.00"}]
["    2050203","    初中教育",{"v":74571029,"d":"74,571,029.00"},{"v":74571029,"d":"74,571,029.00"},{"v":0,"d":"0.00"}]
["    2050204","    高中教育",{"v":28970563,"d":"28,970,563.00"},{"v":28970563,"d":"28,970,563.00"},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"v":1262190,"d":"1,262,190.00"},{"v":1262190,"d":"1,262,190.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":9315610,"d":"9,315,610.00"},{"v":9315610,"d":"9,315,610.00"},{"v":0,"d":"0.00"}]
["    2050304","    职业高中教育",{"v":9315610,"d":"9,315,610.00"},{"v":9315610,"d":"9,315,610.00"},{"v":0,"d":"0.00"}]
["  07","  特殊教育",{"v":790114,"d":"790,114.00"},{"v":790114,"d":"790,114.00"},{"v":0,"d":"0.00"}]
["    2050701","    特殊学校教育",{"v":790114,"d":"790,114.00"},{"v":790114,"d":"790,114.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":57733800,"d":"57,733,800.00"},{"v":57733800,"d":"57,733,800.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":55738848,"d":"55,738,848.00"},{"v":55738848,"d":"55,738,848.00"},{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",{"v":4981956,"d":"4,981,956.00"},{"v":4981956,"d":"4,981,956.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":33763296,"d":"33,763,296.00"},{"v":33763296,"d":"33,763,296.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":14502276,"d":"14,502,276.00"},{"v":14502276,"d":"14,502,276.00"},{"v":0,"d":"0.00"}]
["    2080507","    对机关事业单位基本养老保险基金的补助",{"v":2491320,"d":"2,491,320.00"},{"v":2491320,"d":"2,491,320.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":1994952,"d":"1,994,952.00"},{"v":1994952,"d":"1,994,952.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":1994952,"d":"1,994,952.00"},{"v":1994952,"d":"1,994,952.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":51,"n_cols":5,"rows_kept":51,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：江西省大余县教育局",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":333396867,"d":"333,396,867.00"},{"v":286795728,"d":"286,795,728.00"},{"v":46601139,"d":"46,601,139.00"}]
["301","工资福利支出",{"v":279663540,"d":"279,663,540.00"},{"v":279663540,"d":"279,663,540.00"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":112298088,"d":"112,298,088.00"},{"v":112298088,"d":"112,298,088.00"},{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",{"v":166680,"d":"166,680.00"},{"v":166680,"d":"166,680.00"},{"v":0,"d":"0.00"}]
["  301301020206","  生活补贴（事业）",{"v":7279656,"d":"7,279,656.00"},{"v":7279656,"d":"7,279,656.00"},{"v":0,"d":"0.00"}]
["  301301020207","  工作津贴（事业）",{"v":4333152,"d":"4,333,152.00"},{"v":4333152,"d":"4,333,152.00"},{"v":0,"d":"0.00"}]
["  3013010203","  特殊岗位津贴",{"v":239244,"d":"239,244.00"},{"v":239244,"d":"239,244.00"},{"v":0,"d":"0.00"}]
["  3013010204","  乡镇工作补贴",{"v":6764400,"d":"6,764,400.00"},{"v":6764400,"d":"6,764,400.00"},{"v":0,"d":"0.00"}]
["  30130103","  奖金",{"v":9358174,"d":"9,358,174.00"},{"v":9358174,"d":"9,358,174.00"},{"v":0,"d":"0.00"}]
["  3013010701","  基础性绩效",{"v":38903796,"d":"38,903,796.00"},{"v":38903796,"d":"38,903,796.00"},{"v":0,"d":"0.00"}]
["  3013010702","  奖励性绩效",{"v":8754000,"d":"8,754,000.00"},{"v":8754000,"d":"8,754,000.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":36254616,"d":"36,254,616.00"},{"v":36254616,"d":"36,254,616.00"},{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",{"v":14502276,"d":"14,502,276.00"},{"v":14502276,"d":"14,502,276.00"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":18759104,"d":"18,759,104.00"},{"v":18759104,"d":"18,759,104.00"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":20636954,"d":"20,636,954.00"},{"v":20636954,"d":"20,636,954.00"},{"v":0,"d":"0.00"}]
["  3013019902","  临时工工资",{"v":188400,"d":"188,400.00"},{"v":188400,"d":"188,400.00"},{"v":0,"d":"0.00"}]
["  3013019903","  聘用人员工资",{"v":1203000,"d":"1,203,000.00"},{"v":1203000,"d":"1,203,000.00"},{"v":0,"d":"0.00"}]
["  3013019905","  其他工资福利支出",{"v":22000,"d":"22,000.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":46601139,"d":"46,601,139.00"},{"v":0,"d":"0.00"},{"v":46601139,"d":"46,601,139.00"}]
["  30130201","  办公费",{"v":8095760,"d":"8,095,760.00"},{"v":0,"d":"0.00"},{"v":8095760,"d":"8,095,760.00"}]
["  30130202","  印刷费",{"v":1591300,"d":"1,591,300.00"},{"v":0,"d":"0.00"},{"v":1591300,"d":"1,591,300.00"}]
["  30130203","  咨询费",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["  30130205","  水费",{"v":2100020,"d":"2,100,020.00"},{"v":0,"d":"0.00"},{"v":2100020,"d":"2,100,020.00"}]
["  30130206","  电费",{"v":1979180,"d":"1,979,180.00"},{"v":0,"d":"0.00"},{"v":1979180,"d":"1,979,180.00"}]
["  30130207","  邮电费",{"v":1202744,"d":"1,202,744.00"},{"v":0,"d":"0.00"},{"v":1202744,"d":"1,202,744.00"}]
["  30130208","  取暖费",{"v":18240,"d":"18,240.00"},{"v":0,"d":"0.00"},{"v":18240,"d":"18,240.00"}]
["  30130211","  差旅费",{"v":2394600,"d":"2,394,600.00"},{"v":0,"d":"0.00"},{"v":2394600,"d":"2,394,600.00"}]
["  30130213","  维修(护)费",{"v":4565700,"d":"4,565,700.00"},{"v":0,"d":"0.00"},{"v":4565700,"d":"4,565,700.00"}]
["  30130215","  会议费",{"v":1292280,"d":"1,292,280.00"},{"v":0,"d":"0.00"},{"v":1292280,"d":"1,292,280.00"}]
["  30130216","  培训费",{"v":2932500,"d":"2,932,500.00"},{"v":0,"d":"0.00"},{"v":2932500,"d":"2,932,500.00"}]
["  30130217","  公务接待费",{"v":863957,"d":"863,957.00"},{"v":0,"d":"0.00"},{"v":863957,"d":"863,957.00"}]
["  30130228","  工会经费",{"v":3439489,"d":"3,439,489.00"},{"v":0,"d":"0.00"},{"v":3439489,"d":"3,439,489.00"}]
["  3013022901","  福利费（在职）",{"v":456720,"d":"456,720.00"},{"v":0,"d":"0.00"},{"v":456720,"d":"456,720.00"}]
["  3013022902","  福利费（离退休）",{"v":165000,"d":"165,000.00"},{"v":0,"d":"0.00"},{"v":165000,"d":"165,000.00"}]
["  30130231","  公务用车运行维护费",{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"}]
["  3013023901","  公务交通补贴",{"v":51600,"d":"51,600.00"},{"v":0,"d":"0.00"},{"v":51600,"d":"51,600.00"}]
["  3013023999","  其他交通费用",{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"}]
["  3013029902","  降温费",{"v":48640,"d":"48,640.00"},{"v":0,"d":"0.00"},{"v":48640,"d":"48,640.00"}]
["  3013029903","  教学业务费",{"v":5975800,"d":"5,975,800.00"},{"v":0,"d":"0.00"},{"v":5975800,"d":"5,975,800.00"}]
["  3013029999","  其他商品和服务支出",{"v":9292609,"d":"9,292,609.00"},{"v":0,"d":"0.00"},{"v":9292609,"d":"9,292,609.00"}]
["303","对个人和家庭的补助",{"v":7132188,"d":"7,132,188.00"},{"v":7132188,"d":"7,132,188.00"},{"v":0,"d":"0.00"}]
["  30130303","  退职(役)费",{"v":13200,"d":"13,200.00"},{"v":13200,"d":"13,200.00"},{"v":0,"d":"0.00"}]
["  30130305","  生活补助",{"v":1994952,"d":"1,994,952.00"},{"v":1994952,"d":"1,994,952.00"},{"v":0,"d":"0.00"}]
["  30130309","  奖励金(独生子女费)",{"v":142080,"d":"142,080.00"},{"v":142080,"d":"142,080.00"},{"v":0,"d":"0.00"}]
["  3013039903","  财政补差人员经费",{"v":4981956,"d":"4,981,956.00"},{"v":4981956,"d":"4,981,956.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":6,"n_cols":7,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["",{"$nulls":5},"单位：元"]
["单位编码","单位名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["701001","大余县教育局",{"v":1059597,"d":"1,059,597.00"},null,{"v":1059597,"d":"1,059,597.00"}]

{"sheet":"政府性基金","index":8,"n_rows":10,"n_cols":5,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位：江西省大余县教育局",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"政府性基金预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":26000000,"d":"26,000,000.00"},{"v":0,"d":"0.00"},{"v":26000000,"d":"26,000,000.00"}]
["205","教育支出",{"v":26000000,"d":"26,000,000.00"},{"v":0,"d":"0.00"},{"v":26000000,"d":"26,000,000.00"}]
["  01","  教育管理事务",{"v":26000000,"d":"26,000,000.00"},{"v":0,"d":"0.00"},{"v":26000000,"d":"26,000,000.00"}]
["    2050101","    行政运行（教育管理事务）",{"v":26000000,"d":"26,000,000.00"},{"v":0,"d":"0.00"},{"v":26000000,"d":"26,000,000.00"}]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":488267067,"d":"488,267,067"},0]
["教育支出",{"v":391137209,"d":"391,137,209"},0]
["社会保障和就业支出",{"v":57733800,"d":"57,733,800"},0]
["医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104"},0]
["住房保障支出",{"v":20636954,"d":"20,636,954"},0]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3]],"flags":["formulas_cached_only"]}
[]
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出"]
[]
["**",1,2,3]
["合计",{"v":455421337,"d":"455,421,337"},{"v":429421337,"d":"429,421,337"},{"v":26000000,"d":"26,000,000"}]
["教育支出",{"v":358291479,"d":"358,291,479"},{"v":332291479,"d":"332,291,479"},{"v":26000000,"d":"26,000,000"}]
["社会保障和就业支出",{"v":57733800,"d":"57,733,800"},{"v":57733800,"d":"57,733,800"},0]
["医疗卫生与计划生育支出",{"v":18759104,"d":"18,759,104"},{"v":18759104,"d":"18,759,104"},0]
["住房保障支出",{"v":20636954,"d":"20,636,954"},{"v":20636954,"d":"20,636,954"},0]