{"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":24},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":17,"n_cols":255,"rows_kept":17,"merged":[[5,5,5,10],[9,5,9,9]],"flags":["formulas_cached_only"]}
[{"$nulls":20},{"v":3100341946,"d":"3,100,341,946"}]
[]
["2020年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称：大余县教育局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期：2020.01.01"]
[]
[]
[{"$nulls":5},"编制单位：",null,"江西省大余县教育局"]
[]
[]
[]
["单位负责人签章：曾凡伟",{"$nulls":5},"财务负责人签章：李薰学",{"$nulls":5},"制表人签章：朱念红"]

{"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":492684611,"d":"492,684,611"},"合计",{"v":528743181,"d":"528,743,181.00"}]
["    一般公共预算拨款收入",{"v":465501411,"d":"465,501,411"},"教育支出",{"v":426849607,"d":"426,849,607.00"}]
["    专项收入",{"v":1183200,"d":"1,183,200"},"社会保障和就业支出",{"v":57173423,"d":"57,173,423.00"}]
["    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":21092483,"d":"21,092,483.00"}]
["    预算内投资收入","0","住房保障支出",{"v":23627668,"d":"23,627,668.00"}]
["二、事业收入",{"v":36052570,"d":"36,052,570"},{"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":528743181,"d":"528,743,181"},"本年支出合计",{"v":528743181,"d":"528,743,181.00"}]
["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":528743181,"d":"528,743,181"},"支出总计",{"v":528743181,"d":"528,743,181.00"}]

{"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":528743181,"d":"528,743,181"},{"v":492684611,"d":"492,684,611"},{"v":465501411,"d":"465,501,411"},{"v":1183200,"d":"1,183,200"},{"v":26000000,"d":"26,000,000"},0,{"v":36052570,"d":"36,052,570"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["205","教育支出",{"v":528743181,"d":"528,743,181"},{"v":492684611,"d":"492,684,611"},{"v":465501411,"d":"465,501,411"},{"v":1183200,"d":"1,183,200"},{"v":26000000,"d":"26,000,000"},0,{"v":36052570,"d":"36,052,570"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["  01","  教育管理事务",{"v":122410516,"d":"122,410,516"},{"v":122410516,"d":"122,410,516"},{"v":96410516,"d":"96,410,516"},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":122410516,"d":"122,410,516"},{"v":122410516,"d":"122,410,516"},{"v":96410516,"d":"96,410,516"},0,{"v":26000000,"d":"26,000,000"},0,0,0,0,0,0,0,0]
["  02","  普通教育",{"v":389106920,"d":"389,106,920"},{"v":353708350,"d":"353,708,350"},{"v":352540750,"d":"352,540,750"},{"v":1167600,"d":"1,167,600"},0,0,{"v":35392570,"d":"35,392,570"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["    01","    学前教育",{"v":37641076,"d":"37,641,076"},{"v":30402206,"d":"30,402,206"},{"v":30075806,"d":"30,075,806"},{"v":326400,"d":"326,400"},0,0,{"v":7238870,"d":"7,238,870"},0,0,0,0,0,0]
["    02","    小学教育",{"v":162825420,"d":"162,825,420"},{"v":162444220,"d":"162,444,220"},{"v":162050620,"d":"162,050,620"},{"v":393600,"d":"393,600"},0,0,{"v":375200,"d":"375,200"},0,{"v":6000,"d":"6,000"},0,0,0,0]
["    03","    初中教育",{"v":124028017,"d":"124,028,017"},{"v":115039517,"d":"115,039,517"},{"v":114755117,"d":"114,755,117"},{"v":284400,"d":"284,400"},0,0,{"v":8988500,"d":"8,988,500"},0,0,0,0,0,0]
["    04","    高中教育",{"v":61937251,"d":"61,937,251"},{"v":43947251,"d":"43,947,251"},{"v":43784051,"d":"43,784,051"},{"v":163200,"d":"163,200"},0,0,{"v":17990000,"d":"17,990,000"},0,0,0,0,0,0]
["    05","    高等教育",{"v":2675156,"d":"2,675,156"},{"v":1875156,"d":"1,875,156"},{"v":1875156,"d":"1,875,156"},0,0,0,{"v":800000,"d":"800,000"},0,0,0,0,0,0]
["  03","  职业教育",{"v":16187609,"d":"16,187,609"},{"v":15527609,"d":"15,527,609"},{"v":15527609,"d":"15,527,609"},0,0,0,{"v":660000,"d":"660,000"},0,0,0,0,0,0]
["    04","    职业高中教育",{"v":16187609,"d":"16,187,609"},{"v":15527609,"d":"15,527,609"},{"v":15527609,"d":"15,527,609"},0,0,0,{"v":660000,"d":"660,000"},0,0,0,0,0,0]
["  07","  特殊教育",{"v":1038136,"d":"1,038,136"},{"v":1038136,"d":"1,038,136"},{"v":1022536,"d":"1,022,536"},{"v":15600,"d":"15,600"},0,0,0,0,0,0,0,0,0]
["    01","    特殊学校教育",{"v":1038136,"d":"1,038,136"},{"v":1038136,"d":"1,038,136"},{"v":1022536,"d":"1,022,536"},{"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":528743181,"d":"528,743,181.00"},{"v":398919911,"d":"398,919,911.00"},{"v":129823270,"d":"129,823,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":426849607,"d":"426,849,607.00"},{"v":297026337,"d":"297,026,337.00"},{"v":129823270,"d":"129,823,270.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  01","  教育管理事务",{"v":120564995,"d":"120,564,995.00"},{"v":4707125,"d":"4,707,125.00"},{"v":115857870,"d":"115,857,870.00"},{"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":120564995,"d":"120,564,995.00"},{"v":4707125,"d":"4,707,125.00"},{"v":115857870,"d":"115,857,870.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":293477146,"d":"293,477,146.00"},{"v":279511746,"d":"279,511,746.00"},{"v":13965400,"d":"13,965,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050201","    学前教育",{"v":33048864,"d":"33,048,864.00"},{"v":20683464,"d":"20,683,464.00"},{"v":12365400,"d":"12,365,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":115200435,"d":"115,200,435.00"},{"v":115200435,"d":"115,200,435.00"},{"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":93186753,"d":"93,186,753.00"},{"v":93186753,"d":"93,186,753.00"},{"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":49871621,"d":"49,871,621.00"},{"v":48271621,"d":"48,271,621.00"},{"v":1600000,"d":"1,600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"v":2169473,"d":"2,169,473.00"},{"v":2169473,"d":"2,169,473.00"},{"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":11930224,"d":"11,930,224.00"},{"v":11930224,"d":"11,930,224.00"},{"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":11930224,"d":"11,930,224.00"},{"v":11930224,"d":"11,930,224.00"},{"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":877242,"d":"877,242.00"},{"v":877242,"d":"877,242.00"},{"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":877242,"d":"877,242.00"},{"v":877242,"d":"877,242.00"},{"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":57173423,"d":"57,173,423.00"},{"v":57173423,"d":"57,173,423.00"},{"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":54975947,"d":"54,975,947.00"},{"v":54975947,"d":"54,975,947.00"},{"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":5081280,"d":"5,081,280.00"},{"v":5081280,"d":"5,081,280.00"},{"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":33570668,"d":"33,570,668.00"},{"v":33570668,"d":"33,570,668.00"},{"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":16204488,"d":"16,204,488.00"},{"v":16204488,"d":"16,204,488.00"},{"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":119511,"d":"119,511.00"},{"v":119511,"d":"119,511.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":2197476,"d":"2,197,476.00"},{"v":2197476,"d":"2,197,476.00"},{"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":2197476,"d":"2,197,476.00"},{"v":2197476,"d":"2,197,476.00"},{"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":21092483,"d":"21,092,483.00"},{"v":21092483,"d":"21,092,483.00"},{"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":21092483,"d":"21,092,483.00"},{"v":21092483,"d":"21,092,483.00"},{"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":21092483,"d":"21,092,483.00"},{"v":21092483,"d":"21,092,483.00"},{"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":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"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":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"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":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"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":492684611,"d":"492,684,611"},"一、本年支出",{"v":492684611,"d":"492,684,611.00"},{"v":466684611,"d":"466,684,611.00"},{"v":26000000,"d":"26,000,000.00"}]
["    一般公共预算拨款收入",{"v":465501411,"d":"465,501,411"},"教育支出",{"v":390821117,"d":"390,821,117.00"},{"v":364821117,"d":"364,821,117.00"},{"v":26000000,"d":"26,000,000.00"}]
["    专项收入",{"v":1183200,"d":"1,183,200"},"社会保障和就业支出",{"v":57173423,"d":"57,173,423.00"},{"v":57173423,"d":"57,173,423.00"},{"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":21062403,"d":"21,062,403.00"},{"v":21062403,"d":"21,062,403.00"},{"v":0,"d":"0.00"}]
["    预算内投资收入","0","住房保障支出",{"v":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"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":492684611,"d":"492,684,611.00"},"支出总计",{"v":492684611,"d":"492,684,611.00"},{"v":466684611,"d":"466,684,611.00"},{"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":466684611,"d":"466,684,611.00"},{"v":365000341,"d":"365,000,341.00"},{"v":101684270,"d":"101,684,270.00"}]
["205","教育支出",{"v":364821117,"d":"364,821,117.00"},{"v":263136847,"d":"263,136,847.00"},{"v":101684270,"d":"101,684,270.00"}]
["  01","  教育管理事务",{"v":94564995,"d":"94,564,995.00"},{"v":4707125,"d":"4,707,125.00"},{"v":89857870,"d":"89,857,870.00"}]
["    2050101","    行政运行（教育管理事务）",{"v":94564995,"d":"94,564,995.00"},{"v":4707125,"d":"4,707,125.00"},{"v":89857870,"d":"89,857,870.00"}]
["  02","  普通教育",{"v":258108656,"d":"258,108,656.00"},{"v":246282256,"d":"246,282,256.00"},{"v":11826400,"d":"11,826,400.00"}]
["    2050201","    学前教育",{"v":25840074,"d":"25,840,074.00"},{"v":14013674,"d":"14,013,674.00"},{"v":11826400,"d":"11,826,400.00"}]
["    2050202","    小学教育",{"v":114819235,"d":"114,819,235.00"},{"v":114819235,"d":"114,819,235.00"},{"v":0,"d":"0.00"}]
["    2050203","    初中教育",{"v":84198253,"d":"84,198,253.00"},{"v":84198253,"d":"84,198,253.00"},{"v":0,"d":"0.00"}]
["    2050204","    高中教育",{"v":31881621,"d":"31,881,621.00"},{"v":31881621,"d":"31,881,621.00"},{"v":0,"d":"0.00"}]
["    2050205","    高等教育",{"v":1369473,"d":"1,369,473.00"},{"v":1369473,"d":"1,369,473.00"},{"v":0,"d":"0.00"}]
["  03","  职业教育",{"v":11270224,"d":"11,270,224.00"},{"v":11270224,"d":"11,270,224.00"},{"v":0,"d":"0.00"}]
["    2050304","    职业高中教育",{"v":11270224,"d":"11,270,224.00"},{"v":11270224,"d":"11,270,224.00"},{"v":0,"d":"0.00"}]
["  07","  特殊教育",{"v":877242,"d":"877,242.00"},{"v":877242,"d":"877,242.00"},{"v":0,"d":"0.00"}]
["    2050701","    特殊学校教育",{"v":877242,"d":"877,242.00"},{"v":877242,"d":"877,242.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":57173423,"d":"57,173,423.00"},{"v":57173423,"d":"57,173,423.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位离退休",{"v":54975947,"d":"54,975,947.00"},{"v":54975947,"d":"54,975,947.00"},{"v":0,"d":"0.00"}]
["    2080502","    事业单位离退休",{"v":5081280,"d":"5,081,280.00"},{"v":5081280,"d":"5,081,280.00"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":33570668,"d":"33,570,668.00"},{"v":33570668,"d":"33,570,668.00"},{"v":0,"d":"0.00"}]
["    2080506","    机关事业单位职业年金缴费支出",{"v":16204488,"d":"16,204,488.00"},{"v":16204488,"d":"16,204,488.00"},{"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":119511,"d":"119,511.00"},{"v":119511,"d":"119,511.00"},{"v":0,"d":"0.00"}]
["  08","  抚恤",{"v":2197476,"d":"2,197,476.00"},{"v":2197476,"d":"2,197,476.00"},{"v":0,"d":"0.00"}]
["    2080801","    死亡抚恤",{"v":2197476,"d":"2,197,476.00"},{"v":2197476,"d":"2,197,476.00"},{"v":0,"d":"0.00"}]
["210","医疗卫生与计划生育支出",{"v":21062403,"d":"21,062,403.00"},{"v":21062403,"d":"21,062,403.00"},{"v":0,"d":"0.00"}]
["  12","  财政对基本医疗保险基金的补助",{"v":21062403,"d":"21,062,403.00"},{"v":21062403,"d":"21,062,403.00"},{"v":0,"d":"0.00"}]
["    2101201","    财政对职工基本医疗保险基金的补助",{"v":21062403,"d":"21,062,403.00"},{"v":21062403,"d":"21,062,403.00"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":49,"n_cols":5,"rows_kept":49,"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":365000341,"d":"365,000,341.00"},{"v":318392804,"d":"318,392,804.00"},{"v":46607537,"d":"46,607,537.00"}]
["301","工资福利支出",{"v":310971248,"d":"310,971,248.00"},{"v":310971248,"d":"310,971,248.00"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":132516888,"d":"132,516,888.00"},{"v":132516888,"d":"132,516,888.00"},{"v":0,"d":"0.00"}]
["  301301020106","  生活补贴（行政）",{"v":232080,"d":"232,080.00"},{"v":232080,"d":"232,080.00"},{"v":0,"d":"0.00"}]
["  301301020206","  生活补贴（事业）",{"v":7958652,"d":"7,958,652.00"},{"v":7958652,"d":"7,958,652.00"},{"v":0,"d":"0.00"}]
["  301301020207","  工作津贴（事业）",{"v":4842936,"d":"4,842,936.00"},{"v":4842936,"d":"4,842,936.00"},{"v":0,"d":"0.00"}]
["  3013010203","  特殊岗位津贴",{"v":242040,"d":"242,040.00"},{"v":242040,"d":"242,040.00"},{"v":0,"d":"0.00"}]
["  3013010204","  乡镇工作补贴",{"v":7144800,"d":"7,144,800.00"},{"v":7144800,"d":"7,144,800.00"},{"v":0,"d":"0.00"}]
["  30130103","  奖金",{"v":11043074,"d":"11,043,074.00"},{"v":11043074,"d":"11,043,074.00"},{"v":0,"d":"0.00"}]
["  3013010701","  基础性绩效",{"v":41694240,"d":"41,694,240.00"},{"v":41694240,"d":"41,694,240.00"},{"v":0,"d":"0.00"}]
["  3013010702","  奖励性绩效",{"v":9406800,"d":"9,406,800.00"},{"v":9406800,"d":"9,406,800.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":33261887,"d":"33,261,887.00"},{"v":33261887,"d":"33,261,887.00"},{"v":0,"d":"0.00"}]
["  30130109","  职业年金缴费",{"v":16632780,"d":"16,632,780.00"},{"v":16632780,"d":"16,632,780.00"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":21062403,"d":"21,062,403.00"},{"v":21062403,"d":"21,062,403.00"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":23627668,"d":"23,627,668.00"},{"v":23627668,"d":"23,627,668.00"},{"v":0,"d":"0.00"}]
["  3013019902","  临时工工资",{"v":129000,"d":"129,000.00"},{"v":129000,"d":"129,000.00"},{"v":0,"d":"0.00"}]
["  3013019903","  聘用人员工资",{"v":1176000,"d":"1,176,000.00"},{"v":1176000,"d":"1,176,000.00"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":46607537,"d":"46,607,537.00"},{"v":0,"d":"0.00"},{"v":46607537,"d":"46,607,537.00"}]
["  30130201","  办公费",{"v":7469298,"d":"7,469,298.00"},{"v":0,"d":"0.00"},{"v":7469298,"d":"7,469,298.00"}]
["  30130202","  印刷费",{"v":1869521,"d":"1,869,521.00"},{"v":0,"d":"0.00"},{"v":1869521,"d":"1,869,521.00"}]
["  30130203","  咨询费",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["  30130205","  水费",{"v":2143800,"d":"2,143,800.00"},{"v":0,"d":"0.00"},{"v":2143800,"d":"2,143,800.00"}]
["  30130206","  电费",{"v":1941000,"d":"1,941,000.00"},{"v":0,"d":"0.00"},{"v":1941000,"d":"1,941,000.00"}]
["  30130207","  邮电费",{"v":1216250,"d":"1,216,250.00"},{"v":0,"d":"0.00"},{"v":1216250,"d":"1,216,250.00"}]
["  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":2532463,"d":"2,532,463.00"},{"v":0,"d":"0.00"},{"v":2532463,"d":"2,532,463.00"}]
["  30130213","  维修(护)费",{"v":4495521,"d":"4,495,521.00"},{"v":0,"d":"0.00"},{"v":4495521,"d":"4,495,521.00"}]
["  30130215","  会议费",{"v":1342500,"d":"1,342,500.00"},{"v":0,"d":"0.00"},{"v":1342500,"d":"1,342,500.00"}]
["  30130216","  培训费",{"v":2987850,"d":"2,987,850.00"},{"v":0,"d":"0.00"},{"v":2987850,"d":"2,987,850.00"}]
["  30130217","  公务接待费",{"v":802114,"d":"802,114.00"},{"v":0,"d":"0.00"},{"v":802114,"d":"802,114.00"}]
["  30130228","  工会经费",{"v":3937943,"d":"3,937,943.00"},{"v":0,"d":"0.00"},{"v":3937943,"d":"3,937,943.00"}]
["  3013022901","  福利费（在职）",{"v":390840,"d":"390,840.00"},{"v":0,"d":"0.00"},{"v":390840,"d":"390,840.00"}]
["  3013022902","  福利费（离退休）",{"v":168840,"d":"168,840.00"},{"v":0,"d":"0.00"},{"v":168840,"d":"168,840.00"}]
["  3013023901","  公务交通补贴",{"v":77400,"d":"77,400.00"},{"v":0,"d":"0.00"},{"v":77400,"d":"77,400.00"}]
["  3013023999","  其他交通费用",{"v":65000,"d":"65,000.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"}]
["  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":6639400,"d":"6,639,400.00"},{"v":0,"d":"0.00"},{"v":6639400,"d":"6,639,400.00"}]
["  3013029999","  其他商品和服务支出",{"v":8420917,"d":"8,420,917.00"},{"v":0,"d":"0.00"},{"v":8420917,"d":"8,420,917.00"}]
["303","对个人和家庭的补助",{"v":7421556,"d":"7,421,556.00"},{"v":7421556,"d":"7,421,556.00"},{"v":0,"d":"0.00"}]
["  30130303","  退职(役)费",{"v":14400,"d":"14,400.00"},{"v":14400,"d":"14,400.00"},{"v":0,"d":"0.00"}]
["  30130305","  生活补助",{"v":2197476,"d":"2,197,476.00"},{"v":2197476,"d":"2,197,476.00"},{"v":0,"d":"0.00"}]
["  30130309","  奖励金(独生子女费)",{"v":128400,"d":"128,400.00"},{"v":128400,"d":"128,400.00"},{"v":0,"d":"0.00"}]
["  3013039903","  财政补差人员经费",{"v":5081280,"d":"5,081,280.00"},{"v":5081280,"d":"5,081,280.00"},{"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":1052494,"d":"1,052,494.00"},null,{"v":1052494,"d":"1,052,494.00"}]

{"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":528743181,"d":"528,743,181"},0]
["教育支出",{"v":426849607,"d":"426,849,607"},0]
["社会保障和就业支出",{"v":57173423,"d":"57,173,423"},0]
["医疗卫生与计划生育支出",{"v":21092483,"d":"21,092,483"},0]
["住房保障支出",{"v":23627668,"d":"23,627,668"},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":492684611,"d":"492,684,611"},{"v":466684611,"d":"466,684,611"},{"v":26000000,"d":"26,000,000"}]
["教育支出",{"v":390821117,"d":"390,821,117"},{"v":364821117,"d":"364,821,117"},{"v":26000000,"d":"26,000,000"}]
["社会保障和就业支出",{"v":57173423,"d":"57,173,423"},{"v":57173423,"d":"57,173,423"},0]
["医疗卫生与计划生育支出",{"v":21062403,"d":"21,062,403"},{"v":21062403,"d":"21,062,403"},0]
["住房保障支出",{"v":23627668,"d":"23,627,668"},{"v":23627668,"d":"23,627,668"},0]