{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["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","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[701001]大余县教育科技体育局",null,null,"单位：万元"]
["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、财政拨款收入",{"v":934.98163,"d":"934.98"},"教育支出",{"v":5007.751805,"d":"5,007.75"}]
["    （一）一般公共预算收入",{"v":934.98163,"d":"934.98"},"科学技术支出",{"v":175.564,"d":"175.56"}]
["    （二）政府性基金预算收入",null,"文化旅游体育与传媒支出",{"v":15.748,"d":"15.75"}]
["    （三）国有资本经营预算收入",null,"社会保障和就业支出",{"v":203.763702,"d":"203.76"}]
["二、教育收费资金收入",{"v":1000,"d":"1,000.00"},"卫生健康支出",{"v":99.993774,"d":"99.99"}]
["三、事业收入",null,"城乡社区支出",{"v":345.10713,"d":"345.11"}]
["四、事业单位经营收入",null,"农林水支出",13.37]
["五、附属单位上缴收入",null,"住房保障支出",{"v":66.45672,"d":"66.46"}]
["六、上级补助收入",null,"其他支出",{"v":6000,"d":"6,000.00"}]
["七、其他收入",{"v":250,"d":"250.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":2184.98163,"d":"2,184.98"},"本年支出合计",{"v":11927.755131,"d":"11,927.76"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":9742.773501,"d":"9,742.77"}]
[]
["收入总计",{"v":11927.755131,"d":"11,927.76"},"支出总计",{"v":11927.755131,"d":"11,927.76"}]

{"sheet":"部门收入总表","index":1,"n_rows":63,"n_cols":15,"rows_kept":63,"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],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[701001]大余县教育科技体育局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":11927.755131,"d":"11,927.76"},{"v":9742.773501,"d":"9,742.77"},{"v":934.98163,"d":"934.98"},{"v":934.98163,"d":"934.98"},null,null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":250,"d":"250.00"}]
["205","教育支出",{"v":5007.751805,"d":"5,007.75"},{"v":3148.711565,"d":"3,148.71"},{"v":609.04024,"d":"609.04"},{"v":609.04024,"d":"609.04"},null,null,{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":250,"d":"250.00"}]
["　01","　教育管理事务",{"v":690.517689,"d":"690.52"},{"v":84.477449,"d":"84.48"},{"v":606.04024,"d":"606.04"},{"v":606.04024,"d":"606.04"}]
["　　2050101","　　行政运行",{"v":683.437689,"d":"683.44"},{"v":77.397449,"d":"77.40"},{"v":606.04024,"d":"606.04"},{"v":606.04024,"d":"606.04"}]
["　　2050102","　　一般行政管理事务",7.08,7.08]
["　02","　普通教育",{"v":2566.443841,"d":"2,566.44"},{"v":2563.443841,"d":"2,563.44"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　　2050201","　　学前教育",{"v":228.4937,"d":"228.49"},{"v":228.4937,"d":"228.49"}]
["　　2050202","　　小学教育",{"v":1374.4175,"d":"1,374.42"},{"v":1374.4175,"d":"1,374.42"}]
["　　2050203","　　初中教育",{"v":173.755,"d":"173.76"},{"v":173.755,"d":"173.76"}]
["　　2050204","　　高中教育",{"v":532.260586,"d":"532.26"},{"v":532.260586,"d":"532.26"}]
["　　2050299","　　其他普通教育支出",{"v":257.517055,"d":"257.52"},{"v":254.517055,"d":"254.52"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
["　03","　职业教育",{"v":350.342868,"d":"350.34"},{"v":350.342868,"d":"350.34"}]
["　　2050301","　　初等职业教育",{"v":37.342868,"d":"37.34"},{"v":37.342868,"d":"37.34"}]
["　　2050302","　　中等职业教育",{"v":313,"d":"313.00"},{"v":313,"d":"313.00"}]
["　08","　进修及培训",{"v":82.539857,"d":"82.54"},{"v":82.539857,"d":"82.54"}]
["　　2050801","　　教师进修",{"v":55.251857,"d":"55.25"},{"v":55.251857,"d":"55.25"}]
["　　2050803","　　培训支出",{"v":27.288,"d":"27.29"},{"v":27.288,"d":"27.29"}]
["　09","　教育费附加安排的支出",{"v":67.90755,"d":"67.91"},{"v":67.90755,"d":"67.91"}]
["　　2050902","　　农村中小学教学设施",6.44,6.44]
["　　2050903","　　城市中小学校舍建设",6.44,6.44]
["　　2050999","　　其他教育费附加安排的支出",{"v":55.02755,"d":"55.03"},{"v":55.02755,"d":"55.03"}]
["　99","　其他教育支出",{"v":1250,"d":"1,250.00"},{"$nulls":5},{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":250,"d":"250.00"}]
["　　2059999","　　其他教育支出",{"v":1250,"d":"1,250.00"},{"$nulls":5},{"v":1000,"d":"1,000.00"},{"$nulls":4},{"v":250,"d":"250.00"}]
["206","科学技术支出",{"v":175.564,"d":"175.56"},{"v":174.064,"d":"174.06"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　01","　科学技术管理事务",{"v":3,"d":"3.00"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　　2060102","　　一般行政管理事务",{"v":3,"d":"3.00"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["　04","　技术研究与开发",{"v":167.564,"d":"167.56"},{"v":167.564,"d":"167.56"}]
["　　2060499","　　其他技术研究与开发支出",{"v":167.564,"d":"167.56"},{"v":167.564,"d":"167.56"}]
["　05","　科技条件与服务",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　　2060502","　　技术创新服务体系",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["207","文化旅游体育与传媒支出",{"v":15.748,"d":"15.75"},{"v":5.188,"d":"5.19"},10.56,10.56]
["　03","　体育",{"v":15.748,"d":"15.75"},{"v":5.188,"d":"5.19"},10.56,10.56]
["　　2070302","　　一般行政管理事务",10.56,null,10.56,10.56]
["　　2070307","　　体育场馆",{"v":5.188,"d":"5.19"},{"v":5.188,"d":"5.19"}]
["208","社会保障和就业支出",{"v":203.763702,"d":"203.76"},{"v":56.332806,"d":"56.33"},{"v":147.430896,"d":"147.43"},{"v":147.430896,"d":"147.43"}]
["　05","　行政事业单位养老支出",{"v":164.656342,"d":"164.66"},{"v":23.743846,"d":"23.74"},{"v":140.912496,"d":"140.91"},{"v":140.912496,"d":"140.91"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.941664,"d":"93.94"},null,{"v":93.941664,"d":"93.94"},{"v":93.941664,"d":"93.94"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":70.714678,"d":"70.71"},{"v":23.743846,"d":"23.74"},{"v":46.970832,"d":"46.97"},{"v":46.970832,"d":"46.97"}]
["　07","　就业补助",{"v":1.1956,"d":"1.20"},{"v":1.1956,"d":"1.20"}]
["　　2080711","　　就业见习补贴",{"v":1.1956,"d":"1.20"},{"v":1.1956,"d":"1.20"}]
["　08","　抚恤",{"v":37.91176,"d":"37.91"},{"v":31.39336,"d":"31.39"},{"v":6.5184,"d":"6.52"},{"v":6.5184,"d":"6.52"}]
["　　2080801","　　死亡抚恤",{"v":37.91176,"d":"37.91"},{"v":31.39336,"d":"31.39"},{"v":6.5184,"d":"6.52"},{"v":6.5184,"d":"6.52"}]
["210","卫生健康支出",{"v":99.993774,"d":"99.99"},null,{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　11","　行政事业单位医疗",{"v":99.993774,"d":"99.99"},null,{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　　2101101","　　行政单位医疗",{"v":99.993774,"d":"99.99"},null,{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["212","城乡社区支出",{"v":345.10713,"d":"345.11"},{"v":345.10713,"d":"345.11"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":345.10713,"d":"345.11"},{"v":345.10713,"d":"345.11"}]
["　　2120802","　　土地开发支出",{"v":345.10713,"d":"345.11"},{"v":345.10713,"d":"345.11"}]
["213","农林水支出",13.37,13.37]
["　05","　巩固脱贫衔接乡村振兴",13.37,13.37]
["　　2130599","　　其他巩固脱贫衔接乡村振兴支出",13.37,13.37]
["221","住房保障支出",{"v":66.45672,"d":"66.46"},null,{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　02","　住房改革支出",{"v":66.45672,"d":"66.46"},null,{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　　2210201","　　住房公积金",{"v":66.45672,"d":"66.46"},null,{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["229","其他支出",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":63,"n_cols":5,"rows_kept":63,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[701001]大余县教育科技体育局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":11927.755131,"d":"11,927.76"},{"v":1199.894902,"d":"1,199.89"},{"v":10727.860229,"d":"10,727.86"}]
["205","教育支出",{"v":5007.751805,"d":"5,007.75"},{"v":851.668152,"d":"851.67"},{"v":4156.083653,"d":"4,156.08"}]
["　01","　教育管理事务",{"v":690.517689,"d":"690.52"},{"v":606.04024,"d":"606.04"},{"v":84.477449,"d":"84.48"}]
["　　2050101","　　行政运行",{"v":683.437689,"d":"683.44"},{"v":606.04024,"d":"606.04"},{"v":77.397449,"d":"77.40"}]
["　　2050102","　　一般行政管理事务",7.08,null,7.08]
["　02","　普通教育",{"v":2566.443841,"d":"2,566.44"},{"v":245.434555,"d":"245.43"},{"v":2321.009286,"d":"2,321.01"}]
["　　2050201","　　学前教育",{"v":228.4937,"d":"228.49"},null,{"v":228.4937,"d":"228.49"}]
["　　2050202","　　小学教育",{"v":1374.4175,"d":"1,374.42"},null,{"v":1374.4175,"d":"1,374.42"}]
["　　2050203","　　初中教育",{"v":173.755,"d":"173.76"},null,{"v":173.755,"d":"173.76"}]
["　　2050204","　　高中教育",{"v":532.260586,"d":"532.26"},null,{"v":532.260586,"d":"532.26"}]
["　　2050299","　　其他普通教育支出",{"v":257.517055,"d":"257.52"},{"v":245.434555,"d":"245.43"},{"v":12.0825,"d":"12.08"}]
["　03","　职业教育",{"v":350.342868,"d":"350.34"},null,{"v":350.342868,"d":"350.34"}]
["　　2050301","　　初等职业教育",{"v":37.342868,"d":"37.34"},null,{"v":37.342868,"d":"37.34"}]
["　　2050302","　　中等职业教育",{"v":313,"d":"313.00"},null,{"v":313,"d":"313.00"}]
["　08","　进修及培训",{"v":82.539857,"d":"82.54"},{"v":0.193357,"d":"0.19"},{"v":82.3465,"d":"82.35"}]
["　　2050801","　　教师进修",{"v":55.251857,"d":"55.25"},{"v":0.193357,"d":"0.19"},{"v":55.0585,"d":"55.06"}]
["　　2050803","　　培训支出",{"v":27.288,"d":"27.29"},null,{"v":27.288,"d":"27.29"}]
["　09","　教育费附加安排的支出",{"v":67.90755,"d":"67.91"},null,{"v":67.90755,"d":"67.91"}]
["　　2050902","　　农村中小学教学设施",6.44,null,6.44]
["　　2050903","　　城市中小学校舍建设",6.44,null,6.44]
["　　2050999","　　其他教育费附加安排的支出",{"v":55.02755,"d":"55.03"},null,{"v":55.02755,"d":"55.03"}]
["　99","　其他教育支出",{"v":1250,"d":"1,250.00"},null,{"v":1250,"d":"1,250.00"}]
["　　2059999","　　其他教育支出",{"v":1250,"d":"1,250.00"},null,{"v":1250,"d":"1,250.00"}]
["206","科学技术支出",{"v":175.564,"d":"175.56"},{"v":2.952,"d":"2.95"},{"v":172.612,"d":"172.61"}]
["　01","　科学技术管理事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2060102","　　一般行政管理事务",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　04","　技术研究与开发",{"v":167.564,"d":"167.56"},{"v":2.952,"d":"2.95"},{"v":164.612,"d":"164.61"}]
["　　2060499","　　其他技术研究与开发支出",{"v":167.564,"d":"167.56"},{"v":2.952,"d":"2.95"},{"v":164.612,"d":"164.61"}]
["　05","　科技条件与服务",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　　2060502","　　技术创新服务体系",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["207","文化旅游体育与传媒支出",{"v":15.748,"d":"15.75"},null,{"v":15.748,"d":"15.75"}]
["　03","　体育",{"v":15.748,"d":"15.75"},null,{"v":15.748,"d":"15.75"}]
["　　2070302","　　一般行政管理事务",10.56,null,10.56]
["　　2070307","　　体育场馆",{"v":5.188,"d":"5.19"},null,{"v":5.188,"d":"5.19"}]
["208","社会保障和就业支出",{"v":203.763702,"d":"203.76"},{"v":178.824256,"d":"178.82"},{"v":24.939446,"d":"24.94"}]
["　05","　行政事业单位养老支出",{"v":164.656342,"d":"164.66"},{"v":140.912496,"d":"140.91"},{"v":23.743846,"d":"23.74"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.941664,"d":"93.94"},{"v":93.941664,"d":"93.94"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":70.714678,"d":"70.71"},{"v":46.970832,"d":"46.97"},{"v":23.743846,"d":"23.74"}]
["　07","　就业补助",{"v":1.1956,"d":"1.20"},null,{"v":1.1956,"d":"1.20"}]
["　　2080711","　　就业见习补贴",{"v":1.1956,"d":"1.20"},null,{"v":1.1956,"d":"1.20"}]
["　08","　抚恤",{"v":37.91176,"d":"37.91"},{"v":37.91176,"d":"37.91"}]
["　　2080801","　　死亡抚恤",{"v":37.91176,"d":"37.91"},{"v":37.91176,"d":"37.91"}]
["210","卫生健康支出",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　11","　行政事业单位医疗",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　　2101101","　　行政单位医疗",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["212","城乡社区支出",{"v":345.10713,"d":"345.11"},null,{"v":345.10713,"d":"345.11"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":345.10713,"d":"345.11"},null,{"v":345.10713,"d":"345.11"}]
["　　2120802","　　土地开发支出",{"v":345.10713,"d":"345.11"},null,{"v":345.10713,"d":"345.11"}]
["213","农林水支出",13.37,null,13.37]
["　05","　巩固脱贫衔接乡村振兴",13.37,null,13.37]
["　　2130599","　　其他巩固脱贫衔接乡村振兴支出",13.37,null,13.37]
["221","住房保障支出",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　02","　住房改革支出",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　　2210201","　　住房公积金",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["229","其他支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]
["　04","　其他政府性基金及对应专项债务收入安排的支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]
["　　2290402","　　其他地方自行试点项目收益专项债券收入安排的支出",{"v":6000,"d":"6,000.00"},null,{"v":6000,"d":"6,000.00"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[701001]大余县教育科技体育局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":934.98163,"d":"934.9816"},"一、本年支出",{"v":934.98163,"d":"934.9816"},{"v":934.98163,"d":"934.9816"}," "," "]
["  一般公共预算拨款收入",{"v":934.98163,"d":"934.9816"},"教育支出",{"v":609.04024,"d":"609.0402"},{"v":609.04024,"d":"609.0402"}," "]
["  政府性基金预算拨款收入",null,"科学技术支出",{"v":1.5,"d":"1.5000"},{"v":1.5,"d":"1.5000"}," "]
["  国有资本经营预算收入",null,"文化旅游体育与传媒支出",{"v":10.56,"d":"10.5600"},{"v":10.56,"d":"10.5600"}," "]
[null,null,"社会保障和就业支出",{"v":147.430896,"d":"147.4309"},{"v":147.430896,"d":"147.4309"}," "]
[null,null,"卫生健康支出",{"v":99.993774,"d":"99.9938"},{"v":99.993774,"d":"99.9938"}," "]
[null,null,"住房保障支出",{"v":66.45672,"d":"66.4567"},{"v":66.45672,"d":"66.4567"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":934.98163,"d":"934.98"},"支出总计",{"v":934.98163,"d":"934.98"},{"v":934.98163,"d":"934.98"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[701001]大余县教育科技体育局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["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":934.98163,"d":"934.98"},{"v":919.92163,"d":"919.92"},15.06]
["205","教育支出",{"v":609.04024,"d":"609.04"},{"v":606.04024,"d":"606.04"},{"v":3,"d":"3.00"}]
["　01","　教育管理事务",{"v":606.04024,"d":"606.04"},{"v":606.04024,"d":"606.04"}]
["　　2050101","　　行政运行",{"v":606.04024,"d":"606.04"},{"v":606.04024,"d":"606.04"}]
["　02","　普通教育",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　　2050299","　　其他普通教育支出",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["206","科学技术支出",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　01","　科学技术管理事务",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　　2060102","　　一般行政管理事务",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["207","文化旅游体育与传媒支出",10.56,null,10.56]
["　03","　体育",10.56,null,10.56]
["　　2070302","　　一般行政管理事务",10.56,null,10.56]
["208","社会保障和就业支出",{"v":147.430896,"d":"147.43"},{"v":147.430896,"d":"147.43"}]
["　05","　行政事业单位养老支出",{"v":140.912496,"d":"140.91"},{"v":140.912496,"d":"140.91"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":93.941664,"d":"93.94"},{"v":93.941664,"d":"93.94"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":46.970832,"d":"46.97"},{"v":46.970832,"d":"46.97"}]
["　08","　抚恤",{"v":6.5184,"d":"6.52"},{"v":6.5184,"d":"6.52"}]
["　　2080801","　　死亡抚恤",{"v":6.5184,"d":"6.52"},{"v":6.5184,"d":"6.52"}]
["210","卫生健康支出",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　11","　行政事业单位医疗",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　　2101101","　　行政单位医疗",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["221","住房保障支出",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　02","　住房改革支出",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　　2210201","　　住房公积金",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[701001]大余县教育科技体育局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022年基本支出"]
["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":919.92163,"d":"919.92"},{"v":871.91139,"d":"871.91"},{"v":48.01024,"d":"48.01"}]
["301","工资福利支出",{"v":865.24899,"d":"865.25"},{"v":865.24899,"d":"865.25"}]
["　30101","　基本工资",{"v":399.9528,"d":"399.95"},{"v":399.9528,"d":"399.95"}]
["　30102","　津贴补贴",{"v":153.8532,"d":"153.85"},{"v":153.8532,"d":"153.85"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":93.941664,"d":"93.94"},{"v":93.941664,"d":"93.94"}]
["　30109","　职业年金缴费",{"v":46.970832,"d":"46.97"},{"v":46.970832,"d":"46.97"}]
["　30110","　职工基本医疗保险缴费",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["　30113","　住房公积金",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]
["　30199","　其他工资福利支出",4.08,4.08]
["302","商品和服务支出",{"v":48.01024,"d":"48.01"},null,{"v":48.01024,"d":"48.01"}]
["　30217","　公务接待费",{"v":35.26624,"d":"35.27"},null,{"v":35.26624,"d":"35.27"}]
["　30229","　福利费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["　30239","　其他交通费用",{"v":10.944,"d":"10.94"},null,{"v":10.944,"d":"10.94"}]
["303","对个人和家庭的补助",{"v":6.6624,"d":"6.66"},{"v":6.6624,"d":"6.66"}]
["　30305","　生活补助",{"v":6.5184,"d":"6.52"},{"v":6.5184,"d":"6.52"}]
["　30309","　奖励金",{"v":0.144,"d":"0.14"},{"v":0.144,"d":"0.14"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["“三公”经费支出表"]
["填报单位[701001]大余县教育科技体育局",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["701","大余县教育科技体育局",{"v":35.26624,"d":"35.27"},null,{"v":35.26624,"d":"35.27"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"本部门2022年度无政府性基金收支预算安排。"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[701001]大余县教育科技体育局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"本单位2022年无国有资本经营预算收支安排。"]

{"sheet":"支出总表（引用）","index":9,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[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":11927.755131,"d":"11927.76"}]
["教育支出",{"v":5007.751805,"d":"5007.75"}]
["科学技术支出",{"v":175.564,"d":"175.56"}]
["文化旅游体育与传媒支出",{"v":15.748,"d":"15.75"}]
["社会保障和就业支出",{"v":203.763702,"d":"203.76"}]
["卫生健康支出",{"v":99.993774,"d":"99.99"}]
["城乡社区支出",{"v":345.10713,"d":"345.11"}]
["农林水支出",13.37]
["住房保障支出",{"v":66.45672,"d":"66.46"}]
["其他支出",{"v":6000,"d":"6000.00"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"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","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":934.98163,"d":"934.98"},{"v":934.98163,"d":"934.98"}]
["教育支出",{"v":609.04024,"d":"609.04"},{"v":609.04024,"d":"609.04"}]
["科学技术支出",{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
["文化旅游体育与传媒支出",10.56,10.56]
["社会保障和就业支出",{"v":147.430896,"d":"147.43"},{"v":147.430896,"d":"147.43"}]
["卫生健康支出",{"v":99.993774,"d":"99.99"},{"v":99.993774,"d":"99.99"}]
["住房保障支出",{"v":66.45672,"d":"66.46"},{"v":66.45672,"d":"66.46"}]