{"text_format":"3","workbook":"xls","n_sheets":13,"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","政府性基金预算支出表","收入","支出-2","财拨","财拨(结转)"],"not_rendered":{"external_links":1,"defined_names":82},"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"]}
[{"$nulls":20},"总计"]
[]
["2020年部门预算公开表"]
[]
[]
[{"$nulls":5},"部门名称：",null,"南昌市教育体育局"]
[]
[]
[{"$nulls":254},"总计(合计)"]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位：",null,"南昌市新建区实验小学"]
[]
[]
[]
["单位负责人签章：",{"$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":133,"n_cols":41,"rows_kept":133,"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：南昌市新建区实验小学",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":219424570.29,"d":"219,424,570.29"},"合计",{"v":20745340.85,"d":"20,745,340.85"}]
["    一般公共预算拨款收入",{"v":18194740.85,"d":"18,194,740.85"},"教育支出",{"v":15597853,"d":"15,597,853.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2050304.34,"d":"2,050,304.34"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1464102.84,"d":"1,464,102.84"}]
["二、事业收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业单位经营收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、其他收入",{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",{"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"}]
[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":221975170.29,"d":"221,975,170.29"},"本年支出合计",{"v":20745340.85,"d":"20,745,340.85"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":201229829.44,"d":"201,229,829.44"}]
["八、上年结转（结余）",{"v":0,"d":"0.00"}]
["    财政拨款结转（结余）",{"v":0,"d":"0.00"}]
["    其他资金结转（结余）",{"v":0,"d":"0.00"}]
["收入总计",{"v":221975170.29,"d":"221,975,170.29"},"支出总计",{"v":221975170.29,"d":"221,975,170.29"}]
{"$rows_empty":25}
[{"$nulls":28},"0"]
{"$rows_empty":52}
[{"$nulls":40},"0"]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[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：南昌市新建区实验小学",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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"]
["科目编码","科目名称",null,"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]
["合计",null,{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"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：南昌市新建区实验小学",{"$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":20745340.85,"d":"20,745,340.85"},{"v":20745340.85,"d":"20,745,340.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":15597853,"d":"15,597,853.00"},{"v":15597853,"d":"15,597,853.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":15597853,"d":"15,597,853.00"},{"v":15597853,"d":"15,597,853.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":15597853,"d":"15,597,853.00"},{"v":15597853,"d":"15,597,853.00"},{"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":2050304.34,"d":"2,050,304.34"},{"v":2050304.34,"d":"2,050,304.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",{"v":1943900.32,"d":"1,943,900.32"},{"v":1943900.32,"d":"1,943,900.32"},{"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":1943900.32,"d":"1,943,900.32"},{"v":1943900.32,"d":"1,943,900.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":106404.02,"d":"106,404.02"},{"v":106404.02,"d":"106,404.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082701","    财政对失业保险基金的补助",{"v":21358.38,"d":"21,358.38"},{"v":21358.38,"d":"21,358.38"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":24298.75,"d":"24,298.75"},{"v":24298.75,"d":"24,298.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2082703","    财政对生育保险基金的补助",{"v":60746.89,"d":"60,746.89"},{"v":60746.89,"d":"60,746.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"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":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"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":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"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":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"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：南昌市新建区实验小学",{"$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":18194740.85,"d":"18,194,740.85"},"一、本年支出",{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":18194740.85,"d":"18,194,740.85"},"教育支出",{"v":13047253,"d":"13,047,253.00"},{"v":13047253,"d":"13,047,253.00"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":2050304.34,"d":"2,050,304.34"},{"v":2050304.34,"d":"2,050,304.34"},{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"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"}]
["二、上年结转",null,"二、结转下年",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
["收入总计",{"v":18194740.85,"d":"18,194,740.85"},"支出总计",{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"}]
{"$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":23,"n_cols":5,"rows_kept":23,"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：南昌市新建区实验小学",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020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":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":13047253,"d":"13,047,253.00"},{"v":13047253,"d":"13,047,253.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":13047253,"d":"13,047,253.00"},{"v":13047253,"d":"13,047,253.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":13047253,"d":"13,047,253.00"},{"v":13047253,"d":"13,047,253.00"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":2050304.34,"d":"2,050,304.34"},{"v":2050304.34,"d":"2,050,304.34"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",{"v":1943900.32,"d":"1,943,900.32"},{"v":1943900.32,"d":"1,943,900.32"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":1943900.32,"d":"1,943,900.32"},{"v":1943900.32,"d":"1,943,900.32"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":106404.02,"d":"106,404.02"},{"v":106404.02,"d":"106,404.02"},{"v":0,"d":"0.00"}]
["    2082703","    财政对生育保险基金的补助",{"v":60746.89,"d":"60,746.89"},{"v":60746.89,"d":"60,746.89"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":24298.75,"d":"24,298.75"},{"v":24298.75,"d":"24,298.75"},{"v":0,"d":"0.00"}]
["    2082701","    财政对失业保险基金的补助",{"v":21358.38,"d":"21,358.38"},{"v":21358.38,"d":"21,358.38"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":30,"n_cols":5,"rows_kept":30,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：南昌市新建区实验小学",{"$nulls":3},"单位：元"]
["支出经济分类科目",null,"2020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":18194740.85,"d":"18,194,740.85"},{"v":17373784.85,"d":"17,373,784.85"},{"v":820956,"d":"820,956.00"}]
["301","工资福利支出",{"v":17348344.85,"d":"17,348,344.85"},{"v":17348344.85,"d":"17,348,344.85"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":7271724,"d":"7,271,724.00"},{"v":7271724,"d":"7,271,724.00"},{"v":0,"d":"0.00"}]
["  301301029909","  教护龄津贴",{"v":14796,"d":"14,796.00"},{"v":14796,"d":"14,796.00"},{"v":0,"d":"0.00"}]
["  301301029999","  其他津补贴",{"v":51480,"d":"51,480.00"},{"v":51480,"d":"51,480.00"},{"v":0,"d":"0.00"}]
["  3013010301","  年终一次性奖金(工资福利支出)",{"v":605977,"d":"605,977.00"},{"v":605977,"d":"605,977.00"},{"v":0,"d":"0.00"}]
["  3013010701","  在职绩效工资",{"v":4256880,"d":"4,256,880.00"},{"v":4256880,"d":"4,256,880.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":1943900.32,"d":"1,943,900.32"},{"v":1943900.32,"d":"1,943,900.32"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":782624.28,"d":"782,624.28"},{"v":782624.28,"d":"782,624.28"},{"v":0,"d":"0.00"}]
["  30130111","  公务员医疗补助缴费",{"v":850456.39,"d":"850,456.39"},{"v":850456.39,"d":"850,456.39"},{"v":0,"d":"0.00"}]
["  3013011202","  失业保险(工资福利支出)",{"v":21358.38,"d":"21,358.38"},{"v":21358.38,"d":"21,358.38"},{"v":0,"d":"0.00"}]
["  3013011204","  工伤保险(工资福利支出)",{"v":24298.75,"d":"24,298.75"},{"v":24298.75,"d":"24,298.75"},{"v":0,"d":"0.00"}]
["  3013011299","  生育保险(工资福利支出)",{"v":60746.89,"d":"60,746.89"},{"v":60746.89,"d":"60,746.89"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":820956,"d":"820,956.00"},{"v":0,"d":"0.00"},{"v":820956,"d":"820,956.00"}]
["  30130208","  取暖费(商品和服务支出)",{"v":52560,"d":"52,560.00"},{"v":0,"d":"0.00"},{"v":52560,"d":"52,560.00"}]
["  30130228","  工会经费(商品和服务支出)",{"v":230868,"d":"230,868.00"},{"v":0,"d":"0.00"},{"v":230868,"d":"230,868.00"}]
["  3013022901","  在职福利费(商品和服务支出)",{"v":16128,"d":"16,128.00"},{"v":0,"d":"0.00"},{"v":16128,"d":"16,128.00"}]
["  3013022902","  离退休福利费(商品和服务支出)",{"v":6120,"d":"6,120.00"},{"v":0,"d":"0.00"},{"v":6120,"d":"6,120.00"}]
["  3013029903","  退休人员活动经费(商品和服务支出)",{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":4080,"d":"4,080.00"}]
["  3013029905","  降温费(商品和服务支出)",{"v":175200,"d":"175,200.00"},{"v":0,"d":"0.00"},{"v":175200,"d":"175,200.00"}]
["  3013029999","  其他商品和服务支出(商品和服务支出)",{"v":336000,"d":"336,000.00"},{"v":0,"d":"0.00"},{"v":336000,"d":"336,000.00"}]
["303","对个人和家庭的补助",{"v":25440,"d":"25,440.00"},{"v":25440,"d":"25,440.00"},{"v":0,"d":"0.00"}]
["  3013039902","  独生子女保健费",{"v":25440,"d":"25,440.00"},{"v":25440,"d":"25,440.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公表","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"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 "}]

{"sheet":"政府性基金预算支出表","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["",{"$nulls":3},"单位：元"]
["支出功能分类科目",null,"2020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]

{"sheet":"收入","index":9,"n_rows":10,"n_cols":16,"rows_kept":10,"merged":[[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]],"flags":["formulas_cached_only"]}
[]
["收入预算总表"]
["填报单位：南昌市新建区实验小学",{"$nulls":14},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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（结余）"]
["科目编码","科目名称",null,"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",{"$nulls":6},"财政拨款结转(结余)","其他资金结转(结余)"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["合计",null,{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    2050202","    小学教育",{"v":20745340.85,"d":"20,745,340.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550600,"d":"2,550,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出-2","index":10,"n_rows":11,"n_cols":2,"rows_kept":11,"merged":[[3,0,4,0],[3,1,4,1]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计"]
[]
["**",1]
["合计",{"v":20745340.85,"d":"20,745,340.85"}]
["教育支出",{"v":15597853,"d":"15,597,853.00"}]
["社会保障和就业支出",{"v":2050304.34,"d":"2,050,304.34"}]
["卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"}]
["住房保障支出",{"v":1464102.84,"d":"1,464,102.84"}]

{"sheet":"财拨","index":11,"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":18194740.85,"d":"18,194,740.85"},{"v":18194740.85,"d":"18,194,740.85"},{"v":0,"d":"0.00"}]
["教育支出",{"v":13047253,"d":"13,047,253.00"},{"v":13047253,"d":"13,047,253.00"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":2050304.34,"d":"2,050,304.34"},{"v":2050304.34,"d":"2,050,304.34"},{"v":0,"d":"0.00"}]
["卫生健康支出",{"v":1633080.67,"d":"1,633,080.67"},{"v":1633080.67,"d":"1,633,080.67"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":1464102.84,"d":"1,464,102.84"},{"v":1464102.84,"d":"1,464,102.84"},{"v":0,"d":"0.00"}]

{"sheet":"财拨(结转)","index":12,"n_rows":6,"n_cols":4,"rows_kept":6,"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]