{"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":27},"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："]
[]
[]
[{"$nulls":5},"编制单位：",null,"南昌市新建区第五中学"]
[]
[]
[]
["单位负责人签章：",{"$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：南昌市新建区第五中学",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":43194452.67,"d":"43,194,452.67"}]
["    一般公共预算拨款收入",{"v":38409652.67,"d":"38,409,652.67"},"教育支出",{"v":32326338.1,"d":"32,326,338.10"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":4327521.8,"d":"4,327,521.80"}]
["    政府性基金预算拨款收入",{"v":0,"d":"0.00"},"卫生健康支出",{"v":3451763.01,"d":"3,451,763.01"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":3088829.76,"d":"3,088,829.76"}]
["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":4784800,"d":"4,784,800.00"},{"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":224209370.29,"d":"224,209,370.29"},"本年支出合计",{"v":43194452.67,"d":"43,194,452.67"}]
["七、用事业基金弥补收支差额",{"v":0,"d":"0.00"},"结转下年",{"v":181014917.62,"d":"181,014,917.62"}]
["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":224209370.29,"d":"224,209,370.29"},"支出总计",{"v":224209370.29000002,"d":"224,209,370.29"}]
{"$rows_empty":25}
[{"$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：南昌市新建区第五中学",{"$nulls":13},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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：南昌市新建区第五中学",{"$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":43194452.67,"d":"43,194,452.67"},{"v":43194452.67,"d":"43,194,452.67"},{"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":32326338.1,"d":"32,326,338.10"},{"v":32326338.1,"d":"32,326,338.10"},{"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":32326338.1,"d":"32,326,338.10"},{"v":32326338.1,"d":"32,326,338.10"},{"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":32326338.1,"d":"32,326,338.10"},{"v":32326338.1,"d":"32,326,338.10"},{"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":4327521.8,"d":"4,327,521.80"},{"v":4327521.8,"d":"4,327,521.80"},{"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":4108532.48,"d":"4,108,532.48"},{"v":4108532.48,"d":"4,108,532.48"},{"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":4108532.48,"d":"4,108,532.48"},{"v":4108532.48,"d":"4,108,532.48"},{"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":218989.32,"d":"218,989.32"},{"v":218989.32,"d":"218,989.32"},{"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":39241.02,"d":"39,241.02"},{"v":39241.02,"d":"39,241.02"},{"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":51356.66,"d":"51,356.66"},{"v":51356.66,"d":"51,356.66"},{"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":128391.64,"d":"128,391.64"},{"v":128391.64,"d":"128,391.64"},{"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":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"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":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"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":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"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":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"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":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"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":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"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：南昌市新建区第五中学",{"$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":38409652.67,"d":"38,409,652.67"},"一、本年支出",{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":0,"d":"0.00"}]
["    一般公共预算拨款收入",{"v":38409652.67,"d":"38,409,652.67"},"教育支出",{"v":27541538.1,"d":"27,541,538.10"},{"v":27541538.1,"d":"27,541,538.10"},{"v":0,"d":"0.00"}]
["    专项收入",{"v":0,"d":"0.00"},"社会保障和就业支出",{"v":4327521.8,"d":"4,327,521.80"},{"v":4327521.8,"d":"4,327,521.80"},{"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":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"v":0,"d":"0.00"}]
["    预算内投资收入",{"v":0,"d":"0.00"},"住房保障支出",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"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":38409652.67,"d":"38,409,652.67"},"支出总计",{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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：南昌市新建区第五中学",{"$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":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":0,"d":"0.00"}]
["205","教育支出",{"v":27541538.1,"d":"27,541,538.10"},{"v":27541538.1,"d":"27,541,538.10"},{"v":0,"d":"0.00"}]
["  02","  普通教育",{"v":27541538.1,"d":"27,541,538.10"},{"v":27541538.1,"d":"27,541,538.10"},{"v":0,"d":"0.00"}]
["    2050203","    初中教育",{"v":27541538.1,"d":"27,541,538.10"},{"v":27541538.1,"d":"27,541,538.10"},{"v":0,"d":"0.00"}]
["208","社会保障和就业支出",{"v":4327521.8,"d":"4,327,521.80"},{"v":4327521.8,"d":"4,327,521.80"},{"v":0,"d":"0.00"}]
["  05","  行政事业单位养老支出",{"v":4108532.48,"d":"4,108,532.48"},{"v":4108532.48,"d":"4,108,532.48"},{"v":0,"d":"0.00"}]
["    2080505","    机关事业单位基本养老保险缴费支出",{"v":4108532.48,"d":"4,108,532.48"},{"v":4108532.48,"d":"4,108,532.48"},{"v":0,"d":"0.00"}]
["  27","  财政对其他社会保险基金的补助",{"v":218989.32,"d":"218,989.32"},{"v":218989.32,"d":"218,989.32"},{"v":0,"d":"0.00"}]
["    2082703","    财政对生育保险基金的补助",{"v":128391.64,"d":"128,391.64"},{"v":128391.64,"d":"128,391.64"},{"v":0,"d":"0.00"}]
["    2082702","    财政对工伤保险基金的补助",{"v":51356.66,"d":"51,356.66"},{"v":51356.66,"d":"51,356.66"},{"v":0,"d":"0.00"}]
["    2082701","    财政对失业保险基金的补助",{"v":39241.02,"d":"39,241.02"},{"v":39241.02,"d":"39,241.02"},{"v":0,"d":"0.00"}]
["210","卫生健康支出",{"v":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"v":0,"d":"0.00"}]
["  11","  行政事业单位医疗",{"v":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"v":0,"d":"0.00"}]
["    2101102","    事业单位医疗",{"v":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"v":0,"d":"0.00"}]
["221","住房保障支出",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"v":0,"d":"0.00"}]
["  02","  住房改革支出",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"v":0,"d":"0.00"}]
["    2210201","    住房公积金",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":45,"n_cols":5,"rows_kept":45,"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：南昌市新建区第五中学",{"$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":38409652.67,"d":"38,409,652.67"},{"v":36789568.07,"d":"36,789,568.07"},{"v":1620084.6,"d":"1,620,084.60"}]
["301","工资福利支出",{"v":36608362.57,"d":"36,608,362.57"},{"v":36608362.57,"d":"36,608,362.57"},{"v":0,"d":"0.00"}]
["  30130101","  基本工资",{"v":16458576,"d":"16,458,576.00"},{"v":16458576,"d":"16,458,576.00"},{"v":0,"d":"0.00"}]
["  301301029909","  教护龄津贴",{"v":31164,"d":"31,164.00"},{"v":31164,"d":"31,164.00"},{"v":0,"d":"0.00"}]
["  301301029999","  其他津补贴",{"v":61920,"d":"61,920.00"},{"v":61920,"d":"61,920.00"},{"v":0,"d":"0.00"}]
["  3013010301","  年终一次性奖金(工资福利支出)",{"v":1371548,"d":"1,371,548.00"},{"v":1371548,"d":"1,371,548.00"},{"v":0,"d":"0.00"}]
["  3013010701","  在职绩效工资",{"v":7817040,"d":"7,817,040.00"},{"v":7817040,"d":"7,817,040.00"},{"v":0,"d":"0.00"}]
["  30130108","  机关事业单位基本养老保险缴费",{"v":4108532.48,"d":"4,108,532.48"},{"v":4108532.48,"d":"4,108,532.48"},{"v":0,"d":"0.00"}]
["  30130110","  职工基本医疗保险缴费",{"v":1654280.05,"d":"1,654,280.05"},{"v":1654280.05,"d":"1,654,280.05"},{"v":0,"d":"0.00"}]
["  30130111","  公务员医疗补助缴费",{"v":1797482.96,"d":"1,797,482.96"},{"v":1797482.96,"d":"1,797,482.96"},{"v":0,"d":"0.00"}]
["  3013011202","  失业保险(工资福利支出)",{"v":39241.02,"d":"39,241.02"},{"v":39241.02,"d":"39,241.02"},{"v":0,"d":"0.00"}]
["  3013011204","  工伤保险(工资福利支出)",{"v":51356.66,"d":"51,356.66"},{"v":51356.66,"d":"51,356.66"},{"v":0,"d":"0.00"}]
["  3013011299","  生育保险(工资福利支出)",{"v":128391.64,"d":"128,391.64"},{"v":128391.64,"d":"128,391.64"},{"v":0,"d":"0.00"}]
["  30130113","  住房公积金",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"v":0,"d":"0.00"}]
["302","商品和服务支出",{"v":1620084.6,"d":"1,620,084.60"},{"v":0,"d":"0.00"},{"v":1620084.6,"d":"1,620,084.60"}]
["  3013020101","  办公费(商品和服务支出)",{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":184000,"d":"184,000.00"}]
["  30130202","  印刷费(商品和服务支出)",{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"}]
["  30130205","  水费(商品和服务支出)",{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"}]
["  30130206","  电费(商品和服务支出)",{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"}]
["  30130208","  取暖费(商品和服务支出)",{"v":99840,"d":"99,840.00"},{"v":0,"d":"0.00"},{"v":99840,"d":"99,840.00"}]
["  30130213","  维修(护)费(商品和服务支出)",{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"}]
["  3013021602","  培训费(商品和服务支出)",{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"}]
["  30130226","  劳务费(商品和服务支出)",{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  30130228","  工会经费(商品和服务支出)",{"v":486135.6,"d":"486,135.60"},{"v":0,"d":"0.00"},{"v":486135.6,"d":"486,135.60"}]
["  3013022901","  在职福利费(商品和服务支出)",{"v":29952,"d":"29,952.00"},{"v":0,"d":"0.00"},{"v":29952,"d":"29,952.00"}]
["  3013022902","  离退休福利费(商品和服务支出)",{"v":12480,"d":"12,480.00"},{"v":0,"d":"0.00"},{"v":12480,"d":"12,480.00"}]
["  3013029901","  离休人员特需费(商品和服务支出)",{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
["  3013029902","  离休人员公用经费(商品和服务支出)",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"}]
["  3013029903","  退休人员活动经费(商品和服务支出)",{"v":8240,"d":"8,240.00"},{"v":0,"d":"0.00"},{"v":8240,"d":"8,240.00"}]
["  3013029905","  降温费(商品和服务支出)",{"v":332800,"d":"332,800.00"},{"v":0,"d":"0.00"},{"v":332800,"d":"332,800.00"}]
["  3013029999","  其他商品和服务支出(商品和服务支出)",{"v":25237,"d":"25,237.00"},{"v":0,"d":"0.00"},{"v":25237,"d":"25,237.00"}]
["303","对个人和家庭的补助",{"v":181205.5,"d":"181,205.50"},{"v":181205.5,"d":"181,205.50"},{"v":0,"d":"0.00"}]
["  3013030101","  离休费",{"v":31062,"d":"31,062.00"},{"v":31062,"d":"31,062.00"},{"v":0,"d":"0.00"}]
["  3013030102","  增发1、2个月工资",{"v":2588.5,"d":"2,588.50"},{"v":2588.5,"d":"2,588.50"},{"v":0,"d":"0.00"}]
["  3013030103","  离休统一津贴补贴",{"v":28188,"d":"28,188.00"},{"v":28188,"d":"28,188.00"},{"v":0,"d":"0.00"}]
["  3013030501","  遗属人员生活补助",{"v":65064,"d":"65,064.00"},{"v":65064,"d":"65,064.00"},{"v":0,"d":"0.00"}]
["  30130308","  助学金",{"v":17943,"d":"17,943.00"},{"v":17943,"d":"17,943.00"},{"v":0,"d":"0.00"}]
["  3013039901","  离休干部和实职副县退休干部电话费",{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"}]
["  3013039902","  独生子女保健费",{"v":35760,"d":"35,760.00"},{"v":35760,"d":"35,760.00"},{"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：南昌市新建区第五中学",{"$nulls":14},"单位：元"]
["支出功能分类科目",null,"合计","财政拨款",{"$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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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"}]
["    2050203","    初中教育",{"v":43194452.67,"d":"43,194,452.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"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":4784800,"d":"4,784,800.00"},{"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":43194452.67,"d":"43,194,452.67"}]
["教育支出",{"v":32326338.1,"d":"32,326,338.10"}]
["社会保障和就业支出",{"v":4327521.8,"d":"4,327,521.80"}]
["卫生健康支出",{"v":3451763.01,"d":"3,451,763.01"}]
["住房保障支出",{"v":3088829.76,"d":"3,088,829.76"}]

{"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":38409652.67,"d":"38,409,652.67"},{"v":38409652.67,"d":"38,409,652.67"},{"v":0,"d":"0.00"}]
["教育支出",{"v":27541538.1,"d":"27,541,538.10"},{"v":27541538.1,"d":"27,541,538.10"},{"v":0,"d":"0.00"}]
["社会保障和就业支出",{"v":4327521.8,"d":"4,327,521.80"},{"v":4327521.8,"d":"4,327,521.80"},{"v":0,"d":"0.00"}]
["卫生健康支出",{"v":3451763.01,"d":"3,451,763.01"},{"v":3451763.01,"d":"3,451,763.01"},{"v":0,"d":"0.00"}]
["住房保障支出",{"v":3088829.76,"d":"3,088,829.76"},{"v":3088829.76,"d":"3,088,829.76"},{"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]