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

{"sheet":"封面","index":0,"n_rows":17,"n_cols":21,"rows_kept":17,"merged":[[2,0,2,15]],"flags":["formulas_cached_only"]}
[{"$nulls":20},"总计"]
[]
["2020年部门预算表"]
[]
[]
[{"$nulls":5},"部门名称："]
[]
[]
[]
[{"$nulls":5},"编制日期："]
[]
[]
[{"$nulls":5},"编制单位："]
[]
[]
[]
["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":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:616001成教中心本级",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",{"v":478.246624,"d":"478.25"},"教育支出",{"v":1699.764735,"d":"1,699.76"}]
["    一般公共预算拨款收入",{"v":478.246624,"d":"478.25"},0,{"v":0,"d":"0.00"}]
["    专项收入",null,0,{"v":0,"d":"0.00"}]
["    政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"}]
["    预算内投资收入",null,0,{"v":0,"d":"0.00"}]
["二、事业收入",{"v":1006.19,"d":"1,006.19"},0,{"v":0,"d":"0.00"}]
["三、事业单位经营收入",null,0,{"v":0,"d":"0.00"}]
["四、其他收入",null,0,{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,0,{"v":0,"d":"0.00"}]
["六、上级补助收入",{"v":29,"d":"29.00"},0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"}]
["本年收入合计",{"v":1513.436624,"d":"1,513.44"},"本年支出合计",{"v":1699.764735,"d":"1,699.76"}]
["七、用事业基金弥补收支差额",null,"结转下年"]
["八、上年结转（结余）",{"v":186.328111,"d":"186.33"}]
[]
["收入总计",{"v":1699.764735,"d":"1,699.76"},"支出总计",{"v":1699.764735,"d":"1,699.76"}]

{"sheet":"部门收入总表","index":2,"n_rows":10,"n_cols":15,"rows_kept":10,"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],[3,4,3,8],[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"]
["填报单位:616001成教中心本级",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","专项收入","预算内投资收入"]
["**","**",1,2,3,4,5,6,7,8,9,10,11,12,13]
["","合计",{"v":1699.764735,"d":"1,699.76"},{"v":186.328111,"d":"186.33"},{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"$nulls":3},{"v":1006.19,"d":"1,006.19"},{"$nulls":3},{"v":29,"d":"29.00"}]
["205","教育支出",{"v":1699.764735,"d":"1,699.76"},{"v":186.328111,"d":"186.33"},{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"$nulls":3},{"v":1006.19,"d":"1,006.19"},{"$nulls":3},{"v":29,"d":"29.00"}]
["　04","　成人教育",{"v":1699.764735,"d":"1,699.76"},{"v":186.328111,"d":"186.33"},{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"$nulls":3},{"v":1006.19,"d":"1,006.19"},{"$nulls":3},{"v":29,"d":"29.00"}]
["　　2050404","　　成人广播电视教育",{"v":1699.764735,"d":"1,699.76"},{"v":186.328111,"d":"186.33"},{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"$nulls":3},{"v":1006.19,"d":"1,006.19"},{"$nulls":3},{"v":29,"d":"29.00"}]

{"sheet":"部门支出总表","index":3,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[1,0,1,7],[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],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6],[3,7,4,7],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位:616001成教中心本级",{"$nulls":6},"单位：万元"]
["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]
["","合计",{"v":1699.764735,"d":"1,699.76"},{"v":1450.764735,"d":"1,450.76"},{"v":249,"d":"249.00"}]
["205","教育支出",{"v":1699.764735,"d":"1,699.76"},{"v":1450.764735,"d":"1,450.76"},{"v":249,"d":"249.00"}]
["　04","　成人教育",{"v":1699.764735,"d":"1,699.76"},{"v":1450.764735,"d":"1,450.76"},{"v":249,"d":"249.00"}]
["　　2050404","　　成人广播电视教育",{"v":1699.764735,"d":"1,699.76"},{"v":1450.764735,"d":"1,450.76"},{"v":249,"d":"249.00"}]

{"sheet":"财拨收支总表","index":4,"n_rows":122,"n_cols":33,"rows_kept":122,"merged":[[1,0,1,5],[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位:616001成教中心本级",{"$nulls":4},"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"]
["一、财政拨款收入",{"v":478.246624,"d":"478.25"},"一、本年支出",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":478.246624,"d":"478.25"},"教育支出",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"v":0,"d":"0.00"}]
["  专项收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  预算内投资收入",null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,{"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"]
["  一般公共预算拨款结转"]
["  政府性基金预算拨款结转"]
[]
[]
["收入总计",{"v":478.246624,"d":"478.25"},"支出总计",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"},{"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":10,"n_cols":5,"rows_kept":10,"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"]
["填报单位:616001成教中心本级",{"$nulls":3},"单位：万元"]
["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]
["","合计",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]
["205","教育支出",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]
["　04","　成人教育",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]
["　　2050404","　　成人广播电视教育",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]

{"sheet":"一般公共预算基本支出表","index":6,"n_rows":29,"n_cols":5,"rows_kept":29,"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"]
["填报单位:616001成教中心本级",{"$nulls":3},"单位：万元"]
["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]
["","合计",{"v":478.246624,"d":"478.25"},{"v":462.708272,"d":"462.71"},{"v":15.538352,"d":"15.54"}]
[null,"工资福利支出",{"v":453.736272,"d":"453.74"},{"v":453.736272,"d":"453.74"}]
["30101","　基本工资",{"v":182.2308,"d":"182.23"},{"v":182.2308,"d":"182.23"}]
["3010203","　其他津贴补贴",{"v":4.6272,"d":"4.63"},{"v":4.6272,"d":"4.63"}]
["3010301","　年终一次性奖金",{"v":15.1859,"d":"15.19"},{"v":15.1859,"d":"15.19"}]
["3010701","　基础性绩效工资",{"v":63.8676,"d":"63.87"},{"v":63.8676,"d":"63.87"}]
["3010702","　奖励性绩效工资",{"v":42.5784,"d":"42.58"},{"v":42.5784,"d":"42.58"}]
["30108","　机关事业单位基本养老保险缴费",{"v":48.618032,"d":"48.62"},{"v":48.618032,"d":"48.62"}]
["30109","　职业年金缴费",{"v":24.309016,"d":"24.31"},{"v":24.309016,"d":"24.31"}]
["30110","　职工基本医疗保险缴费",{"v":21.270389,"d":"21.27"},{"v":21.270389,"d":"21.27"}]
["30111","　公务员医疗补助缴费",{"v":10.635195,"d":"10.64"},{"v":10.635195,"d":"10.64"}]
["3011201","　工伤保险",{"v":1.519314,"d":"1.52"},{"v":1.519314,"d":"1.52"}]
["3011202","　生育保险",{"v":2.430902,"d":"2.43"},{"v":2.430902,"d":"2.43"}]
["30113","　住房公积金",{"v":36.463524,"d":"36.46"},{"v":36.463524,"d":"36.46"}]
[null,"商品和服务支出",{"v":15.538352,"d":"15.54"},null,{"v":15.538352,"d":"15.54"}]
["30201","　办公费",5.72,null,5.72]
["30228","　工会经费",{"v":3.646352,"d":"3.65"},null,{"v":3.646352,"d":"3.65"}]
["3029902","　领导干部电话费补助",{"v":1.596,"d":"1.60"},null,{"v":1.596,"d":"1.60"}]
["3029904","　防暑降温取暖费_1040人年",{"v":4.576,"d":"4.58"},null,{"v":4.576,"d":"4.58"}]
[null,"对个人和家庭的补助",{"v":8.972,"d":"8.97"},{"v":8.972,"d":"8.97"}]
["30302","　退休费",{"v":3.9024,"d":"3.90"},{"v":3.9024,"d":"3.90"}]
["3030504","　遗嘱生活补助费",{"v":1.6896,"d":"1.69"},{"v":1.6896,"d":"1.69"}]
["30307","　医疗费补助",3.38,3.38]

{"sheet":"三公表","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[1,0,1,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算'三公'经费支出表"]
["填报单位:616001成教中心本级",{"$nulls":5},"单位：万元"]
["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","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位:616001成教中心本级",{"$nulls":3},"单位：万元"]
["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":"支出总表（引用）","index":9,"n_rows":8,"n_cols":3,"rows_kept":8,"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":1699.764735,"d":"1,699.76"}]
["教育支出",{"v":1699.764735,"d":"1,699.76"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[1,0,1,3],[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]],"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]
["",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]
["教育支出",{"v":478.246624,"d":"478.25"},{"v":478.246624,"d":"478.25"}]