{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["CA01 收入支出决算总表","CA02 收入决算表","CA03 支出决算表","CA04 财政拨款收入支出决算总表","CA05 一般公共预算财政拨款支出决算表","CA06 一般公共预算财政拨款基本支出决算表","CA07 一般公共预算财政拨款“三公”经费支出决算表","CA08 政府性基金预算财政拨款收入支出决算表","CA09 国有资产占用情况表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"CA01 收入支出决算总表","index":0,"n_rows":36,"n_cols":10,"rows_kept":36,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,9],[3,5,3,9],[3,5,3,9],[3,5,3,9],[3,5,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"收入支出决算总表"]
[{"$nulls":9},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":3},"2019年度",{"$nulls":4},"草案01表"]
["收     入","","","","","支     出","","","",""]
["项    目","行次","年初预算数","调整预算数","决算数","项目（按功能分类）","行次","年初预算数","调整预算数","决算数"]
["栏    次","","1","2","3","栏    次","","4","5","6"]
["一、一般公共预算财政拨款收入","1",{"v":40158300,"d":"40,158,300.00"},{"v":67906066.16,"d":"67,906,066.16"},{"v":67906066.16,"d":"67,906,066.16"},"一、一般公共服务支出","31",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款收入","2",{"v":0,"d":"0.00"},{"v":33267294.22,"d":"33,267,294.22"},{"v":33267294.22,"d":"33,267,294.22"},"二、外交支出","32",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、上级补助收入","3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"三、国防支出","33",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业收入","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"四、公共安全支出","34",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、经营收入","5",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"五、教育支出","35",{"v":62700,"d":"62,700.00"},{"v":1951965.8,"d":"1,951,965.80"},{"v":1951965.8,"d":"1,951,965.80"}]
["六、附属单位上缴收入","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"六、科学技术支出","36",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入","7",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1271339.81,"d":"1,271,339.81"},"七、文化旅游体育与传媒支出","37",{"v":51146012.54,"d":"51,146,012.54"},{"v":65204834.96,"d":"65,204,834.96"},{"v":64167792.32,"d":"64,167,792.32"}]
["","8","","","","八、社会保障和就业支出","38",{"v":2670700,"d":"2,670,700.00"},{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"}]
["","9","","","","九、卫生健康支出","39",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","40",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","11","","","","十一、城乡社区支出","41",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","12","","","","十二、农林水支出","42",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","13","","","","十三、交通运输支出","43",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","14","","","","十四、资源勘探信息等支出","44",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","15","","","","十五、商业服务业等支出","45",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","46",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","47",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","18","","","","十八、自然资源海洋气象等支出","48",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","49",{"v":1980900,"d":"1,980,900.00"},{"v":1980900,"d":"1,980,900.00"},{"v":1957493.31,"d":"1,957,493.31"}]
["","20","","","","二十、粮油物资储备支出","50",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","21","","","","二十一、灾害防治及应急管理支出","51",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22","","","","二十二、其他支出","52",{"v":17325787.46,"d":"17,325,787.46"},{"v":46126036.17,"d":"46,126,036.17"},{"v":46126036.17,"d":"46,126,036.17"}]
["","23","","","","二十三、债务还本支出","53",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","24","","","","二十四、债务付息支出","54",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","25","","","","","55","","",""]
["本年收入合计","26",{"v":40158300,"d":"40,158,300.00"},{"v":101173360.38,"d":"101,173,360.38"},{"v":102444700.19,"d":"102,444,700.19"},"本年支出合计","56",{"v":73186100,"d":"73,186,100.00"},{"v":118130043.97,"d":"118,130,043.97"},{"v":117069594.64,"d":"117,069,594.64"}]
["  用事业基金弥补收支差额","27",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"  结余分配                 ","57","-","-",{"v":0,"d":"0.00"}]
["  年初结转和结余","28",{"v":33027800,"d":"33,027,800.00"},{"v":50204194.25,"d":"50,204,194.25"},{"v":48296568.95,"d":"48,296,568.95"},"  年末结转和结余                                ","58",{"v":0,"d":"0.00"},{"v":33247510.66,"d":"33,247,510.66"},{"v":33671674.5,"d":"33,671,674.50"}]
["","29","","","","                             ","59","","",""]
["总计","30",{"v":73186100,"d":"73,186,100.00"},{"v":151377554.63,"d":"151,377,554.63"},{"v":150741269.14,"d":"150,741,269.14"},"总计","60",{"v":73186100,"d":"73,186,100.00"},{"v":151377554.63,"d":"151,377,554.63"},{"v":150741269.14,"d":"150,741,269.14"}]

{"sheet":"CA02 收入决算表","index":1,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,3,8],[3,7,3,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,10,6,10],[3,11,6,11],[3,11,6,11],[3,11,6,11],[3,11,6,11],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"收入决算表"]
[{"$nulls":11},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":5},"2019年度",{"$nulls":4},"草案02表"]
["项    目","","","","本年收入合计","财政拨款收入","上级补助收入","事业收入","","经营收入","附属单位上缴收入","其他收入"]
["支出功能分类科目编码","","","科目名称","","","","小计","其中：教育收费","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6","7","8"]
["","","","合计",{"v":102444700.19,"d":"102,444,700.19"},{"v":101173360.38,"d":"101,173,360.38"},{"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":1271339.81,"d":"1,271,339.81"}]
["205","","","教育支出",{"v":1889825,"d":"1,889,825.00"},{"v":1889825,"d":"1,889,825.00"},{"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"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":43525,"d":"43,525.00"},{"v":43525,"d":"43,525.00"},{"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"},{"v":0,"d":"0.00"}]
["2050203","","","  初中教育",{"v":43525,"d":"43,525.00"},{"v":43525,"d":"43,525.00"},{"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"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":1846300,"d":"1,846,300.00"},{"v":1846300,"d":"1,846,300.00"},{"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"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":1673300,"d":"1,673,300.00"},{"v":1673300,"d":"1,673,300.00"},{"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"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":173000,"d":"173,000.00"},{"v":173000,"d":"173,000.00"},{"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"},{"v":0,"d":"0.00"}]
["207","","","文化旅游体育与传媒支出",{"v":62340373.93,"d":"62,340,373.93"},{"v":61069034.12,"d":"61,069,034.12"},{"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":1271339.81,"d":"1,271,339.81"}]
["20703","","","体育",{"v":62340373.93,"d":"62,340,373.93"},{"v":61069034.12,"d":"61,069,034.12"},{"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":1271339.81,"d":"1,271,339.81"}]
["2070301","","","  行政运行",{"v":3457800,"d":"3,457,800.00"},{"v":3457800,"d":"3,457,800.00"},{"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"},{"v":0,"d":"0.00"}]
["2070302","","","  一般行政管理事务",{"v":3679500,"d":"3,679,500.00"},{"v":3679500,"d":"3,679,500.00"},{"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"},{"v":0,"d":"0.00"}]
["2070304","","","  运动项目管理",{"v":33061765.34,"d":"33,061,765.34"},{"v":33028300,"d":"33,028,300.00"},{"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"},{"v":33465.34,"d":"33,465.34"}]
["2070305","","","  体育竞赛",{"v":1159500,"d":"1,159,500.00"},{"v":1159500,"d":"1,159,500.00"},{"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"},{"v":0,"d":"0.00"}]
["2070307","","","  体育场馆",{"v":12023434.12,"d":"12,023,434.12"},{"v":12023434.12,"d":"12,023,434.12"},{"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":0,"d":"0.00"}]
["2070399","","","  其他体育支出",{"v":8958374.47,"d":"8,958,374.47"},{"v":7720500,"d":"7,720,500.00"},{"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"},{"v":1237874.47,"d":"1,237,874.47"}]
["208","","","社会保障和就业支出",{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"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":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"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":0,"d":"0.00"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":14200,"d":"14,200.00"},{"v":14200,"d":"14,200.00"},{"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"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":2656000,"d":"2,656,000.00"},{"v":2656000,"d":"2,656,000.00"},{"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"},{"v":0,"d":"0.00"}]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":196107.04,"d":"196,107.04"},{"v":196107.04,"d":"196,107.04"},{"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":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":1980900,"d":"1,980,900.00"},{"v":1980900,"d":"1,980,900.00"},{"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"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":1980900,"d":"1,980,900.00"},{"v":1980900,"d":"1,980,900.00"},{"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"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":1581400,"d":"1,581,400.00"},{"v":1581400,"d":"1,581,400.00"},{"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"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":399500,"d":"399,500.00"},{"v":399500,"d":"399,500.00"},{"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"},{"v":0,"d":"0.00"}]
["229","","","其他支出",{"v":33367294.22,"d":"33,367,294.22"},{"v":33367294.22,"d":"33,367,294.22"},{"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":0,"d":"0.00"}]
["22960","","","彩票公益金安排的支出",{"v":33267294.22,"d":"33,267,294.22"},{"v":33267294.22,"d":"33,267,294.22"},{"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":0,"d":"0.00"}]
["2296003","","","  用于体育事业的彩票公益金支出",{"v":33267294.22,"d":"33,267,294.22"},{"v":33267294.22,"d":"33,267,294.22"},{"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":0,"d":"0.00"}]
["22999","","","其他支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"v":0,"d":"0.00"}]
["2299901","","","  其他支出",{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"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"},{"v":0,"d":"0.00"}]

{"sheet":"CA03 支出决算表","index":2,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,7,6,7],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,8,6,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2],[36,0,36,2],[36,0,36,2],[36,0,36,2],[37,0,37,2],[37,0,37,2],[37,0,37,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"支出决算表"]
[{"$nulls":9},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":4},"2019年度",{"$nulls":3},"草案03表"]
["项    目","","","科目名称","本年支出合计","基本支出","项目支出","上缴上级支出","经营支出","对附属单位补助支出"]
["支出功能分类科目编码","","","科目名称","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":117069594.64,"d":"117,069,594.64"},{"v":48059004.96,"d":"48,059,004.96"},{"v":69010589.68,"d":"69,010,589.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["205","","","教育支出",{"v":1951965.8,"d":"1,951,965.80"},{"v":0,"d":"0.00"},{"v":1951965.8,"d":"1,951,965.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20502","","","普通教育",{"v":105665.8,"d":"105,665.80"},{"v":0,"d":"0.00"},{"v":105665.8,"d":"105,665.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050203","","","  初中教育",{"v":74465.8,"d":"74,465.80"},{"v":0,"d":"0.00"},{"v":74465.8,"d":"74,465.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050299","","","  其他普通教育支出",{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20503","","","职业教育",{"v":1846300,"d":"1,846,300.00"},{"v":0,"d":"0.00"},{"v":1846300,"d":"1,846,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050302","","","  中专教育",{"v":1673300,"d":"1,673,300.00"},{"v":0,"d":"0.00"},{"v":1673300,"d":"1,673,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2050399","","","  其他职业教育支出",{"v":173000,"d":"173,000.00"},{"v":0,"d":"0.00"},{"v":173000,"d":"173,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["207","","","文化旅游体育与传媒支出",{"v":64167792.32,"d":"64,167,792.32"},{"v":43235204.61,"d":"43,235,204.61"},{"v":20932587.71,"d":"20,932,587.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20703","","","体育",{"v":64167792.32,"d":"64,167,792.32"},{"v":43235204.61,"d":"43,235,204.61"},{"v":20932587.71,"d":"20,932,587.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070301","","","  行政运行",{"v":3913801.19,"d":"3,913,801.19"},{"v":3913801.19,"d":"3,913,801.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070302","","","  一般行政管理事务",{"v":1017321.06,"d":"1,017,321.06"},{"v":0,"d":"0.00"},{"v":1017321.06,"d":"1,017,321.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070304","","","  运动项目管理",{"v":30115463.96,"d":"30,115,463.96"},{"v":28797723.06,"d":"28,797,723.06"},{"v":1317740.9,"d":"1,317,740.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070305","","","  体育竞赛",{"v":10005144,"d":"10,005,144.00"},{"v":0,"d":"0.00"},{"v":10005144,"d":"10,005,144.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070307","","","  体育场馆",{"v":14243068.55,"d":"14,243,068.55"},{"v":7852316.48,"d":"7,852,316.48"},{"v":6390752.07,"d":"6,390,752.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2070399","","","  其他体育支出",{"v":4872993.56,"d":"4,872,993.56"},{"v":2671363.88,"d":"2,671,363.88"},{"v":2201629.68,"d":"2,201,629.68"},{"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":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":14200,"d":"14,200.00"},{"v":14200,"d":"14,200.00"},{"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":2656000,"d":"2,656,000.00"},{"v":2656000,"d":"2,656,000.00"},{"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":196107.04,"d":"196,107.04"},{"v":196107.04,"d":"196,107.04"},{"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":1957493.31,"d":"1,957,493.31"},{"v":1957493.31,"d":"1,957,493.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":1957493.31,"d":"1,957,493.31"},{"v":1957493.31,"d":"1,957,493.31"},{"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":1557993.31,"d":"1,557,993.31"},{"v":1557993.31,"d":"1,557,993.31"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":399500,"d":"399,500.00"},{"v":399500,"d":"399,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["229","","","其他支出",{"v":46126036.17,"d":"46,126,036.17"},{"v":0,"d":"0.00"},{"v":46126036.17,"d":"46,126,036.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22960","","","彩票公益金安排的支出",{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2296003","","","  用于体育事业的彩票公益金支出",{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22999","","","其他支出",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2299901","","","  其他支出",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"CA04 财政拨款收入支出决算总表","index":3,"n_rows":39,"n_cols":16,"rows_kept":39,"merged":[[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,0,3,4],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[3,5,3,15],[4,0,5,0],[4,0,5,0],[4,1,5,1],[4,1,5,1],[4,2,5,2],[4,2,5,2],[4,3,5,3],[4,3,5,3],[4,4,5,4],[4,4,5,4],[4,5,5,5],[4,5,5,5],[4,6,5,6],[4,6,5,6],[4,7,4,9],[4,7,4,9],[4,7,4,9],[4,10,4,12],[4,10,4,12],[4,10,4,12],[4,13,4,15],[4,13,4,15],[4,13,4,15]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"财政拨款收入支出决算总表"]
[{"$nulls":15},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":6},"2019年度",{"$nulls":7},"草案04表"]
["收     入","","","","","支     出","","","","","","","","","",""]
["项    目","行次","年初预算数","调整预算数","决算数","项目（按功能分类）","行次","年初预算数","","","调整预算数","","","决算数","",""]
["","","","","","","","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款","小计","一般公共预算财政拨款","政府性基金预算财政拨款"]
["栏    次","","1","2","3","栏    次","","4","5","6","7","8","9","10","11","12"]
["一、一般公共预算财政拨款","1",{"v":40158300,"d":"40,158,300.00"},{"v":67906066.16,"d":"67,906,066.16"},{"v":67906066.16,"d":"67,906,066.16"},"一、一般公共服务支出","31",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、政府性基金预算财政拨款","2",{"v":0,"d":"0.00"},{"v":33267294.22,"d":"33,267,294.22"},{"v":33267294.22,"d":"33,267,294.22"},"二、外交支出","32",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","3","","","","三、国防支出","33",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","4","","","","四、公共安全支出","34",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","5","","","","五、教育支出","35",{"v":62700,"d":"62,700.00"},{"v":62700,"d":"62,700.00"},{"v":0,"d":"0.00"},{"v":1951965.8,"d":"1,951,965.80"},{"v":1951965.8,"d":"1,951,965.80"},{"v":0,"d":"0.00"},{"v":1951965.8,"d":"1,951,965.80"},{"v":1951965.8,"d":"1,951,965.80"},{"v":0,"d":"0.00"}]
["","6","","","","六、科学技术支出","36",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","7","","","","七、文化旅游体育与传媒支出","37",{"v":51146012.54,"d":"51,146,012.54"},{"v":51146012.54,"d":"51,146,012.54"},{"v":0,"d":"0.00"},{"v":64085293.06,"d":"64,085,293.06"},{"v":64085293.06,"d":"64,085,293.06"},{"v":0,"d":"0.00"},{"v":62996347.07,"d":"62,996,347.07"},{"v":62996347.07,"d":"62,996,347.07"},{"v":0,"d":"0.00"}]
["","8","","","","八、社会保障和就业支出","38",{"v":2670700,"d":"2,670,700.00"},{"v":2670700,"d":"2,670,700.00"},{"v":0,"d":"0.00"},{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"},{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"}]
["","9","","","","九、卫生健康支出","39",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","10","","","","十、节能环保支出","40",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","11","","","","十一、城乡社区支出","41",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","12","","","","十二、农林水支出","42",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","13","","","","十三、交通运输支出","43",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","14","","","","十四、资源勘探信息等支出","44",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","15","","","","十五、商业服务业等支出","45",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","16","","","","十六、金融支出","46",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","17","","","","十七、援助其他地区支出","47",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","18","","","","十八、自然资源海洋气象等支出","48",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","19","","","","十九、住房保障支出","49",{"v":1980900,"d":"1,980,900.00"},{"v":1980900,"d":"1,980,900.00"},{"v":0,"d":"0.00"},{"v":1980900,"d":"1,980,900.00"},{"v":1980900,"d":"1,980,900.00"},{"v":0,"d":"0.00"},{"v":1957493.31,"d":"1,957,493.31"},{"v":1957493.31,"d":"1,957,493.31"},{"v":0,"d":"0.00"}]
["","20","","","","二十、粮油物资储备支出","50",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","21","","","","二十一、灾害防治及应急管理支出","51",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","22","","","","二十二、其他支出","52",{"v":17325787.46,"d":"17,325,787.46"},{"v":120000,"d":"120,000.00"},{"v":17205787.46,"d":"17,205,787.46"},{"v":46126036.17,"d":"46,126,036.17"},{"v":120000,"d":"120,000.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":46126036.17,"d":"46,126,036.17"},{"v":120000,"d":"120,000.00"},{"v":46006036.17,"d":"46,006,036.17"}]
["","23","","","","二十三、债务还本支出","53",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","24","","","","二十四、债务付息支出","54",{"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":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","25","","","","","55","","","","","","","","",""]
["本年收入合计","26",{"v":40158300,"d":"40,158,300.00"},{"v":101173360.38,"d":"101,173,360.38"},{"v":101173360.38,"d":"101,173,360.38"},"本年支出合计","56",{"v":73186100,"d":"73,186,100.00"},{"v":55980312.54,"d":"55,980,312.54"},{"v":17205787.46,"d":"17,205,787.46"},{"v":117010502.07,"d":"117,010,502.07"},{"v":71004465.9,"d":"71,004,465.90"},{"v":46006036.17,"d":"46,006,036.17"},{"v":115898149.39,"d":"115,898,149.39"},{"v":69892113.22,"d":"69,892,113.22"},{"v":46006036.17,"d":"46,006,036.17"}]
["年初财政拨款结转和结余","27",{"v":33027800,"d":"33,027,800.00"},{"v":47205758.73,"d":"47,205,758.73"},{"v":46130052.46,"d":"46,130,052.46"},"年末财政拨款结转和结余","57",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31368617.04,"d":"31,368,617.04"},{"v":15801860.31,"d":"15,801,860.31"},{"v":15566756.73,"d":"15,566,756.73"},{"v":31405263.45,"d":"31,405,263.45"},{"v":15838506.72,"d":"15,838,506.72"},{"v":15566756.73,"d":"15,566,756.73"}]
["一、一般公共预算财政拨款","28",{"v":15822012.54,"d":"15,822,012.54"},{"v":18900260.05,"d":"18,900,260.05"},{"v":17824553.78,"d":"17,824,553.78"},"","58","","","","","","","","",""]
["二、政府性基金预算财政拨款","29",{"v":17205787.46,"d":"17,205,787.46"},{"v":28305498.68,"d":"28,305,498.68"},{"v":28305498.68,"d":"28,305,498.68"},"","59","","","","","","","","",""]
["总计","30",{"v":73186100,"d":"73,186,100.00"},{"v":148379119.11,"d":"148,379,119.11"},{"v":147303412.84,"d":"147,303,412.84"},"总计","60",{"v":73186100,"d":"73,186,100.00"},{"v":55980312.54,"d":"55,980,312.54"},{"v":17205787.46,"d":"17,205,787.46"},{"v":148379119.11,"d":"148,379,119.11"},{"v":86806326.21,"d":"86,806,326.21"},{"v":61572792.9,"d":"61,572,792.90"},{"v":147303412.84,"d":"147,303,412.84"},{"v":85730619.94,"d":"85,730,619.94"},{"v":61572792.9,"d":"61,572,792.90"}]
[]
[{"$nulls":7},"— %d —"]

{"sheet":"CA05 一般公共预算财政拨款支出决算表","index":4,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,6,6],[3,6,6,6],[3,6,6,6],[3,6,6,6],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2],[17,0,17,2],[17,0,17,2],[17,0,17,2],[18,0,18,2],[18,0,18,2],[18,0,18,2],[19,0,19,2],[19,0,19,2],[19,0,19,2],[20,0,20,2],[20,0,20,2],[20,0,20,2],[21,0,21,2],[21,0,21,2],[21,0,21,2],[22,0,22,2],[22,0,22,2],[22,0,22,2],[23,0,23,2],[23,0,23,2],[23,0,23,2],[24,0,24,2],[24,0,24,2],[24,0,24,2],[25,0,25,2],[25,0,25,2],[25,0,25,2],[26,0,26,2],[26,0,26,2],[26,0,26,2],[27,0,27,2],[27,0,27,2],[27,0,27,2],[28,0,28,2],[28,0,28,2],[28,0,28,2],[29,0,29,2],[29,0,29,2],[29,0,29,2],[30,0,30,2],[30,0,30,2],[30,0,30,2],[31,0,31,2],[31,0,31,2],[31,0,31,2],[32,0,32,2],[32,0,32,2],[32,0,32,2],[33,0,33,2],[33,0,33,2],[33,0,33,2],[34,0,34,2],[34,0,34,2],[34,0,34,2],[35,0,35,2],[35,0,35,2],[35,0,35,2]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算财政拨款支出决算表"]
[{"$nulls":6},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":3},"2019年度",null,"草案05表 "]
["项    目","","","","本年支出合计","基本支出","项目支出"]
["支出功能分类科目编码","","","科目名称","","",""]
["","","","","","",""]
["","","","","","",""]
["类","款","项","栏次","1","2","3"]
["","","","合计",{"v":69892113.22,"d":"69,892,113.22"},{"v":46921025.05,"d":"46,921,025.05"},{"v":22971088.17,"d":"22,971,088.17"}]
["205","","","教育支出",{"v":1951965.8,"d":"1,951,965.80"},{"v":0,"d":"0.00"},{"v":1951965.8,"d":"1,951,965.80"}]
["20502","","","普通教育",{"v":105665.8,"d":"105,665.80"},{"v":0,"d":"0.00"},{"v":105665.8,"d":"105,665.80"}]
["2050203","","","  初中教育",{"v":74465.8,"d":"74,465.80"},{"v":0,"d":"0.00"},{"v":74465.8,"d":"74,465.80"}]
["2050299","","","  其他普通教育支出",{"v":31200,"d":"31,200.00"},{"v":0,"d":"0.00"},{"v":31200,"d":"31,200.00"}]
["20503","","","职业教育",{"v":1846300,"d":"1,846,300.00"},{"v":0,"d":"0.00"},{"v":1846300,"d":"1,846,300.00"}]
["2050302","","","  中专教育",{"v":1673300,"d":"1,673,300.00"},{"v":0,"d":"0.00"},{"v":1673300,"d":"1,673,300.00"}]
["2050399","","","  其他职业教育支出",{"v":173000,"d":"173,000.00"},{"v":0,"d":"0.00"},{"v":173000,"d":"173,000.00"}]
["207","","","文化旅游体育与传媒支出",{"v":62996347.07,"d":"62,996,347.07"},{"v":42097224.7,"d":"42,097,224.70"},{"v":20899122.37,"d":"20,899,122.37"}]
["20703","","","体育",{"v":62996347.07,"d":"62,996,347.07"},{"v":42097224.7,"d":"42,097,224.70"},{"v":20899122.37,"d":"20,899,122.37"}]
["2070301","","","  行政运行",{"v":3913801.19,"d":"3,913,801.19"},{"v":3913801.19,"d":"3,913,801.19"},{"v":0,"d":"0.00"}]
["2070302","","","  一般行政管理事务",{"v":1017321.06,"d":"1,017,321.06"},{"v":0,"d":"0.00"},{"v":1017321.06,"d":"1,017,321.06"}]
["2070304","","","  运动项目管理",{"v":30081998.62,"d":"30,081,998.62"},{"v":28797723.06,"d":"28,797,723.06"},{"v":1284275.56,"d":"1,284,275.56"}]
["2070305","","","  体育竞赛",{"v":10005144,"d":"10,005,144.00"},{"v":0,"d":"0.00"},{"v":10005144,"d":"10,005,144.00"}]
["2070307","","","  体育场馆",{"v":14243068.55,"d":"14,243,068.55"},{"v":7852316.48,"d":"7,852,316.48"},{"v":6390752.07,"d":"6,390,752.07"}]
["2070399","","","  其他体育支出",{"v":3735013.65,"d":"3,735,013.65"},{"v":1533383.97,"d":"1,533,383.97"},{"v":2201629.68,"d":"2,201,629.68"}]
["208","","","社会保障和就业支出",{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"}]
["20805","","","行政事业单位离退休",{"v":2866307.04,"d":"2,866,307.04"},{"v":2866307.04,"d":"2,866,307.04"},{"v":0,"d":"0.00"}]
["2080504","","","  未归口管理的行政单位离退休",{"v":14200,"d":"14,200.00"},{"v":14200,"d":"14,200.00"},{"v":0,"d":"0.00"}]
["2080505","","","  机关事业单位基本养老保险缴费支出",{"v":2656000,"d":"2,656,000.00"},{"v":2656000,"d":"2,656,000.00"},{"v":0,"d":"0.00"}]
["2080506","","","  机关事业单位职业年金缴费支出",{"v":196107.04,"d":"196,107.04"},{"v":196107.04,"d":"196,107.04"},{"v":0,"d":"0.00"}]
["221","","","住房保障支出",{"v":1957493.31,"d":"1,957,493.31"},{"v":1957493.31,"d":"1,957,493.31"},{"v":0,"d":"0.00"}]
["22102","","","住房改革支出",{"v":1957493.31,"d":"1,957,493.31"},{"v":1957493.31,"d":"1,957,493.31"},{"v":0,"d":"0.00"}]
["2210201","","","  住房公积金",{"v":1557993.31,"d":"1,557,993.31"},{"v":1557993.31,"d":"1,557,993.31"},{"v":0,"d":"0.00"}]
["2210203","","","  购房补贴",{"v":399500,"d":"399,500.00"},{"v":399500,"d":"399,500.00"},{"v":0,"d":"0.00"}]
["229","","","其他支出",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["22999","","","其他支出",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
["2299901","","","  其他支出",{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]

{"sheet":"CA06 一般公共预算财政拨款基本支出决算表","index":5,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[3,0,3,2],[3,0,3,2],[3,0,3,2],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[3,3,3,8],[38,0,38,1],[38,0,38,1],[38,3,38,7],[38,3,38,7],[38,3,38,7],[38,3,38,7],[38,3,38,7]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"一般公共预算财政拨款基本支出决算表"]
[{"$nulls":8},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":3},"2019年度",{"$nulls":3},"草案06表"]
["人员经费","","","公用经费","","","","",""]
["经济分类科目编码","科目名称","金额","经济分类科目编码","科目名称","金额","经济分类科目编码","科目名称","金额"]
["301","工资福利支出",{"v":35706706.08,"d":"35,706,706.08"},"302","商品和服务支出",{"v":5961856.69,"d":"5,961,856.69"},"307","债务利息及费用支出",{"v":0,"d":"0.00"}]
["30101","  基本工资",{"v":8305978.78,"d":"8,305,978.78"},"30201","  办公费",{"v":170077.28,"d":"170,077.28"},"30701","  国内债务付息",{"v":0,"d":"0.00"}]
["30102","  津贴补贴",{"v":2991972.64,"d":"2,991,972.64"},"30202","  印刷费",{"v":29640.35,"d":"29,640.35"},"30702","  国外债务付息",{"v":0,"d":"0.00"}]
["30103","  奖金",{"v":6988915.64,"d":"6,988,915.64"},"30203","  咨询费",{"v":10000,"d":"10,000.00"},"30703","  国内债务发行费用",{"v":0,"d":"0.00"}]
["30106","  伙食补助费",{"v":294186.52,"d":"294,186.52"},"30204","  手续费",{"v":37500,"d":"37,500.00"},"30704","  国外债务发行费用",{"v":0,"d":"0.00"}]
["30107","  绩效工资",{"v":4983425.18,"d":"4,983,425.18"},"30205","  水费",{"v":240140.03,"d":"240,140.03"},"310","资本性支出",{"v":29730,"d":"29,730.00"}]
["30108","  机关事业单位基本养老保险缴费",{"v":3046382.12,"d":"3,046,382.12"},"30206","  电费",{"v":293135.62,"d":"293,135.62"},"31001","  房屋建筑物购建",{"v":0,"d":"0.00"}]
["30109","  职业年金缴费",{"v":554905.25,"d":"554,905.25"},"30207","  邮电费",{"v":76334.23,"d":"76,334.23"},"31002","  办公设备购置",{"v":29730,"d":"29,730.00"}]
["30110","  职工基本医疗保险缴费",{"v":2350346.48,"d":"2,350,346.48"},"30208","  取暖费",{"v":15960,"d":"15,960.00"},"31003","  专用设备购置",{"v":0,"d":"0.00"}]
["30111","  公务员医疗补助缴款",{"v":81747.08,"d":"81,747.08"},"30209","  物业管理费",{"v":571297.54,"d":"571,297.54"},"31005","  基础设施建设",{"v":0,"d":"0.00"}]
["30112","  其他社会保障缴费",{"v":392124.42,"d":"392,124.42"},"30211","  差旅费",{"v":293892.22,"d":"293,892.22"},"31006","  大型修缮",{"v":0,"d":"0.00"}]
["30113","  住房公积金",{"v":4855235.05,"d":"4,855,235.05"},"30212","  因公出国（境）费用",{"v":0,"d":"0.00"},"31007","  信息网络及软件购置更新",{"v":0,"d":"0.00"}]
["30114","  医疗费",{"v":0,"d":"0.00"},"30213","  维修（护）费",{"v":50395.35,"d":"50,395.35"},"31008","  物资储备",{"v":0,"d":"0.00"}]
["30199","  其他工资福利支出",{"v":861486.92,"d":"861,486.92"},"30214","  租赁费",{"v":40370,"d":"40,370.00"},"31009","  土地补偿",{"v":0,"d":"0.00"}]
["303","对个人和家庭的补助",{"v":5222732.28,"d":"5,222,732.28"},"30215","  会议费",{"v":30000,"d":"30,000.00"},"31010","  安置补助",{"v":0,"d":"0.00"}]
["30301","  离休费",{"v":20161.16,"d":"20,161.16"},"30216","  培训费",{"v":275124,"d":"275,124.00"},"310111","  地上附着物和青苗补偿",{"v":0,"d":"0.00"}]
["30302","  退休费",{"v":0,"d":"0.00"},"30217","  公务接待费",{"v":1575,"d":"1,575.00"},"31012","  拆迁补偿",{"v":0,"d":"0.00"}]
["30303","  退职（役）费",{"v":0,"d":"0.00"},"30218","  专用材料费",{"v":195319.74,"d":"195,319.74"},"31013","  公务用车购置",{"v":0,"d":"0.00"}]
["30304","  抚恤金",{"v":0,"d":"0.00"},"30224","  被装购置费",{"v":0,"d":"0.00"},"31019","  其他交通工具购置",{"v":0,"d":"0.00"}]
["30305","  生活补贴",{"v":126519,"d":"126,519.00"},"30225","  专用燃料费",{"v":0,"d":"0.00"},"31021","  文物和陈列品购置",{"v":0,"d":"0.00"}]
["30306","  救济费",{"v":0,"d":"0.00"},"30226","  劳务费",{"v":360178.39,"d":"360,178.39"},"31022","  无形资产购置",{"v":0,"d":"0.00"}]
["30307","  医疗费补助",{"v":0,"d":"0.00"},"30227","  委托业务费",{"v":1927461.58,"d":"1,927,461.58"},"31099","  其他资本性支出",{"v":0,"d":"0.00"}]
["30308","  助学金",{"v":933638.3,"d":"933,638.30"},"30228","  工会经费",{"v":723813.17,"d":"723,813.17"},"312","对企业补助",{"v":0,"d":"0.00"}]
["30309","  奖励金",{"v":4113883.82,"d":"4,113,883.82"},"30229","  福利费",{"v":376830.24,"d":"376,830.24"},"31201","  资本金注入",{"v":0,"d":"0.00"}]
["30310","  个人农业生产补贴",{"v":0,"d":"0.00"},"30231","  公务用车运行维护费",{"v":42002.91,"d":"42,002.91"},"31203","  政府投资基金股权投资",{"v":0,"d":"0.00"}]
["30399","  其他对个人和家庭的补助支出",{"v":28530,"d":"28,530.00"},"30239","  其他交通费用",{"v":43459.96,"d":"43,459.96"},"31204","  费用补贴",{"v":0,"d":"0.00"}]
["","","","30240","  税金及附加费用",{"v":29805,"d":"29,805.00"},"31205","  利息补贴",{"v":0,"d":"0.00"}]
["","","","30299","  其他商品和服务支出",{"v":127544.08,"d":"127,544.08"},"31299","  其他对企业补助",{"v":0,"d":"0.00"}]
["","","","","","","399","其他支出",{"v":0,"d":"0.00"}]
["","","","","","","39906","  赠与",{"v":0,"d":"0.00"}]
["","","","","","","39907","  国家赔偿费用支出",{"v":0,"d":"0.00"}]
["","","","","","","39908","  对民间非营利组织和群众性自治组织补贴",{"v":0,"d":"0.00"}]
["","","","","","","39999","  其他支出",{"v":0,"d":"0.00"}]
["人员经费合计","",{"v":40929438.36,"d":"40,929,438.36"},"公用支出合计","","","","",{"v":5991586.69,"d":"5,991,586.69"}]

{"sheet":"CA07 一般公共预算财政拨款“三公”经费支出决算表","index":6,"n_rows":27,"n_cols":4,"rows_kept":27,"merged":[[25,0,26,3],[25,0,26,3],[25,0,26,3],[25,0,26,3],[25,0,26,3],[25,0,26,3],[25,0,26,3],[25,0,26,3]],"flags":["formulas_cached_only"]}
[null,"一般公共预算财政拨款“三公”经费支出决算表"]
[{"$nulls":3},"金额单位：元"]
["编制单位：南昌市体育局","2019年度",null,"草案07表"]
["项目","栏次","年初预算数","决算数"]
["行次","","1","2"]
["一、“三公”经费支出","1",{"v":36500,"d":"36,500.00"},{"v":57737.91,"d":"57,737.91"}]
["  1.因公出国（境）费","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  2.公务用车购置及运行维护费","3",{"v":20000,"d":"20,000.00"},{"v":56162.91,"d":"56,162.91"}]
["    （1）公务用车购置费","4",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （2）公务用车运行维护费","5",{"v":20000,"d":"20,000.00"},{"v":56162.91,"d":"56,162.91"}]
["  3.公务接待费","6",{"v":16500,"d":"16,500.00"},{"v":1575,"d":"1,575.00"}]
["    （1）国内接待费","7",{"v":16500,"d":"16,500.00"},{"v":1575,"d":"1,575.00"}]
["         其中：外事接待费","8",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （2）国（境）外接待费","9",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、相关统计数","10","-","-"]
["  1.因公出国（境）团组数（个）","11","-",0]
["  2.因公出国（境）人次数（人）","12","-",0]
["  3.公务用车购置数（辆）","13","-",0]
["  4.公务用车保有量（辆）","14","-",5]
["  5.国内公务接待批次（个）","15","-",1]
["    其中：外事接待批次（个）","16","-",0]
["  6.国内公务接待人次（人）","17","-",11]
["    其中：外事接待人次（人）","18","-",0]
["  7.国（境）外公务接待批次（个）","19","-",0]
["  8.国（境）外公务接待人次（人）","20","-",0]
["注：预算数为“三公”经费年初预算数，决算数是包括当年一般公共预算财政拨款和以前年度结转资金安排的实际支出。","","",""]
["","","",""]

{"sheet":"CA08 政府性基金预算财政拨款收入支出决算表","index":7,"n_rows":17,"n_cols":10,"rows_kept":17,"merged":[[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,0,3,3],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,4,6,4],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,5,6,5],[3,6,3,8],[3,6,3,8],[3,6,3,8],[3,9,6,9],[3,9,6,9],[3,9,6,9],[3,9,6,9],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,0,6,2],[4,3,6,3],[4,3,6,3],[4,3,6,3],[4,6,6,6],[4,6,6,6],[4,6,6,6],[4,7,6,7],[4,7,6,7],[4,7,6,7],[4,8,6,8],[4,8,6,8],[4,8,6,8],[7,0,8,0],[7,0,8,0],[7,1,8,1],[7,1,8,1],[7,2,8,2],[7,2,8,2],[9,0,9,2],[9,0,9,2],[9,0,9,2],[10,0,10,2],[10,0,10,2],[10,0,10,2],[11,0,11,2],[11,0,11,2],[11,0,11,2],[12,0,12,2],[12,0,12,2],[12,0,12,2],[13,0,13,2],[13,0,13,2],[13,0,13,2],[14,0,14,2],[14,0,14,2],[14,0,14,2],[15,0,15,2],[15,0,15,2],[15,0,15,2],[16,0,16,2],[16,0,16,2],[16,0,16,2]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"政府性基金预算财政拨款收入支出决算表"]
[{"$nulls":9},"金额单位：元"]
["编制单位：南昌市体育局",{"$nulls":4},"2019年度",{"$nulls":3},"草案08表"]
["项    目","","","","年初结转和结余","本年收入","本年支出","","","年末结转和结余"]
["支出功能分类科目编码","","","科目名称","","","小计","基本支出","项目支出",""]
["","","","","","","","","",""]
["支出功能分类科目编码","","","科目名称","","","小计","基本支出","项目支出",""]
["类","款","项","栏次","1","2","3","4","5","6"]
["","","","合计",{"v":28305498.68,"d":"28,305,498.68"},{"v":33267294.22,"d":"33,267,294.22"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":15566756.73,"d":"15,566,756.73"}]
["229","","","其他支出",{"v":28305498.68,"d":"28,305,498.68"},{"v":33267294.22,"d":"33,267,294.22"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":15566756.73,"d":"15,566,756.73"}]
["22960","","","彩票公益金安排的支出",{"v":28305498.68,"d":"28,305,498.68"},{"v":33267294.22,"d":"33,267,294.22"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":15566756.73,"d":"15,566,756.73"}]
["2296003","","","  用于体育事业的彩票公益金支出",{"v":27735498.68,"d":"27,735,498.68"},{"v":33267294.22,"d":"33,267,294.22"},{"v":46006036.17,"d":"46,006,036.17"},{"v":0,"d":"0.00"},{"v":46006036.17,"d":"46,006,036.17"},{"v":14996756.73,"d":"14,996,756.73"}]
["2296006","","","  用于残疾人事业的彩票公益金支出",{"v":570000,"d":"570,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570000,"d":"570,000.00"}]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]

{"sheet":"CA09 国有资产占用情况表","index":8,"n_rows":15,"n_cols":3,"rows_kept":15,"flags":["formulas_cached_only"]}
[null,"国有资产占用情况表"]
[null,null,"单位：台、辆、套"]
["编制单位：南昌市体育局","2019年度","草案09表"]
["项  目","栏次","决算数"]
["一、车辆数合计(台、辆)","1",6]
["  1.副部（省）级及以上领导用车","2",0]
["  2.主要领导干部用车","3",0]
["  3.机要通信用车","4",0]
["  4.应急保障用车","5",0]
["  5.执法执勤用车","6",0]
["  6.特种专业技术用车","7",0]
["  7.离退休干部用车","8",0]
["  8.其他用车","9",6]
["二、单价50万元（含）以上通用设备（台，套）","10",0]
["三、单价100万元（含）以上专用设备（台，套）","11",0]