{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[26,0,26,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":3696.9186,"d":"3,696.92"},"社会保障和就业支出",{"v":248.3182,"d":"248.32"}]
["    （一）一般公共预算收入",{"v":3696.9186,"d":"3,696.92"},"卫生健康支出",{"v":136.3868,"d":"136.39"}]
["    （二）政府性基金预算收入",null,"自然资源海洋气象等支出",{"v":5414.0047,"d":"5,414.00"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":183.2089,"d":"183.21"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":2285,"d":"2,285.00"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":5981.9186,"d":"5,981.92"},"本年支出合计",{"v":5981.9186,"d":"5,981.92"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":5981.9186,"d":"5,981.92"},"支出总计",{"v":5981.9186,"d":"5,981.92"}]

{"sheet":"部门收入总表","index":1,"n_rows":24,"n_cols":15,"rows_kept":24,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":5981.9186,"d":"5,981.92"},null,{"v":3696.9186,"d":"3,696.92"},{"v":3696.9186,"d":"3,696.92"},{"$nulls":7},{"v":2285,"d":"2,285.00"}]
["208","社会保障和就业支出",{"v":248.3182,"d":"248.32"},null,{"v":248.3182,"d":"248.32"},{"v":248.3182,"d":"248.32"}]
["　05","　行政事业单位养老支出",{"v":240.3258,"d":"240.33"},null,{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":240.3258,"d":"240.33"},null,{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　99","　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},null,{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["　　2089999","　　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},null,{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["210","卫生健康支出",{"v":136.3868,"d":"136.39"},null,{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　11","　行政事业单位医疗",{"v":136.3868,"d":"136.39"},null,{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　　2101101","　　行政单位医疗",{"v":32.3466,"d":"32.35"},null,{"v":32.3466,"d":"32.35"},{"v":32.3466,"d":"32.35"}]
["　　2101102","　　事业单位医疗",{"v":104.0402,"d":"104.04"},null,{"v":104.0402,"d":"104.04"},{"v":104.0402,"d":"104.04"}]
["220","自然资源海洋气象等支出",{"v":5414.0047,"d":"5,414.00"},null,{"v":3129.0047,"d":"3,129.00"},{"v":3129.0047,"d":"3,129.00"},{"$nulls":7},{"v":2285,"d":"2,285.00"}]
["　01","　自然资源事务",{"v":5414.0047,"d":"5,414.00"},null,{"v":3129.0047,"d":"3,129.00"},{"v":3129.0047,"d":"3,129.00"},{"$nulls":7},{"v":2285,"d":"2,285.00"}]
["　　2200101","　　行政运行",{"v":1582.3501,"d":"1,582.35"},null,{"v":1582.3501,"d":"1,582.35"},{"v":1582.3501,"d":"1,582.35"}]
["　　2200150","　　事业运行",{"v":2631.6546,"d":"2,631.65"},null,{"v":1546.6546,"d":"1,546.65"},{"v":1546.6546,"d":"1,546.65"},{"$nulls":7},{"v":1085,"d":"1,085.00"}]
["　　2200199","　　其他自然资源事务支出",{"v":1200,"d":"1,200.00"},{"$nulls":10},{"v":1200,"d":"1,200.00"}]
["221","住房保障支出",{"v":183.2089,"d":"183.21"},null,{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　02","　住房改革支出",{"v":183.2089,"d":"183.21"},null,{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　　2210201","　　住房公积金",{"v":183.2089,"d":"183.21"},null,{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]

{"sheet":"部门支出总表","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":5981.9186,"d":"5,981.92"},{"v":2415.9186,"d":"2,415.92"},{"v":3566,"d":"3,566.00"}]
["208","社会保障和就业支出",{"v":248.3182,"d":"248.32"},{"v":248.3182,"d":"248.32"}]
["　05","　行政事业单位养老支出",{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　99","　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["　　2089999","　　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["210","卫生健康支出",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　11","　行政事业单位医疗",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　　2101101","　　行政单位医疗",{"v":32.3466,"d":"32.35"},{"v":32.3466,"d":"32.35"}]
["　　2101102","　　事业单位医疗",{"v":104.0402,"d":"104.04"},{"v":104.0402,"d":"104.04"}]
["220","自然资源海洋气象等支出",{"v":5414.0047,"d":"5,414.00"},{"v":1848.0047,"d":"1,848.00"},{"v":3566,"d":"3,566.00"}]
["　01","　自然资源事务",{"v":5414.0047,"d":"5,414.00"},{"v":1848.0047,"d":"1,848.00"},{"v":3566,"d":"3,566.00"}]
["　　2200101","　　行政运行",{"v":1582.3501,"d":"1,582.35"},{"v":862.3501,"d":"862.35"},{"v":720,"d":"720.00"}]
["　　2200150","　　事业运行",{"v":2631.6546,"d":"2,631.65"},{"v":985.6546,"d":"985.65"},{"v":1646,"d":"1,646.00"}]
["　　2200199","　　其他自然资源事务支出",{"v":1200,"d":"1,200.00"},null,{"v":1200,"d":"1,200.00"}]
["221","住房保障支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　02","　住房改革支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　　2210201","　　住房公积金",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]

{"sheet":"财拨收支总表","index":3,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":3696.9186,"d":"3,696.92"},"一、本年支出",{"v":3696.9186,"d":"3,696.92"},{"v":3696.9186,"d":"3,696.92"}," "," "]
["  一般公共预算拨款收入",{"v":3696.9186,"d":"3,696.92"},"社会保障和就业支出",{"v":248.3182,"d":"248.32"},{"v":248.3182,"d":"248.32"}," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}," "]
["  国有资本经营预算收入",null,"自然资源海洋气象等支出",{"v":3129.0047,"d":"3,129.00"},{"v":3129.0047,"d":"3,129.00"}," "]
[null,null,"住房保障支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":3696.9186,"d":"3,696.92"},"支出总计",{"v":3696.9186,"d":"3,696.92"},{"v":3696.9186,"d":"3,696.92"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"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"]
["[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":3696.9186,"d":"3,696.92"},{"v":2415.9186,"d":"2,415.92"},{"v":1281,"d":"1,281.00"}]
["208","社会保障和就业支出",{"v":248.3182,"d":"248.32"},{"v":248.3182,"d":"248.32"}]
["　05","　行政事业单位养老支出",{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　99","　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["　　2089999","　　其他社会保障和就业支出",{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["210","卫生健康支出",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　11","　行政事业单位医疗",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["　　2101101","　　行政单位医疗",{"v":32.3466,"d":"32.35"},{"v":32.3466,"d":"32.35"}]
["　　2101102","　　事业单位医疗",{"v":104.0402,"d":"104.04"},{"v":104.0402,"d":"104.04"}]
["220","自然资源海洋气象等支出",{"v":3129.0047,"d":"3,129.00"},{"v":1848.0047,"d":"1,848.00"},{"v":1281,"d":"1,281.00"}]
["　01","　自然资源事务",{"v":3129.0047,"d":"3,129.00"},{"v":1848.0047,"d":"1,848.00"},{"v":1281,"d":"1,281.00"}]
["　　2200101","　　行政运行",{"v":1582.3501,"d":"1,582.35"},{"v":862.3501,"d":"862.35"},{"v":720,"d":"720.00"}]
["　　2200150","　　事业运行",{"v":1546.6546,"d":"1,546.65"},{"v":985.6546,"d":"985.65"},{"v":561,"d":"561.00"}]
["221","住房保障支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　02","　住房改革支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["　　2210201","　　住房公积金",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":32,"n_cols":5,"rows_kept":32,"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"]
["[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2023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":2415.9186,"d":"2,415.92"},{"v":2196.5005,"d":"2,196.50"},{"v":219.4181,"d":"219.42"}]
["301","工资福利支出",{"v":2096.2745,"d":"2,096.27"},{"v":2096.2745,"d":"2,096.27"}]
["　30101","　基本工资",{"v":577.8648,"d":"577.86"},{"v":577.8648,"d":"577.86"}]
["　30102","　津贴补贴",58.02,58.02]
["　30103","　奖金",{"v":542.4682,"d":"542.47"},{"v":542.4682,"d":"542.47"}]
["　30107","　绩效工资",{"v":350.0076,"d":"350.01"},{"v":350.0076,"d":"350.01"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":240.3258,"d":"240.33"},{"v":240.3258,"d":"240.33"}]
["　30110","　职工基本医疗保险缴费",{"v":68.857,"d":"68.86"},{"v":68.857,"d":"68.86"}]
["　30111","　公务员医疗补助缴费",{"v":67.5298,"d":"67.53"},{"v":67.5298,"d":"67.53"}]
["　30112","　其他社会保障缴费",{"v":7.9924,"d":"7.99"},{"v":7.9924,"d":"7.99"}]
["　30113","　住房公积金",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]
["302","商品和服务支出",{"v":163.0681,"d":"163.07"},null,{"v":163.0681,"d":"163.07"}]
["　30202","　印刷费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30208","　取暖费",{"v":6.864,"d":"6.86"},null,{"v":6.864,"d":"6.86"}]
["　30228","　工会经费",{"v":11.5765,"d":"11.58"},null,{"v":11.5765,"d":"11.58"}]
["　30229","　福利费",{"v":11.7376,"d":"11.74"},null,{"v":11.7376,"d":"11.74"}]
["　30231","　公务用车运行维护费",{"v":37.2,"d":"37.20"},null,{"v":37.2,"d":"37.20"}]
["　30239","　其他交通费用",{"v":10.248,"d":"10.25"},null,{"v":10.248,"d":"10.25"}]
["　30299","　其他商品和服务支出",{"v":84.942,"d":"84.94"},null,{"v":84.942,"d":"84.94"}]
["303","对个人和家庭的补助",{"v":100.226,"d":"100.23"},{"v":100.226,"d":"100.23"}]
["　30302","　退休费",{"v":96.8844,"d":"96.88"},{"v":96.8844,"d":"96.88"}]
["　30305","　生活补助",{"v":2.0196,"d":"2.02"},{"v":2.0196,"d":"2.02"}]
["　30309","　奖励金",1.08,1.08]
["　30399","　其他对个人和家庭的补助",{"v":0.242,"d":"0.24"},{"v":0.242,"d":"0.24"}]
["310","资本性支出",56.35,null,56.35]
["　31002","　办公设备购置",56.35,null,56.35]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "}]
["105","南昌市自然资源和规划局新建分局（本级）",{"v":47.2,"d":"47.20"},null,{"v":10,"d":"10.00"},{"v":37.2,"d":"37.20"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2023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":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[105001]南昌市自然资源和规划局新建分局(本级) , [105006]南昌市新建区不动产登记中心 , [105008]南昌市自然资源和规划局新建分局事务服务中心",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2023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":11,"n_cols":3,"rows_kept":11,"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":5981.9186,"d":"5,981.92"}]
["社会保障和就业支出",{"v":248.3182,"d":"248.32"}]
["卫生健康支出",{"v":136.3868,"d":"136.39"}]
["自然资源海洋气象等支出",{"v":5414.0047,"d":"5,414.00"}]
["住房保障支出",{"v":183.2089,"d":"183.21"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":3696.9186,"d":"3,696.92"},{"v":3696.9186,"d":"3,696.92"}]
["社会保障和就业支出",{"v":248.3182,"d":"248.32"},{"v":248.3182,"d":"248.32"}]
["卫生健康支出",{"v":136.3868,"d":"136.39"},{"v":136.3868,"d":"136.39"}]
["自然资源海洋气象等支出",{"v":3129.0047,"d":"3,129.00"},{"v":3129.0047,"d":"3,129.00"}]
["住房保障支出",{"v":183.2089,"d":"183.21"},{"v":183.2089,"d":"183.21"}]