{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","单位收入总表","单位支出总表","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":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[309001]南昌市新建区医疗保障局(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、财政拨款收入",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （一）一般公共预算收入",{"v":193.7159,"d":"193.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （二）政府性基金预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    （三）国有资本经营预算收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二、教育收费资金收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三、事业收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四、事业单位经营收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五、附属单位上缴收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六、上级补助收入",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七、其他收入",{"v":60,"d":"60.00"},{"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"}]
[]
["本年收入合计",{"v":253.7159,"d":"253.72"},"本年支出合计",{"v":0,"d":"0.00"}]
["八、使用非财政拨款结余",null,"结转下年",{"v":0,"d":"0.00"}]
["九、上年结转（结余）"]
[]
["收入总计",{"v":253.7159,"d":"253.72"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":21,"n_cols":15,"rows_kept":21,"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"]}
[]
["单位收入总表"]
["[309001]南昌市新建区医疗保障局(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":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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
[null,"合计",{"v":253.7159,"d":"253.72"},null,{"v":193.7159,"d":"193.72"},{"v":193.7159,"d":"193.72"},{"$nulls":7},{"v":60,"d":"60.00"}]
["208","社会保障和就业支出",{"v":11.2202,"d":"11.22"},null,{"v":11.2202,"d":"11.22"},{"v":11.2202,"d":"11.22"}]
["　05","　行政事业单位养老支出",{"v":11.1356,"d":"11.14"},null,{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.1356,"d":"11.14"},null,{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　99","　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},null,{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["　　2089999","　　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},null,{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["210","卫生健康支出",{"v":233.8798,"d":"233.88"},null,{"v":173.8798,"d":"173.88"},{"v":173.8798,"d":"173.88"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　11","　行政事业单位医疗",{"v":5.8354,"d":"5.84"},null,{"v":5.8354,"d":"5.84"},{"v":5.8354,"d":"5.84"}]
["　　2101101","　　行政单位医疗",{"v":2.8754,"d":"2.88"},null,{"v":2.8754,"d":"2.88"},{"v":2.8754,"d":"2.88"}]
["　　2101103","　　公务员医疗补助",2.96,null,2.96,2.96]
["　15","　医疗保障管理事务",{"v":228.0444,"d":"228.04"},null,{"v":168.0444,"d":"168.04"},{"v":168.0444,"d":"168.04"},{"$nulls":7},{"v":60,"d":"60.00"}]
["　　2101501","　　行政运行",{"v":228.0444,"d":"228.04"},null,{"v":168.0444,"d":"168.04"},{"v":168.0444,"d":"168.04"},{"$nulls":7},{"v":60,"d":"60.00"}]
["221","住房保障支出",{"v":8.6159,"d":"8.62"},null,{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　02","　住房改革支出",{"v":8.6159,"d":"8.62"},null,{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　　2210201","　　住房公积金",{"v":8.6159,"d":"8.62"},null,{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]

{"sheet":"单位支出总表","index":2,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]}
[]
["单位支出总表"]
["填报单位[309001]南昌市新建区医疗保障局(本级)",{"$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 "]
["**","**",1,0,0]
[null,"合计",{"v":253.7159,"d":"253.72"},{"v":102.7159,"d":"102.72"},{"v":151,"d":"151.00"}]
["208","社会保障和就业支出",{"v":11.2202,"d":"11.22"},{"v":11.2202,"d":"11.22"}]
["　05","　行政事业单位养老支出",{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　99","　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["　　2089999","　　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["210","卫生健康支出",{"v":233.8798,"d":"233.88"},{"v":82.8798,"d":"82.88"},{"v":151,"d":"151.00"}]
["　11","　行政事业单位医疗",{"v":5.8354,"d":"5.84"},{"v":5.8354,"d":"5.84"}]
["　　2101101","　　行政单位医疗",{"v":2.8754,"d":"2.88"},{"v":2.8754,"d":"2.88"}]
["　　2101103","　　公务员医疗补助",2.96,2.96]
["　15","　医疗保障管理事务",{"v":228.0444,"d":"228.04"},{"v":77.0444,"d":"77.04"},{"v":151,"d":"151.00"}]
["　　2101501","　　行政运行",{"v":228.0444,"d":"228.04"},{"v":77.0444,"d":"77.04"},{"v":151,"d":"151.00"}]
["221","住房保障支出",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　02","　住房改革支出",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　　2210201","　　住房公积金",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"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"]
["[309001]南昌市新建区医疗保障局(本级)",{"$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":193.7159,"d":"193.72"},"一、本年支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  一般公共预算拨款收入",{"v":193.7159,"d":"193.72"},{"v":0,"d":"0.00"},{"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,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  国有资本经营预算收入",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"}]
["  一般公共预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  政府性基金预算拨款结转",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":193.7159,"d":"193.72"},"支出总计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般公共预算支出表","index":4,"n_rows":21,"n_cols":5,"rows_kept":21,"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"]
["[309001]南昌市新建区医疗保障局(本级)",{"$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"]
["**","**",1,0,0]
[null,"合计",{"v":193.7159,"d":"193.72"},{"v":102.7159,"d":"102.72"},{"v":91,"d":"91.00"}]
["208","社会保障和就业支出",{"v":11.2202,"d":"11.22"},{"v":11.2202,"d":"11.22"}]
["　05","　行政事业单位养老支出",{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　99","　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["　　2089999","　　其他社会保障和就业支出",{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["210","卫生健康支出",{"v":173.8798,"d":"173.88"},{"v":82.8798,"d":"82.88"},{"v":91,"d":"91.00"}]
["　11","　行政事业单位医疗",{"v":5.8354,"d":"5.84"},{"v":5.8354,"d":"5.84"}]
["　　2101101","　　行政单位医疗",{"v":2.8754,"d":"2.88"},{"v":2.8754,"d":"2.88"}]
["　　2101103","　　公务员医疗补助",2.96,2.96]
["　15","　医疗保障管理事务",{"v":168.0444,"d":"168.04"},{"v":77.0444,"d":"77.04"},{"v":91,"d":"91.00"}]
["　　2101501","　　行政运行",{"v":168.0444,"d":"168.04"},{"v":77.0444,"d":"77.04"},{"v":91,"d":"91.00"}]
["221","住房保障支出",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　02","　住房改革支出",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["　　2210201","　　住房公积金",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]

{"sheet":"一般公共预算基本支出表","index":5,"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"]}
[]
["一般公共预算基本支出表"]
["[309001]南昌市新建区医疗保障局(本级)",{"$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"]
["**","**",1,0,0]
[null,"合计",{"v":102.7159,"d":"102.72"},{"v":97.5669,"d":"97.57"},{"v":5.149,"d":"5.15"}]
["301","工资福利支出",{"v":97.5429,"d":"97.54"}]
["　30101","　基本工资",{"v":26.4216,"d":"26.42"},{"v":26.4216,"d":"26.42"}]
["　30102","　津贴补贴",{"v":15.936,"d":"15.94"},{"v":15.936,"d":"15.94"}]
["　30103","　奖金",{"v":29.5138,"d":"29.51"},{"v":29.5138,"d":"29.51"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":11.1356,"d":"11.14"},{"v":11.1356,"d":"11.14"}]
["　30110","　职工基本医疗保险缴费",{"v":2.8754,"d":"2.88"},{"v":2.8754,"d":"2.88"}]
["　30111","　公务员医疗补助缴费",2.96,2.96]
["　30112","　其他社会保障缴费",{"v":0.0846,"d":"0.08"},{"v":0.0846,"d":"0.08"}]
["　30113","　住房公积金",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]
["302","商品和服务支出",{"v":5.149,"d":"5.15"},null,{"v":5.149,"d":"5.15"}]
["　30228","　工会经费",{"v":0.5074,"d":"0.51"},null,{"v":0.5074,"d":"0.51"}]
["　30229","　福利费",{"v":0.0576,"d":"0.06"},null,{"v":0.0576,"d":"0.06"}]
["　30239","　其他交通费用",3.96,null,3.96]
["　30299","　其他商品和服务支出",{"v":0.624,"d":"0.62"},null,{"v":0.624,"d":"0.62"}]
["303","对个人和家庭的补助",{"v":0.024,"d":"0.02"}]
["　30309","　奖励金",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[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"]}
[{"$nulls":4},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[309001]南昌市新建区医疗保障局(本级)",{"$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":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"]
["**","**",1,0,0]

{"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:[309001]南昌市新建区医疗保障局(本级)",{"$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"]
["**","**",1,0,0]

{"sheet":"支出总表（引用）","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"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":253.7159,"d":"253.72"}]
["社会保障和就业支出",{"v":11.2202,"d":"11.22"}]
["卫生健康支出",{"v":233.8798,"d":"233.88"}]
["住房保障支出",{"v":8.6159,"d":"8.62"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"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":193.7159,"d":"193.72"},{"v":193.7159,"d":"193.72"}]
["社会保障和就业支出",{"v":11.2202,"d":"11.22"},{"v":11.2202,"d":"11.22"}]
["卫生健康支出",{"v":173.8798,"d":"173.88"},{"v":173.8798,"d":"173.88"}]
["住房保障支出",{"v":8.6159,"d":"8.62"},{"v":8.6159,"d":"8.62"}]