{"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:[919001]南昌市新建区人民政府长堎街道办事处",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":2442.5821,"d":"2,442.58"},{"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":50000,"d":"50,000.00"},{"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":52442.5821,"d":"52,442.58"},"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":52442.5821,"d":"52,442.58"},"支出总计",{"v":0,"d":"0.00"}]

{"sheet":"单位收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"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"]
["[919001]南昌市新建区人民政府长堎街道办事处",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,0,0,0,0,2,0,0,0,0,0,0,0]
["","合计",{"v":52442.5821,"d":"52,442.58"},null,{"v":2442.5821,"d":"2,442.58"},{"v":2442.5821,"d":"2,442.58"},{"$nulls":7},{"v":50000,"d":"50,000.00"}]
["201","一般公共服务支出",{"v":51959.3202,"d":"51,959.32"},null,{"v":1959.3202,"d":"1,959.32"},{"v":1959.3202,"d":"1,959.32"},{"$nulls":7},{"v":50000,"d":"50,000.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":51959.3202,"d":"51,959.32"},null,{"v":1959.3202,"d":"1,959.32"},{"v":1959.3202,"d":"1,959.32"},{"$nulls":7},{"v":50000,"d":"50,000.00"}]
["　　2010301","　　行政运行",{"v":1059.3202,"d":"1,059.32"},null,{"v":1059.3202,"d":"1,059.32"},{"v":1059.3202,"d":"1,059.32"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":50900,"d":"50,900.00"},null,{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"$nulls":7},{"v":50000,"d":"50,000.00"}]
["208","社会保障和就业支出",{"v":126.4365,"d":"126.44"},null,{"v":126.4365,"d":"126.44"},{"v":126.4365,"d":"126.44"}]
["　05","　行政事业单位养老支出",{"v":121.9331,"d":"121.93"},null,{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":121.9331,"d":"121.93"},null,{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　99","　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},null,{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["　　2089999","　　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},null,{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["210","卫生健康支出",{"v":116.4517,"d":"116.45"},null,{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　11","　行政事业单位医疗",{"v":116.4517,"d":"116.45"},null,{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　　2101101","　　行政单位医疗",{"v":116.4517,"d":"116.45"},null,{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["212","城乡社区支出",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"},{"v":130.1603,"d":"130.16"}]
["　02","　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"},{"v":130.1603,"d":"130.16"}]
["　　2120201","　　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"},{"v":130.1603,"d":"130.16"}]
["221","住房保障支出",{"v":110.2134,"d":"110.21"},null,{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　02","　住房改革支出",{"v":110.2134,"d":"110.21"},null,{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　　2210201","　　住房公积金",{"v":110.2134,"d":"110.21"},null,{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]

{"sheet":"单位支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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[919001]南昌市新建区人民政府长堎街道办事处",{"$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]
["","合计",{"v":52442.5821,"d":"52,442.58"},{"v":1412.4218,"d":"1,412.42"},{"v":51030.1603,"d":"51,030.16"}]
["201","一般公共服务支出",{"v":51959.3202,"d":"51,959.32"},{"v":1059.3202,"d":"1,059.32"},{"v":50900,"d":"50,900.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":51959.3202,"d":"51,959.32"},{"v":1059.3202,"d":"1,059.32"},{"v":50900,"d":"50,900.00"}]
["　　2010301","　　行政运行",{"v":1059.3202,"d":"1,059.32"},{"v":1059.3202,"d":"1,059.32"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":50900,"d":"50,900.00"},null,{"v":50900,"d":"50,900.00"}]
["208","社会保障和就业支出",{"v":126.4365,"d":"126.44"},{"v":126.4365,"d":"126.44"}]
["　05","　行政事业单位养老支出",{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　99","　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["　　2089999","　　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["210","卫生健康支出",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　11","　行政事业单位医疗",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　　2101101","　　行政单位医疗",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["212","城乡社区支出",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["　02","　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["　　2120201","　　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["221","住房保障支出",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　02","　住房改革支出",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　　2210201","　　住房公积金",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]

{"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"]
["[919001]南昌市新建区人民政府长堎街道办事处",{"$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":2442.5821,"d":"2,442.58"},"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":2442.5821,"d":"2,442.58"},{"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"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["收入总计",{"v":2442.5821,"d":"2,442.58"},"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":25,"n_cols":5,"rows_kept":25,"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"]
["[919001]南昌市新建区人民政府长堎街道办事处",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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]
["","合计",{"v":2442.5821,"d":"2,442.58"},{"v":1412.4218,"d":"1,412.42"},{"v":1030.1603,"d":"1,030.16"}]
["201","一般公共服务支出",{"v":1959.3202,"d":"1,959.32"},{"v":1059.3202,"d":"1,059.32"},{"v":900,"d":"900.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":1959.3202,"d":"1,959.32"},{"v":1059.3202,"d":"1,059.32"},{"v":900,"d":"900.00"}]
["　　2010301","　　行政运行",{"v":1059.3202,"d":"1,059.32"},{"v":1059.3202,"d":"1,059.32"}]
["　　2010399","　　其他政府办公厅（室）及相关机构事务支出",{"v":900,"d":"900.00"},null,{"v":900,"d":"900.00"}]
["208","社会保障和就业支出",{"v":126.4365,"d":"126.44"},{"v":126.4365,"d":"126.44"}]
["　05","　行政事业单位养老支出",{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　99","　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["　　2089999","　　其他社会保障和就业支出",{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["210","卫生健康支出",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　11","　行政事业单位医疗",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["　　2101101","　　行政单位医疗",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["212","城乡社区支出",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["　02","　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["　　2120201","　　城乡社区规划与管理",{"v":130.1603,"d":"130.16"},null,{"v":130.1603,"d":"130.16"}]
["221","住房保障支出",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　02","　住房改革支出",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["　　2210201","　　住房公积金",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":28,"n_cols":5,"rows_kept":28,"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"]
["[919001]南昌市新建区人民政府长堎街道办事处",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024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]
["","合计",{"v":1412.4218,"d":"1,412.42"},{"v":1375.4115,"d":"1,375.41"},{"v":37.0103,"d":"37.01"}]
["301","工资福利支出",{"v":1359.4575,"d":"1,359.46"},{"v":1359.4575,"d":"1,359.46"}]
["　30101","　基本工资",{"v":292.8924,"d":"292.89"},{"v":292.8924,"d":"292.89"}]
["　30102","　津贴补贴",{"v":82.308,"d":"82.31"},{"v":82.308,"d":"82.31"}]
["　30103","　奖金",{"v":528.1823,"d":"528.18"},{"v":528.1823,"d":"528.18"}]
["　30107","　绩效工资",{"v":102.9732,"d":"102.97"},{"v":102.9732,"d":"102.97"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":121.9331,"d":"121.93"},{"v":121.9331,"d":"121.93"}]
["　30110","　职工基本医疗保险缴费",{"v":63.106,"d":"63.11"},{"v":63.106,"d":"63.11"}]
["　30111","　公务员医疗补助缴费",{"v":53.3457,"d":"53.35"},{"v":53.3457,"d":"53.35"}]
["　30112","　其他社会保障缴费",{"v":4.5034,"d":"4.50"},{"v":4.5034,"d":"4.50"}]
["　30113","　住房公积金",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]
["302","商品和服务支出",{"v":37.0103,"d":"37.01"},null,{"v":37.0103,"d":"37.01"}]
["　30207","　邮电费",0.06,null,0.06]
["　30228","　工会经费",{"v":5.6799,"d":"5.68"},null,{"v":5.6799,"d":"5.68"}]
["　30229","　福利费",{"v":1.3584,"d":"1.36"},null,{"v":1.3584,"d":"1.36"}]
["　30239","　其他交通费用",21.24,null,21.24]
["　30299","　其他商品和服务支出",{"v":8.672,"d":"8.67"},null,{"v":8.672,"d":"8.67"}]
["303","对个人和家庭的补助",{"v":15.954,"d":"15.95"},{"v":15.954,"d":"15.95"}]
["　30301","　离休费",{"v":12.103,"d":"12.10"},{"v":12.103,"d":"12.10"}]
["　30305","　生活补助",{"v":1.419,"d":"1.42"},{"v":1.419,"d":"1.42"}]
["　30309","　奖励金",1.92,1.92]
["　30399","　其他对个人和家庭的补助",{"v":0.512,"d":"0.51"},{"v":0.512,"d":"0.51"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[919001]南昌市新建区人民政府长堎街道办事处",{"$nulls":8},"单位：万元"]
["单位编码","单位名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["919001","南昌市新建区人民政府长堎街道办事处",68.39,{"$nulls":3},40.02,28.37,8.37,{"v":20,"d":"20.00"}]

{"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,"2024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:[919001]南昌市新建区人民政府长堎街道办事处",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024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":12,"n_cols":3,"rows_kept":12,"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":52442.5821,"d":"52,442.58"}]
["一般公共服务支出",{"v":51959.3202,"d":"51,959.32"}]
["社会保障和就业支出",{"v":126.4365,"d":"126.44"}]
["卫生健康支出",{"v":116.4517,"d":"116.45"}]
["城乡社区支出",{"v":130.1603,"d":"130.16"}]
["住房保障支出",{"v":110.2134,"d":"110.21"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":11,"n_cols":5,"rows_kept":11,"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":2442.5821,"d":"2,442.58"},{"v":2442.5821,"d":"2,442.58"}]
["一般公共服务支出",{"v":1959.3202,"d":"1,959.32"},{"v":1959.3202,"d":"1,959.32"}]
["社会保障和就业支出",{"v":126.4365,"d":"126.44"},{"v":126.4365,"d":"126.44"}]
["卫生健康支出",{"v":116.4517,"d":"116.45"},{"v":116.4517,"d":"116.45"}]
["城乡社区支出",{"v":130.1603,"d":"130.16"},{"v":130.1603,"d":"130.16"}]
["住房保障支出",{"v":110.2134,"d":"110.21"},{"v":110.2134,"d":"110.21"}]