{"text_format":"3","workbook":"xls","n_sheets":9,"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"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[20,0,20,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[112001]中共南昌市委统一战线工作部",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":1065.2295,"d":"1,065.23"},"一般公共服务支出",{"v":914.8315,"d":"914.83"}]
["    （一）一般公共预算收入",{"v":1065.2295,"d":"1,065.23"},"社会保障和就业支出",{"v":75.1171,"d":"75.12"}]
["    （二）政府性基金预算收入",null,"住房保障支出",{"v":75.2809,"d":"75.28"}]
["    （三）国有资本经营预算收入",null," "," "]
["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",null," "," "]
["本年收入合计",{"v":1051.756497,"d":"1,051.76"},"本年支出合计",{"v":1065.2295,"d":"1,065.23"}]
["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":1051.756497,"d":"1,051.76"},"支出总计",{"v":1051.756497,"d":"1,051.76"}]

{"sheet":"单位收入总表","index":1,"n_rows":19,"n_cols":15,"rows_kept":19,"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"]
["[112001]中共南昌市委统一战线工作部",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
["","合计",{"v":1051.756497,"d":"1,051.76"},null,{"v":1051.756497,"d":"1,051.76"},{"v":1051.756497,"d":"1,051.76"}]
["201","一般公共服务支出",{"v":903.387465,"d":"903.39"},null,{"v":903.387465,"d":"903.39"},{"v":903.387465,"d":"903.39"}]
["　34","　统战事务",{"v":903.387465,"d":"903.39"},null,{"v":903.387465,"d":"903.39"},{"v":903.387465,"d":"903.39"}]
["　　2013401","　　行政运行",{"v":766.087465,"d":"766.09"},null,{"v":766.087465,"d":"766.09"},{"v":766.087465,"d":"766.09"}]
["　　2013402","　　一般行政管理事务",{"v":137.3,"d":"137.30"},null,{"v":137.3,"d":"137.30"},{"v":137.3,"d":"137.30"}]
["208","社会保障和就业支出",{"v":74.164224,"d":"74.16"},null,{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　05","　行政事业单位养老支出",{"v":74.164224,"d":"74.16"},null,{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　　2080501","　　行政单位离退休",{"v":1.192,"d":"1.19"},null,{"v":1.192,"d":"1.19"},{"v":1.192,"d":"1.19"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":72.972224,"d":"72.97"},null,{"v":72.972224,"d":"72.97"},{"v":72.972224,"d":"72.97"}]
["221","住房保障支出",{"v":74.204808,"d":"74.20"},null,{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　02","　住房改革支出",{"v":74.204808,"d":"74.20"},null,{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　　2210201","　　住房公积金",{"v":65.468808,"d":"65.47"},null,{"v":65.468808,"d":"65.47"},{"v":65.468808,"d":"65.47"}]
["　　2210203","　　购房补贴",{"v":8.736,"d":"8.74"},null,{"v":8.736,"d":"8.74"},{"v":8.736,"d":"8.74"}]

{"sheet":"单位支出总表","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"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[112001]中共南昌市委统一战线工作部",{"$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]
["","合计",{"v":1051.756497,"d":"1,051.76"},{"v":914.456497,"d":"914.46"},{"v":137.3,"d":"137.30"}]
["201","一般公共服务支出",{"v":903.387465,"d":"903.39"},{"v":766.087465,"d":"766.09"},{"v":137.3,"d":"137.30"}]
["　34","　统战事务",{"v":903.387465,"d":"903.39"},{"v":766.087465,"d":"766.09"},{"v":137.3,"d":"137.30"}]
["　　2013401","　　行政运行",{"v":766.087465,"d":"766.09"},{"v":766.087465,"d":"766.09"}]
["　　2013402","　　一般行政管理事务",{"v":137.3,"d":"137.30"},null,{"v":137.3,"d":"137.30"}]
["208","社会保障和就业支出",{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　05","　行政事业单位养老支出",{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　　2080501","　　行政单位离退休",{"v":1.192,"d":"1.19"},{"v":1.192,"d":"1.19"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":72.972224,"d":"72.97"},{"v":72.972224,"d":"72.97"}]
["221","住房保障支出",{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　02","　住房改革支出",{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　　2210201","　　住房公积金",{"v":65.468808,"d":"65.47"},{"v":65.468808,"d":"65.47"}]
["　　2210203","　　购房补贴",{"v":8.736,"d":"8.74"},{"v":8.736,"d":"8.74"}]

{"sheet":"财拨收支总表","index":3,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6],[5,0,5,1],[5,2,5,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[112001]中共南昌市委统一战线工作部",{"$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"]
["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":1065.2295,"d":"1,065.23"},"一、本年支出",{"v":1065.2295,"d":"1065.23"},{"v":1065.2295,"d":"1,065.23"}," "," "]
["  一般公共预算拨款收入",{"v":1065.2295,"d":"1,065.23"},"一般公共服务支出",{"v":914.8315,"d":"914.83"},{"v":914.8315,"d":"914.83"}," "," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":75.1171,"d":"75.12"},{"v":75.1171,"d":"75.12"}," "," "]
["  国有资本经营预算收入",null,"住房保障支出",{"v":75.2809,"d":"75.28"},{"v":75.2809,"d":"75.28"}," "," "]
[]
[]
[]
[]
["收入总计",{"v":1065.2295,"d":"1,065.23"},"支出总计",{"v":1065.2295,"d":"1,065.23"},{"v":1065.2295,"d":"1,065.23"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":19,"n_cols":5,"rows_kept":19,"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"]
["[112001]中共南昌市委统一战线工作部",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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":1051.756497,"d":"1,051.76"},{"v":914.456497,"d":"914.46"},{"v":137.3,"d":"137.30"}]
["201","一般公共服务支出",{"v":903.387465,"d":"903.39"},{"v":766.087465,"d":"766.09"},{"v":137.3,"d":"137.30"}]
["　34","　统战事务",{"v":903.387465,"d":"903.39"},{"v":766.087465,"d":"766.09"},{"v":137.3,"d":"137.30"}]
["　　2013401","　　行政运行",{"v":766.087465,"d":"766.09"},{"v":766.087465,"d":"766.09"}]
["　　2013402","　　一般行政管理事务",{"v":137.3,"d":"137.30"},null,{"v":137.3,"d":"137.30"}]
["208","社会保障和就业支出",{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　05","　行政事业单位养老支出",{"v":74.164224,"d":"74.16"},{"v":74.164224,"d":"74.16"}]
["　　2080501","　　行政单位离退休",{"v":1.192,"d":"1.19"},{"v":1.192,"d":"1.19"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":72.972224,"d":"72.97"},{"v":72.972224,"d":"72.97"}]
["221","住房保障支出",{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　02","　住房改革支出",{"v":74.204808,"d":"74.20"},{"v":74.204808,"d":"74.20"}]
["　　2210201","　　住房公积金",{"v":65.468808,"d":"65.47"},{"v":65.468808,"d":"65.47"}]
["　　2210203","　　购房补贴",{"v":8.736,"d":"8.74"},{"v":8.736,"d":"8.74"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"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"]
["[112001]中共南昌市委统一战线工作部",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2025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":914.456497,"d":"914.46"},{"v":844.46518,"d":"844.47"},{"v":69.991317,"d":"69.99"}]
["301","工资福利支出",{"v":843.27318,"d":"843.27"},{"v":843.27318,"d":"843.27"}]
["　30101","　基本工资",{"v":161.4624,"d":"161.46"},{"v":161.4624,"d":"161.46"}]
["　30102","　津贴补贴",{"v":102.0948,"d":"102.09"},{"v":102.0948,"d":"102.09"}]
["　30103","　奖金",{"v":373.6986,"d":"373.70"},{"v":373.6986,"d":"373.70"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":72.972224,"d":"72.97"},{"v":72.972224,"d":"72.97"}]
["　30110","　职工基本医疗保险缴费",{"v":65.992195,"d":"65.99"},{"v":65.992195,"d":"65.99"}]
["　30112","　其他社会保障缴费",{"v":0.912153,"d":"0.91"},{"v":0.912153,"d":"0.91"}]
["　30113","　住房公积金",{"v":65.468808,"d":"65.47"},{"v":65.468808,"d":"65.47"}]
["　30199","　其他工资福利支出",{"v":0.672,"d":"0.67"},{"v":0.672,"d":"0.67"}]
["302","商品和服务支出",{"v":69.991317,"d":"69.99"},null,{"v":69.991317,"d":"69.99"}]
["　30201","　办公费",{"v":3.632,"d":"3.63"},null,{"v":3.632,"d":"3.63"}]
["　30202","　印刷费",0.51,null,0.51]
["　30205","　水费",{"v":0.6,"d":"0.60"},null,{"v":0.6,"d":"0.60"}]
["　30206","　电费",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
["　30207","　邮电费",{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"}]
["　30211","　差旅费",{"v":1.5,"d":"1.50"},null,{"v":1.5,"d":"1.50"}]
["　30212","　因公出国（境）费用",{"v":6.658,"d":"6.66"},null,{"v":6.658,"d":"6.66"}]
["　30214","　租赁费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30216","　培训费",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
["　30217","　公务接待费",{"v":4.4,"d":"4.40"},null,{"v":4.4,"d":"4.40"}]
["　30226","　劳务费",{"v":6.6,"d":"6.60"},null,{"v":6.6,"d":"6.60"}]
["　30228","　工会经费",{"v":11.219317,"d":"11.22"},null,{"v":11.219317,"d":"11.22"}]
["　30239","　其他交通费用",{"v":26.472,"d":"26.47"},null,{"v":26.472,"d":"26.47"}]
["　30299","　其他商品和服务支出",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["303","对个人和家庭的补助",{"v":1.192,"d":"1.19"},{"v":1.192,"d":"1.19"}]
["　30302","　退休费",{"v":1.192,"d":"1.19"},{"v":1.192,"d":"1.19"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[112001]中共南昌市委统一战线工作部",{"$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 "}]
["112001","中共南昌市委统一战线工作部",{"v":11.058,"d":"11.06"},{"v":6.658,"d":"6.66"},{"v":6.658,"d":"6.66"},null,{"v":4.4,"d":"4.40"}]

{"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,"2025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:[112001]中共南昌市委统一战线工作部",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2025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]