{"text_format":"3","workbook":"xls","n_sheets":12,"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","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）","项目支出绩效目标表"],"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:[615001]大余县工业园区管理委员会",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":386.169328,"d":"386.17"},"一般公共服务支出",{"v":383.881765,"d":"383.88"}]
["    （一）一般公共预算收入",{"v":286.169328,"d":"286.17"},"科学技术支出",{"v":17.681425,"d":"17.68"}]
["    （二）政府性基金预算收入",{"v":100,"d":"100.00"},"社会保障和就业支出",{"v":18.036024,"d":"18.04"}]
["    （三）国有资本经营预算收入",null,"卫生健康支出",{"v":7.609336,"d":"7.61"}]
["二、教育收费资金收入",null,"节能环保支出",{"v":368.5,"d":"368.50"}]
["三、事业收入",null,"城乡社区支出",{"v":5132.242285,"d":"5,132.24"}]
["四、事业单位经营收入",null,"资源勘探工业信息等支出",{"v":42,"d":"42.00"}]
["五、附属单位上缴收入",null,"自然资源海洋气象等支出",{"v":20.395872,"d":"20.40"}]
["六、上级补助收入",null,"住房保障支出",{"v":8.567568,"d":"8.57"}]
["七、其他收入",{"v":100,"d":"100.00"},"抗疫特别国债安排的支出",8.82]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":486.169328,"d":"486.17"},"本年支出合计",{"v":6007.734275,"d":"6,007.73"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":5521.564947,"d":"5,521.56"}]
[]
["收入总计",{"v":6007.734275,"d":"6,007.73"},"支出总计",{"v":6007.734275,"d":"6,007.73"}]

{"sheet":"单位收入总表","index":1,"n_rows":44,"n_cols":15,"rows_kept":44,"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"]
["[615001]大余县工业园区管理委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":6007.734275,"d":"6,007.73"},{"v":5521.564947,"d":"5,521.56"},{"v":386.169328,"d":"386.17"},{"v":286.169328,"d":"286.17"},{"v":100,"d":"100.00"},{"$nulls":6},{"v":100,"d":"100.00"}]
["201","一般公共服务支出",{"v":383.881765,"d":"383.88"},{"v":31.925365,"d":"31.93"},{"v":251.9564,"d":"251.96"},{"v":251.9564,"d":"251.96"},{"$nulls":7},{"v":100,"d":"100.00"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":382.226165,"d":"382.23"},{"v":30.269765,"d":"30.27"},{"v":251.9564,"d":"251.96"},{"v":251.9564,"d":"251.96"},{"$nulls":7},{"v":100,"d":"100.00"}]
["　　2010350","　　事业运行",{"v":382.226165,"d":"382.23"},{"v":30.269765,"d":"30.27"},{"v":251.9564,"d":"251.96"},{"v":251.9564,"d":"251.96"},{"$nulls":7},{"v":100,"d":"100.00"}]
["　13","　商贸事务",{"v":1.6556,"d":"1.66"},{"v":1.6556,"d":"1.66"}]
["　　2011308","　　招商引资",{"v":1.6556,"d":"1.66"},{"v":1.6556,"d":"1.66"}]
["206","科学技术支出",{"v":17.681425,"d":"17.68"},{"v":17.681425,"d":"17.68"}]
["　04","　技术研究与开发",{"v":17.681425,"d":"17.68"},{"v":17.681425,"d":"17.68"}]
["　　2060499","　　其他技术研究与开发支出",{"v":17.681425,"d":"17.68"},{"v":17.681425,"d":"17.68"}]
["208","社会保障和就业支出",{"v":18.036024,"d":"18.04"},null,{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　05","　行政事业单位养老支出",{"v":18.036024,"d":"18.04"},null,{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.024016,"d":"12.02"},null,{"v":12.024016,"d":"12.02"},{"v":12.024016,"d":"12.02"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.012008,"d":"6.01"},null,{"v":6.012008,"d":"6.01"},{"v":6.012008,"d":"6.01"}]
["210","卫生健康支出",{"v":7.609336,"d":"7.61"},null,{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　11","　行政事业单位医疗",{"v":7.609336,"d":"7.61"},null,{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　　2101102","　　事业单位医疗",{"v":7.609336,"d":"7.61"},null,{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["211","节能环保支出",{"v":368.5,"d":"368.50"},{"v":368.5,"d":"368.50"}]
["　03","　污染防治",{"v":368.5,"d":"368.50"},{"v":368.5,"d":"368.50"}]
["　　2110399","　　其他污染防治支出",{"v":368.5,"d":"368.50"},{"v":368.5,"d":"368.50"}]
["212","城乡社区支出",{"v":5132.242285,"d":"5,132.24"},{"v":5032.242285,"d":"5,032.24"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　03","　城乡社区公共设施",{"v":1279.610301,"d":"1,279.61"},{"v":1279.610301,"d":"1,279.61"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":1279.610301,"d":"1,279.61"},{"v":1279.610301,"d":"1,279.61"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":3519.46584,"d":"3,519.47"},{"v":3419.46584,"d":"3,419.47"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2120802","　　土地开发支出",{"v":3519.46584,"d":"3,519.47"},{"v":3419.46584,"d":"3,419.47"},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　14","　污水处理费安排的支出",{"v":333.166144,"d":"333.17"},{"v":333.166144,"d":"333.17"}]
["　　2121401","　　污水处理设施建设和运营",{"v":333.166144,"d":"333.17"},{"v":333.166144,"d":"333.17"}]
["215","资源勘探工业信息等支出",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
["　03","　建筑业",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
["　　2150399","　　其他建筑业支出",{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
["220","自然资源海洋气象等支出",{"v":20.395872,"d":"20.40"},{"v":20.395872,"d":"20.40"}]
["　01","　自然资源事务",{"v":20.395872,"d":"20.40"},{"v":20.395872,"d":"20.40"}]
["　　2200199","　　其他自然资源事务支出",{"v":20.395872,"d":"20.40"},{"v":20.395872,"d":"20.40"}]
["221","住房保障支出",{"v":8.567568,"d":"8.57"},null,{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　02","　住房改革支出",{"v":8.567568,"d":"8.57"},null,{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　　2210201","　　住房公积金",{"v":8.567568,"d":"8.57"},null,{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["234","抗疫特别国债安排的支出",8.82,8.82]
["　01","　基础设施建设",8.82,8.82]
["　　2340199","　　其他基础设施建设",8.82,8.82]

{"sheet":"单位支出总表","index":2,"n_rows":44,"n_cols":5,"rows_kept":44,"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[615001]大余县工业园区管理委员会",{"$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":6007.734275,"d":"6,007.73"},{"v":135.959328,"d":"135.96"},{"v":5871.774947,"d":"5,871.77"}]
["201","一般公共服务支出",{"v":383.881765,"d":"383.88"},{"v":101.7464,"d":"101.75"},{"v":282.135365,"d":"282.14"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":382.226165,"d":"382.23"},{"v":101.7464,"d":"101.75"},{"v":280.479765,"d":"280.48"}]
["　　2010350","　　事业运行",{"v":382.226165,"d":"382.23"},{"v":101.7464,"d":"101.75"},{"v":280.479765,"d":"280.48"}]
["　13","　商贸事务",{"v":1.6556,"d":"1.66"},null,{"v":1.6556,"d":"1.66"}]
["　　2011308","　　招商引资",{"v":1.6556,"d":"1.66"},null,{"v":1.6556,"d":"1.66"}]
["206","科学技术支出",{"v":17.681425,"d":"17.68"},null,{"v":17.681425,"d":"17.68"}]
["　04","　技术研究与开发",{"v":17.681425,"d":"17.68"},null,{"v":17.681425,"d":"17.68"}]
["　　2060499","　　其他技术研究与开发支出",{"v":17.681425,"d":"17.68"},null,{"v":17.681425,"d":"17.68"}]
["208","社会保障和就业支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　05","　行政事业单位养老支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.024016,"d":"12.02"},{"v":12.024016,"d":"12.02"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.012008,"d":"6.01"},{"v":6.012008,"d":"6.01"}]
["210","卫生健康支出",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　11","　行政事业单位医疗",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　　2101102","　　事业单位医疗",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["211","节能环保支出",{"v":368.5,"d":"368.50"},null,{"v":368.5,"d":"368.50"}]
["　03","　污染防治",{"v":368.5,"d":"368.50"},null,{"v":368.5,"d":"368.50"}]
["　　2110399","　　其他污染防治支出",{"v":368.5,"d":"368.50"},null,{"v":368.5,"d":"368.50"}]
["212","城乡社区支出",{"v":5132.242285,"d":"5,132.24"},null,{"v":5132.242285,"d":"5,132.24"}]
["　03","　城乡社区公共设施",{"v":1279.610301,"d":"1,279.61"},null,{"v":1279.610301,"d":"1,279.61"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":1279.610301,"d":"1,279.61"},null,{"v":1279.610301,"d":"1,279.61"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":3519.46584,"d":"3,519.47"},null,{"v":3519.46584,"d":"3,519.47"}]
["　　2120802","　　土地开发支出",{"v":3519.46584,"d":"3,519.47"},null,{"v":3519.46584,"d":"3,519.47"}]
["　14","　污水处理费安排的支出",{"v":333.166144,"d":"333.17"},null,{"v":333.166144,"d":"333.17"}]
["　　2121401","　　污水处理设施建设和运营",{"v":333.166144,"d":"333.17"},null,{"v":333.166144,"d":"333.17"}]
["215","资源勘探工业信息等支出",{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
["　03","　建筑业",{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
["　　2150399","　　其他建筑业支出",{"v":42,"d":"42.00"},null,{"v":42,"d":"42.00"}]
["220","自然资源海洋气象等支出",{"v":20.395872,"d":"20.40"},null,{"v":20.395872,"d":"20.40"}]
["　01","　自然资源事务",{"v":20.395872,"d":"20.40"},null,{"v":20.395872,"d":"20.40"}]
["　　2200199","　　其他自然资源事务支出",{"v":20.395872,"d":"20.40"},null,{"v":20.395872,"d":"20.40"}]
["221","住房保障支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　02","　住房改革支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　　2210201","　　住房公积金",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["234","抗疫特别国债安排的支出",8.82,null,8.82]
["　01","　基础设施建设",8.82,null,8.82]
["　　2340199","　　其他基础设施建设",8.82,null,8.82]

{"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"]
["[615001]大余县工业园区管理委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":386.169328,"d":"386.17"},"一、本年支出",{"v":386.169328,"d":"386.17"},{"v":286.169328,"d":"286.17"},{"v":100,"d":"100.00"}," "]
["  一般公共预算拨款收入",{"v":286.169328,"d":"286.17"},"一般公共服务支出",251.9564,{"v":251.9564,"d":"251.96"}," "]
["  政府性基金预算拨款收入",{"v":100,"d":"100.00"},"社会保障和就业支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}," "]
[null,null,"城乡社区支出",{"v":100,"d":"100.00"}," ",{"v":100,"d":"100.00"}]
[null,null,"住房保障支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",{"v":5521.564947,"d":"5,521.56"},"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":386.169328,"d":"386.17"},"支出总计",{"v":386.169328,"d":"386.17"},{"v":286.169328,"d":"286.17"},{"v":100,"d":"100.00"}," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":20,"n_cols":5,"rows_kept":20,"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"]
["[615001]大余县工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":286.169328,"d":"286.17"},{"v":135.959328,"d":"135.96"},150.21]
["201","一般公共服务支出",{"v":251.9564,"d":"251.96"},{"v":101.7464,"d":"101.75"},150.21]
["　03","　政府办公厅（室）及相关机构事务",{"v":251.9564,"d":"251.96"},{"v":101.7464,"d":"101.75"},150.21]
["　　2010350","　　事业运行",{"v":251.9564,"d":"251.96"},{"v":101.7464,"d":"101.75"},150.21]
["208","社会保障和就业支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　05","　行政事业单位养老支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":12.024016,"d":"12.02"},{"v":12.024016,"d":"12.02"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":6.012008,"d":"6.01"},{"v":6.012008,"d":"6.01"}]
["210","卫生健康支出",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　11","　行政事业单位医疗",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　　2101102","　　事业单位医疗",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["221","住房保障支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　02","　住房改革支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　　2210201","　　住房公积金",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"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"]
["[615001]大余县工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022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":135.959328,"d":"135.96"},{"v":128.409328,"d":"128.41"},7.55]
["301","工资福利支出",{"v":128.409328,"d":"128.41"},{"v":128.409328,"d":"128.41"}]
["　30101","　基本工资",{"v":45.0444,"d":"45.04"},{"v":45.0444,"d":"45.04"}]
["　30102","　津贴补贴",{"v":26.352,"d":"26.35"},{"v":26.352,"d":"26.35"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":12.024016,"d":"12.02"},{"v":12.024016,"d":"12.02"}]
["　30109","　职业年金缴费",{"v":6.012008,"d":"6.01"},{"v":6.012008,"d":"6.01"}]
["　30110","　职工基本医疗保险缴费",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["　30113","　住房公积金",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]
["　30199","　其他工资福利支出",{"v":22.8,"d":"22.80"},{"v":22.8,"d":"22.80"}]
["302","商品和服务支出",7.55,null,7.55]
["　30217","　公务接待费",7.37,null,7.37]
["　30229","　福利费",0.18,null,0.18]

{"sheet":"三公表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"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"]}
[]
["“三公”经费支出表"]
["填报单位[615001]大余县工业园区管理委员会",{"$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 "}]
[null,"合计",7.37,null,7.37]
["615001","大余县工业园区管理委员会",7.37,null,7.37]

{"sheet":"政府性基金","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
["填报单位:",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["212","城乡社区支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["　　2120802","　　土地开发支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]

{"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:[615001]大余县工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022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":17,"n_cols":3,"rows_kept":17,"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":6007.734275,"d":"6,007.73"}]
["一般公共服务支出",{"v":383.881765,"d":"383.88"}]
["科学技术支出",{"v":17.681425,"d":"17.68"}]
["社会保障和就业支出",{"v":18.036024,"d":"18.04"}]
["卫生健康支出",{"v":7.609336,"d":"7.61"}]
["节能环保支出",{"v":368.5,"d":"368.50"}]
["城乡社区支出",{"v":5132.242285,"d":"5,132.24"}]
["资源勘探工业信息等支出",{"v":42,"d":"42.00"}]
["自然资源海洋气象等支出",{"v":20.395872,"d":"20.40"}]
["住房保障支出",{"v":8.567568,"d":"8.57"}]
["抗疫特别国债安排的支出",8.82]

{"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":386.169328,"d":"386.17"},{"v":286.169328,"d":"286.17"},{"v":100,"d":"100.00"}]
["一般公共服务支出",{"v":251.9564,"d":"251.96"},{"v":251.9564,"d":"251.96"}]
["社会保障和就业支出",{"v":18.036024,"d":"18.04"},{"v":18.036024,"d":"18.04"}]
["卫生健康支出",{"v":7.609336,"d":"7.61"},{"v":7.609336,"d":"7.61"}]
["城乡社区支出",{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
["住房保障支出",{"v":8.567568,"d":"8.57"},{"v":8.567568,"d":"8.57"}]

{"sheet":"项目支出绩效目标表","index":11,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,15,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（ 2022年度）"]
["项目名称",null,"小额工程周转金"]
["主管部门及代码",null,"大余县工业园区管理委员会",null,"实施单位",null,"大余县工业园区管理委员会"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2022-01-01"]
[{"$nulls":6},"2022-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,100]
[null,null,"其中：财政拨款",null,100]
[null,null,"其他资金",null,0]
["年度绩效目标"]
["为解决工业园区基础设施及维护，提高园区工作环境质量。"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量指标","工业园基础设施\n维护",{"$nulls":3},">=10"]
[null,"质量指标","基础设施建设达\n标率（%）",{"$nulls":3},"=100"]
[null,"时效指标","工程进度款拨付\n及时性（%）",{"$nulls":3},"=100"]
[null,"成本指标","周转金",{"$nulls":3},"=100"]
["满意度指标","满意度指标","工业园企业服务\n满意度",{"$nulls":3},">=98"]