{"text_format":"3","workbook":"xls","n_sheets":12,"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","三公表","政府性基金","国有资本经营","重点项目绩效目标表","支出总表","财拨总表"],"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:[405]大余县水利局 , [405001]大余县水利局",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":776.942521,"d":"776.94"},"一般公共服务支出",0.05]
["    （一）一般公共预算收入",{"v":726.942521,"d":"726.94"},"社会保障和就业支出",{"v":1303.293255,"d":"1,303.29"}]
["    （二）政府性基金预算收入",{"v":50,"d":"50.00"},"卫生健康支出",{"v":50.768961,"d":"50.77"}]
["    （三）国有资本经营预算收入",null,"节能环保支出",{"v":148.200499,"d":"148.20"}]
["二、教育收费资金收入",null,"城乡社区支出",{"v":1037.036748,"d":"1,037.04"}]
["三、事业收入",null,"农林水支出",{"v":6557.318042,"d":"6,557.32"}]
["四、事业单位经营收入",null,"住房保障支出",{"v":34.4124,"d":"34.41"}]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":700,"d":"700.00"}," "," "]
[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":1476.942521,"d":"1,476.94"},"本年支出合计",{"v":9131.079905,"d":"9,131.08"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）",{"v":7654.137384,"d":"7,654.14"}]
[]
["收入总计",{"v":9131.079905,"d":"9,131.08"},"支出总计",{"v":9131.079905,"d":"9,131.08"}]

{"sheet":"部门收入总表","index":1,"n_rows":54,"n_cols":15,"rows_kept":54,"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"]
["[405]大余县水利局 , [405001]大余县水利局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":9131.079905,"d":"9,131.08"},{"v":7654.137384,"d":"7,654.14"},{"v":776.942521,"d":"776.94"},{"v":726.942521,"d":"726.94"},{"v":50,"d":"50.00"},{"$nulls":6},{"v":700,"d":"700.00"}]
["201","一般公共服务支出",0.05,0.05]
["　31","　党委办公厅（室）及相关机构事务",0.05,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
["208","社会保障和就业支出",{"v":1303.293255,"d":"1,303.29"},{"v":1216.904295,"d":"1,216.90"},{"v":86.38896,"d":"86.39"},{"v":86.38896,"d":"86.39"}]
["　05","　行政事业单位养老支出",{"v":74.06016,"d":"74.06"},null,{"v":74.06016,"d":"74.06"},{"v":74.06016,"d":"74.06"}]
["　　2080501","　　行政单位离退休",{"v":1.3404,"d":"1.34"},null,{"v":1.3404,"d":"1.34"},{"v":1.3404,"d":"1.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.47984,"d":"48.48"},null,{"v":48.47984,"d":"48.48"},{"v":48.47984,"d":"48.48"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":24.23992,"d":"24.24"},null,{"v":24.23992,"d":"24.24"},{"v":24.23992,"d":"24.24"}]
["　07","　就业补助",{"v":1.5428,"d":"1.54"},{"v":1.5428,"d":"1.54"}]
["　　2080711","　　就业见习补贴",{"v":1.5428,"d":"1.54"},{"v":1.5428,"d":"1.54"}]
["　08","　抚恤",{"v":12.3288,"d":"12.33"},null,{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　　2080801","　　死亡抚恤",{"v":12.3288,"d":"12.33"},null,{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　22","　大中型水库移民后期扶持基金支出",{"v":1215.361495,"d":"1,215.36"},{"v":1215.361495,"d":"1,215.36"}]
["　　2082201","　　移民补助",{"v":747.368345,"d":"747.37"},{"v":747.368345,"d":"747.37"}]
["　　2082202","　　基础设施建设和经济发展",{"v":467.99315,"d":"467.99"},{"v":467.99315,"d":"467.99"}]
["210","卫生健康支出",{"v":50.768961,"d":"50.77"},null,{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　11","　行政事业单位医疗",{"v":50.768961,"d":"50.77"},null,{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　　2101101","　　行政单位医疗",{"v":50.768961,"d":"50.77"},null,{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["211","节能环保支出",{"v":148.200499,"d":"148.20"},{"v":148.200499,"d":"148.20"}]
["　10","　能源节约利用",{"v":148.200499,"d":"148.20"},{"v":148.200499,"d":"148.20"}]
["　　2111001","　　能源节约利用",{"v":148.200499,"d":"148.20"},{"v":148.200499,"d":"148.20"}]
["212","城乡社区支出",{"v":1037.036748,"d":"1,037.04"},{"v":987.036748,"d":"987.04"},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　03","　城乡社区公共设施",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":637.036748,"d":"637.04"},{"v":587.036748,"d":"587.04"},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　　2120802","　　土地开发支出",{"v":637.036748,"d":"637.04"},{"v":587.036748,"d":"587.04"},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["213","农林水支出",{"v":6557.318042,"d":"6,557.32"},{"v":5301.945842,"d":"5,301.95"},{"v":555.3722,"d":"555.37"},{"v":555.3722,"d":"555.37"},{"$nulls":7},{"v":700,"d":"700.00"}]
["　03","　水利",{"v":6549.618042,"d":"6,549.62"},{"v":5294.245842,"d":"5,294.25"},{"v":555.3722,"d":"555.37"},{"v":555.3722,"d":"555.37"},{"$nulls":7},{"v":700,"d":"700.00"}]
["　　2130301","　　行政运行",{"v":351.1302,"d":"351.13"},1.26,{"v":349.8702,"d":"349.87"},{"v":349.8702,"d":"349.87"}]
["　　2130302","　　一般行政管理事务",{"v":926.807106,"d":"926.81"},{"v":76.165106,"d":"76.17"},{"v":150.642,"d":"150.64"},{"v":150.642,"d":"150.64"},{"$nulls":7},{"v":700,"d":"700.00"}]
["　　2130305","　　水利工程建设",{"v":543.032888,"d":"543.03"},{"v":543.032888,"d":"543.03"}]
["　　2130306","　　水利工程运行与维护",{"v":661.995359,"d":"662.00"},{"v":661.995359,"d":"662.00"}]
["　　2130308","　　水利前期工作",{"v":7,"d":"7.00"},{"v":7,"d":"7.00"}]
["　　2130310","　　水土保持",{"v":415.046794,"d":"415.05"},{"v":415.046794,"d":"415.05"}]
["　　2130311","　　水资源节约管理与保护",16.54,16.54]
["　　2130312","　　水质监测",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
["　　2130314","　　防汛",90.34,37.48,52.86,52.86]
["　　2130316","　　农村水利",{"v":35.375,"d":"35.38"},{"v":35.375,"d":"35.38"}]
["　　2130321","　　大中型水库移民后期扶持专项支出",{"v":60.77363,"d":"60.77"},{"v":60.77363,"d":"60.77"}]
["　　2130322","　　水利安全监督",{"v":4.1,"d":"4.10"},{"v":4.1,"d":"4.10"}]
["　　2130335","　　农村人畜饮水",{"v":386.047907,"d":"386.05"},{"v":386.047907,"d":"386.05"}]
["　　2130399","　　其他水利支出",{"v":3049.429158,"d":"3,049.43"},{"v":3049.429158,"d":"3,049.43"}]
["　66","　大中型水库库区基金安排的支出",{"v":7.7,"d":"7.70"},{"v":7.7,"d":"7.70"}]
["　　2136699","　　其他大中型水库库区基金支出",{"v":7.7,"d":"7.70"},{"v":7.7,"d":"7.70"}]
["221","住房保障支出",{"v":34.4124,"d":"34.41"},null,{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　02","　住房改革支出",{"v":34.4124,"d":"34.41"},null,{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　　2210201","　　住房公积金",{"v":34.4124,"d":"34.41"},null,{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]

{"sheet":"部门支出总表","index":2,"n_rows":54,"n_cols":5,"rows_kept":54,"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[405]大余县水利局 , [405001]大余县水利局",{"$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":9131.079905,"d":"9,131.08"},{"v":732.805916,"d":"732.81"},{"v":8398.273989,"d":"8,398.27"}]
["201","一般公共服务支出",0.05,null,0.05]
["　31","　党委办公厅（室）及相关机构事务",0.05,null,0.05]
["　　2013199","　　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
["208","社会保障和就业支出",{"v":1303.293255,"d":"1,303.29"},{"v":182.494355,"d":"182.49"},{"v":1120.7989,"d":"1,120.80"}]
["　05","　行政事业单位养老支出",{"v":74.06016,"d":"74.06"},{"v":74.06016,"d":"74.06"}]
["　　2080501","　　行政单位离退休",{"v":1.3404,"d":"1.34"},{"v":1.3404,"d":"1.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.47984,"d":"48.48"},{"v":48.47984,"d":"48.48"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":24.23992,"d":"24.24"},{"v":24.23992,"d":"24.24"}]
["　07","　就业补助",{"v":1.5428,"d":"1.54"},null,{"v":1.5428,"d":"1.54"}]
["　　2080711","　　就业见习补贴",{"v":1.5428,"d":"1.54"},null,{"v":1.5428,"d":"1.54"}]
["　08","　抚恤",{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　　2080801","　　死亡抚恤",{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　22","　大中型水库移民后期扶持基金支出",{"v":1215.361495,"d":"1,215.36"},{"v":96.105395,"d":"96.11"},{"v":1119.2561,"d":"1,119.26"}]
["　　2082201","　　移民补助",{"v":747.368345,"d":"747.37"},{"v":96.105395,"d":"96.11"},{"v":651.26295,"d":"651.26"}]
["　　2082202","　　基础设施建设和经济发展",{"v":467.99315,"d":"467.99"},null,{"v":467.99315,"d":"467.99"}]
["210","卫生健康支出",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　11","　行政事业单位医疗",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　　2101101","　　行政单位医疗",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["211","节能环保支出",{"v":148.200499,"d":"148.20"},null,{"v":148.200499,"d":"148.20"}]
["　10","　能源节约利用",{"v":148.200499,"d":"148.20"},null,{"v":148.200499,"d":"148.20"}]
["　　2111001","　　能源节约利用",{"v":148.200499,"d":"148.20"},null,{"v":148.200499,"d":"148.20"}]
["212","城乡社区支出",{"v":1037.036748,"d":"1,037.04"},null,{"v":1037.036748,"d":"1,037.04"}]
["　03","　城乡社区公共设施",{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"}]
["　　2120399","　　其他城乡社区公共设施支出",{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":637.036748,"d":"637.04"},null,{"v":637.036748,"d":"637.04"}]
["　　2120802","　　土地开发支出",{"v":637.036748,"d":"637.04"},null,{"v":637.036748,"d":"637.04"}]
["213","农林水支出",{"v":6557.318042,"d":"6,557.32"},{"v":465.1302,"d":"465.13"},{"v":6092.187842,"d":"6,092.19"}]
["　03","　水利",{"v":6549.618042,"d":"6,549.62"},{"v":465.1302,"d":"465.13"},{"v":6084.487842,"d":"6,084.49"}]
["　　2130301","　　行政运行",{"v":351.1302,"d":"351.13"},{"v":351.1302,"d":"351.13"}]
["　　2130302","　　一般行政管理事务",{"v":926.807106,"d":"926.81"},{"v":70.035106,"d":"70.04"},{"v":856.772,"d":"856.77"}]
["　　2130305","　　水利工程建设",{"v":543.032888,"d":"543.03"},null,{"v":543.032888,"d":"543.03"}]
["　　2130306","　　水利工程运行与维护",{"v":661.995359,"d":"662.00"},{"v":10.2,"d":"10.20"},{"v":651.795359,"d":"651.80"}]
["　　2130308","　　水利前期工作",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　　2130310","　　水土保持",{"v":415.046794,"d":"415.05"},{"v":21.764894,"d":"21.76"},{"v":393.2819,"d":"393.28"}]
["　　2130311","　　水资源节约管理与保护",16.54,null,16.54]
["　　2130312","　　水质监测",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2130314","　　防汛",90.34,{"v":12,"d":"12.00"},78.34]
["　　2130316","　　农村水利",{"v":35.375,"d":"35.38"},null,{"v":35.375,"d":"35.38"}]
["　　2130321","　　大中型水库移民后期扶持专项支出",{"v":60.77363,"d":"60.77"},null,{"v":60.77363,"d":"60.77"}]
["　　2130322","　　水利安全监督",{"v":4.1,"d":"4.10"},null,{"v":4.1,"d":"4.10"}]
["　　2130335","　　农村人畜饮水",{"v":386.047907,"d":"386.05"},null,{"v":386.047907,"d":"386.05"}]
["　　2130399","　　其他水利支出",{"v":3049.429158,"d":"3,049.43"},null,{"v":3049.429158,"d":"3,049.43"}]
["　66","　大中型水库库区基金安排的支出",{"v":7.7,"d":"7.70"},null,{"v":7.7,"d":"7.70"}]
["　　2136699","　　其他大中型水库库区基金支出",{"v":7.7,"d":"7.70"},null,{"v":7.7,"d":"7.70"}]
["221","住房保障支出",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　02","　住房改革支出",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　　2210201","　　住房公积金",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]

{"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"]
["[405]大余县水利局 , [405001]大余县水利局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":776.942521,"d":"776.9425"},"一、本年支出",{"v":776.942521,"d":"776.9425"},{"v":726.942521,"d":"726.9425"},{"v":50,"d":"50.0000"}," "]
["  一般公共预算拨款收入",{"v":726.942521,"d":"726.9425"},"社会保障和就业支出",{"v":86.38896,"d":"86.3890"},{"v":86.38896,"d":"86.3890"}," "]
["  政府性基金预算拨款收入",{"v":50,"d":"50.0000"},"卫生健康支出",{"v":50.768961,"d":"50.7690"},{"v":50.768961,"d":"50.7690"}," "]
["  国有资本经营预算收入",null,"城乡社区支出",{"v":50,"d":"50.0000"}," ",{"v":50,"d":"50.0000"}]
[null,null,"农林水支出",555.3722,555.3722," "]
[null,null,"住房保障支出",34.4124,34.4124," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":776.942521,"d":"776.94"},"支出总计",{"v":776.942521,"d":"776.94"},{"v":726.942521,"d":"726.94"},{"v":50,"d":"50.00"}," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":26,"n_cols":5,"rows_kept":26,"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"]
["[405]大余县水利局 , [405001]大余县水利局",{"$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":726.942521,"d":"726.94"},{"v":521.440521,"d":"521.44"},{"v":205.502,"d":"205.50"}]
["208","社会保障和就业支出",{"v":86.38896,"d":"86.39"},{"v":86.38896,"d":"86.39"}]
["　05","　行政事业单位养老支出",{"v":74.06016,"d":"74.06"},{"v":74.06016,"d":"74.06"}]
["　　2080501","　　行政单位离退休",{"v":1.3404,"d":"1.34"},{"v":1.3404,"d":"1.34"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":48.47984,"d":"48.48"},{"v":48.47984,"d":"48.48"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":24.23992,"d":"24.24"},{"v":24.23992,"d":"24.24"}]
["　08","　抚恤",{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　　2080801","　　死亡抚恤",{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["210","卫生健康支出",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　11","　行政事业单位医疗",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　　2101101","　　行政单位医疗",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["213","农林水支出",{"v":555.3722,"d":"555.37"},{"v":349.8702,"d":"349.87"},{"v":205.502,"d":"205.50"}]
["　03","　水利",{"v":555.3722,"d":"555.37"},{"v":349.8702,"d":"349.87"},{"v":205.502,"d":"205.50"}]
["　　2130301","　　行政运行",{"v":349.8702,"d":"349.87"},{"v":349.8702,"d":"349.87"}]
["　　2130302","　　一般行政管理事务",{"v":150.642,"d":"150.64"},null,{"v":150.642,"d":"150.64"}]
["　　2130312","　　水质监测",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　　2130314","　　防汛",52.86,null,52.86]
["221","住房保障支出",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　02","　住房改革支出",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　　2210201","　　住房公积金",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"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"]
["[405]大余县水利局 , [405001]大余县水利局",{"$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":521.440521,"d":"521.44"},{"v":469.234521,"d":"469.23"},{"v":52.206,"d":"52.21"}]
["301","工资福利支出",{"v":455.517321,"d":"455.52"},{"v":455.517321,"d":"455.52"}]
["　30101","　基本工资",{"v":192.1092,"d":"192.11"},{"v":192.1092,"d":"192.11"}]
["　30102","　津贴补贴",{"v":98.766,"d":"98.77"},{"v":98.766,"d":"98.77"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":48.47984,"d":"48.48"},{"v":48.47984,"d":"48.48"}]
["　30109","　职业年金缴费",{"v":24.23992,"d":"24.24"},{"v":24.23992,"d":"24.24"}]
["　30110","　职工基本医疗保险缴费",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["　30113","　住房公积金",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]
["　30199","　其他工资福利支出",{"v":6.741,"d":"6.74"},{"v":6.741,"d":"6.74"}]
["302","商品和服务支出",{"v":52.206,"d":"52.21"},null,{"v":52.206,"d":"52.21"}]
["　30217","　公务接待费",{"v":24.058,"d":"24.06"},null,{"v":24.058,"d":"24.06"}]
["　30229","　福利费",{"v":1.8,"d":"1.80"},null,{"v":1.8,"d":"1.80"}]
["　30231","　公务用车运行维护费",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　30239","　其他交通费用",{"v":6.348,"d":"6.35"},null,{"v":6.348,"d":"6.35"}]
["303","对个人和家庭的补助",{"v":13.7172,"d":"13.72"},{"v":13.7172,"d":"13.72"}]
["　30302","　退休费",{"v":1.3404,"d":"1.34"},{"v":1.3404,"d":"1.34"}]
["　30305","　生活补助",{"v":12.3288,"d":"12.33"},{"v":12.3288,"d":"12.33"}]
["　30309","　奖励金",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]

{"sheet":"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"]}
[]
["“三公”经费支出表"]
["填报单位[405]大余县水利局 , [405001]大余县水利局",{"$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":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["405","大余县水利局",{"v":44.058,"d":"44.06"},null,{"v":24.058,"d":"24.06"},{"v":20,"d":"20.00"}]

{"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:","大余县水利局",null,null,"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":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["212","城乡社区支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　08","　国有土地使用权出让收入安排的支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["　　2120802","　　土地开发支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]

{"sheet":"国有资本经营","index":8,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4],[7,0,7,4]],"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:[405]大余县水利局 , [405001]大余县水利局",{"$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,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["说明：单位无国有资本经营预算支出"]

{"sheet":"重点项目绩效目标表","index":9,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,1],[3,2,3,4],[3,5,3,7],[3,8,3,9],[4,0,4,1],[4,2,4,4],[4,5,4,7],[4,8,4,9],[5,0,5,1],[5,2,5,4],[5,5,5,7],[5,8,5,9],[6,0,6,1],[6,2,6,4],[6,5,6,7],[6,8,6,9],[7,0,7,1],[7,2,7,4],[7,5,7,7],[7,8,7,9],[8,0,8,1],[8,2,8,4],[8,5,8,7],[8,8,8,9],[9,0,9,9],[10,0,10,1],[10,2,10,9],[11,0,11,1],[11,2,11,9],[12,0,12,1],[12,2,12,9],[13,0,13,1],[13,2,13,9],[14,0,14,1],[14,2,14,9],[15,0,15,9],[16,0,16,1],[16,2,16,9],[17,0,17,1],[17,2,17,9],[18,0,18,1],[18,2,18,9],[19,0,19,9],[20,0,20,1],[20,2,20,9],[21,0,21,9],[22,0,23,0],[22,1,23,2],[22,3,23,3],[22,4,23,5],[22,6,22,9],[23,7,23,8],[24,1,26,2],[24,4,24,5],[24,7,24,8],[25,4,25,5],[25,7,25,8],[26,4,26,5],[26,7,26,8],[27,1,29,2],[27,4,27,5],[27,7,27,8],[28,4,28,5],[28,7,28,8],[29,4,29,5],[29,7,29,8],[30,1,30,2],[30,4,30,5],[30,7,30,8]],"flags":["formulas_cached_only"]}
["绩效目标申报表"]
["单位名称:大余县水利局"]
["基本信息"]
["项目名称*  ：",null,"2022 年国家水土保持重点建设\n工程",null,null,"项目编码*：",null,null,{"v":3.6072322888803e+20,"d":"360723228888030000000"}]
["项目类别*：",null,"当年项目",null,null,"资金用途*：",null,null,"业务类"]
["开始日期*：",null,"2022-01-01",null,null,"结束日期*：",null,null,"2022-12-31"]
["项目负责人*：",null,"刘星",null,null,"联系人*：",null,null,"大余县水利局"]
["联系电话*：",null,15270037412,null,null,"是否重点项目：",null,null,"否"]
["项目总金额*：",null,444,null,null,"本年度预算金额*：",null,null,444]
["基本情况"]
["立项必要性：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["实施可行性：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["项目实施内容：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["中长期目标：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["年度绩效目标：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["立项依据"]
["政策依据",null,"往年批复"]
["其他依据"]
["需要说明的其他问\n题："]
["绩效目标"]
["2022 年绩效目标：",null,"在工期内完成水土流失治理面积 10 平方公里，完成蓄水池、泥结石路、沉沙池、排水沟\n等水土保持措施建设。"]
["绩效目标"]
["序号","一级指标",null,"二级指标","三级指标",null,"2022 年目标值"]
[{"$nulls":6},"计算符号","目标值",null,"单位"]
[2,"产出指标",null,"数量","水土流失治理面\n积（平方千米）",null,"=",10,null,"平方公里"]
[6,null,null,"质量","治理工程完成率",null,"=",{"v":1,"d":"100%"}]
[5,null,null,"时效","建设工程完工及\n时性（%）",null,"定性值","及时"]
[4,"效益指标",null,"经济效益","创造收入",null,">=","350 万"]
[1,null,null,"社会效益","受益人口",null,">=","300 人"]
[3,null,null,"生态效益","减少土壤流失量",null,">=",3,null,"万 t"]
[7,"满意度",null,"满意度","建设地区群众满意度",null,">=",{"v":0.95,"d":"95%"}]

{"sheet":"支出总表","index":10,"n_rows":14,"n_cols":3,"rows_kept":14,"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":9131.079905,"d":"9131.08"}]
["一般公共服务支出",0.05]
["社会保障和就业支出",{"v":1303.293255,"d":"1303.29"}]
["卫生健康支出",{"v":50.768961,"d":"50.77"}]
["节能环保支出",{"v":148.200499,"d":"148.20"}]
["城乡社区支出",{"v":1037.036748,"d":"1037.04"}]
["农林水支出",{"v":6557.318042,"d":"6557.32"}]
["住房保障支出",{"v":34.4124,"d":"34.41"}]

{"sheet":"财拨总表","index":11,"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":776.942521,"d":"776.94"},{"v":726.942521,"d":"726.94"},{"v":50,"d":"50.00"}]
["社会保障和就业支出",{"v":86.38896,"d":"86.39"},{"v":86.38896,"d":"86.39"}]
["卫生健康支出",{"v":50.768961,"d":"50.77"},{"v":50.768961,"d":"50.77"}]
["城乡社区支出",{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"}]
["农林水支出",{"v":555.3722,"d":"555.37"},{"v":555.3722,"d":"555.37"}]
["住房保障支出",{"v":34.4124,"d":"34.41"},{"v":34.4124,"d":"34.41"}]