{"text_format":"3","workbook":"xls","n_sheets":15,"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）","部门整体支出绩效目标表","项目支出绩效目标表（安全生产培训经费）","项目支出绩效目标表（劳动人事争议仲裁工作经费）","项目支出绩效目标表（统发工资经费）"],"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:[404001]新余市渝水区人力资源和社会保障局",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":563.356,"d":"563.36"},"社会保障和就业支出",{"v":545.2205,"d":"545.22"}]
["    （一）一般公共预算收入",{"v":563.356,"d":"563.36"},"住房保障支出",{"v":18.1355,"d":"18.14"}]
["    （二）政府性基金预算收入",null," "," "]
["    （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," "," "]
[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":563.356,"d":"563.36"},"本年支出合计",{"v":563.356,"d":"563.36"}]
["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":563.356,"d":"563.36"},"支出总计",{"v":563.356,"d":"563.36"}]

{"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"]
["[404001]新余市渝水区人力资源和社会保障局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$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]
["","合计",{"v":563.356,"d":"563.36"},null,{"v":563.356,"d":"563.36"},{"v":563.356,"d":"563.36"}]
["208","社会保障和就业支出",{"v":545.2205,"d":"545.22"},null,{"v":545.2205,"d":"545.22"},{"v":545.2205,"d":"545.22"}]
["　01","　人力资源和社会保障管理事务",{"v":351.4419,"d":"351.44"},null,{"v":351.4419,"d":"351.44"},{"v":351.4419,"d":"351.44"}]
["　　2080101","　　行政运行",{"v":326.4419,"d":"326.44"},null,{"v":326.4419,"d":"326.44"},{"v":326.4419,"d":"326.44"}]
["　　2080112","　　劳动人事争议调解仲裁",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["　　2080199","　　其他人力资源和社会保障管理事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
["　05","　行政事业单位养老支出",{"v":193.7786,"d":"193.78"},null,{"v":193.7786,"d":"193.78"},{"v":193.7786,"d":"193.78"}]
["　　2080501","　　行政单位离退休",{"v":133.0964,"d":"133.10"},null,{"v":133.0964,"d":"133.10"},{"v":133.0964,"d":"133.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":40.4548,"d":"40.45"},null,{"v":40.4548,"d":"40.45"},{"v":40.4548,"d":"40.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":20.2274,"d":"20.23"},null,{"v":20.2274,"d":"20.23"},{"v":20.2274,"d":"20.23"}]
["221","住房保障支出",{"v":18.1355,"d":"18.14"},null,{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　02","　住房改革支出",{"v":18.1355,"d":"18.14"},null,{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　　2210201","　　住房公积金",{"v":18.1355,"d":"18.14"},null,{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]

{"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[404001]新余市渝水区人力资源和社会保障局",{"$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]
["","合计",{"v":563.356,"d":"563.36"},{"v":538.356,"d":"538.36"},{"v":25,"d":"25.00"}]
["208","社会保障和就业支出",{"v":545.2205,"d":"545.22"},{"v":520.2205,"d":"520.22"},{"v":25,"d":"25.00"}]
["　01","　人力资源和社会保障管理事务",{"v":351.4419,"d":"351.44"},{"v":326.4419,"d":"326.44"},{"v":25,"d":"25.00"}]
["　　2080101","　　行政运行",{"v":326.4419,"d":"326.44"},{"v":326.4419,"d":"326.44"}]
["　　2080112","　　劳动人事争议调解仲裁",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　　2080199","　　其他人力资源和社会保障管理事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　05","　行政事业单位养老支出",{"v":193.7786,"d":"193.78"},{"v":193.7786,"d":"193.78"}]
["　　2080501","　　行政单位离退休",{"v":133.0964,"d":"133.10"},{"v":133.0964,"d":"133.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":40.4548,"d":"40.45"},{"v":40.4548,"d":"40.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":20.2274,"d":"20.23"},{"v":20.2274,"d":"20.23"}]
["221","住房保障支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　02","　住房改革支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　　2210201","　　住房公积金",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]

{"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"]
["[404001]新余市渝水区人力资源和社会保障局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":563.356,"d":"563.36"},"一、本年支出",{"v":563.356,"d":"563.36"},{"v":563.356,"d":"563.36"}," "," "]
["  一般公共预算拨款收入",{"v":563.356,"d":"563.36"},"社会保障和就业支出",{"v":545.2205,"d":"545.22"},{"v":545.2205,"d":"545.22"}," "]
["  政府性基金预算拨款收入",null,"住房保障支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}," "]
["  国有资本经营预算收入",null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":563.356,"d":"563.36"},"支出总计",{"v":563.356,"d":"563.36"},{"v":563.356,"d":"563.36"}," "," "]

{"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"]
["[404001]新余市渝水区人力资源和社会保障局",{"$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":563.356,"d":"563.36"},{"v":538.356,"d":"538.36"},{"v":25,"d":"25.00"}]
["208","社会保障和就业支出",{"v":545.2205,"d":"545.22"},{"v":520.2205,"d":"520.22"},{"v":25,"d":"25.00"}]
["　01","　人力资源和社会保障管理事务",{"v":351.4419,"d":"351.44"},{"v":326.4419,"d":"326.44"},{"v":25,"d":"25.00"}]
["　　2080101","　　行政运行",{"v":326.4419,"d":"326.44"},{"v":326.4419,"d":"326.44"}]
["　　2080112","　　劳动人事争议调解仲裁",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
["　　2080199","　　其他人力资源和社会保障管理事务支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
["　05","　行政事业单位养老支出",{"v":193.7786,"d":"193.78"},{"v":193.7786,"d":"193.78"}]
["　　2080501","　　行政单位离退休",{"v":133.0964,"d":"133.10"},{"v":133.0964,"d":"133.10"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":40.4548,"d":"40.45"},{"v":40.4548,"d":"40.45"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":20.2274,"d":"20.23"},{"v":20.2274,"d":"20.23"}]
["221","住房保障支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　02","　住房改革支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　　2210201","　　住房公积金",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]
["[404001]新余市渝水区人力资源和社会保障局",{"$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":538.356,"d":"538.36"},{"v":507.3826,"d":"507.38"},{"v":30.9734,"d":"30.97"}]
["301","工资福利支出",{"v":374.2862,"d":"374.29"},{"v":374.2862,"d":"374.29"}]
["　30101","　基本工资",{"v":90.5064,"d":"90.51"},{"v":90.5064,"d":"90.51"}]
["　30102","　津贴补贴",{"v":24.9288,"d":"24.93"},{"v":24.9288,"d":"24.93"}]
["　30103","　奖金",{"v":36.8726,"d":"36.87"},{"v":36.8726,"d":"36.87"}]
["　30106","　伙食补助费",{"v":12.6,"d":"12.60"},{"v":12.6,"d":"12.60"}]
["　30107","　绩效工资",{"v":103.1436,"d":"103.14"},{"v":103.1436,"d":"103.14"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":40.4548,"d":"40.45"},{"v":40.4548,"d":"40.45"}]
["　30109","　职业年金缴费",{"v":20.2274,"d":"20.23"},{"v":20.2274,"d":"20.23"}]
["　30110","　职工基本医疗保险缴费",{"v":10.6123,"d":"10.61"},{"v":10.6123,"d":"10.61"}]
["　30111","　公务员医疗补助缴费",{"v":11.9881,"d":"11.99"},{"v":11.9881,"d":"11.99"}]
["　30112","　其他社会保障缴费",{"v":2.6327,"d":"2.63"},{"v":2.6327,"d":"2.63"}]
["　30113","　住房公积金",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]
["　30199","　其他工资福利支出",{"v":2.184,"d":"2.18"},{"v":2.184,"d":"2.18"}]
["302","商品和服务支出",{"v":28.2734,"d":"28.27"},null,{"v":28.2734,"d":"28.27"}]
["　30201","　办公费",9.34,null,9.34]
["　30207","　邮电费",{"v":0.684,"d":"0.68"},null,{"v":0.684,"d":"0.68"}]
["　30211","　差旅费",{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"}]
["　30213","　维修（护）费",{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"}]
["　30217","　公务接待费",3.25,null,3.25]
["　30228","　工会经费",{"v":1.8135,"d":"1.81"},null,{"v":1.8135,"d":"1.81"}]
["　30239","　其他交通费用",{"v":7.6859,"d":"7.69"},null,{"v":7.6859,"d":"7.69"}]
["303","对个人和家庭的补助",{"v":133.0964,"d":"133.10"},{"v":133.0964,"d":"133.10"}]
["　30302","　退休费",{"v":123.8892,"d":"123.89"},{"v":123.8892,"d":"123.89"}]
["　30307","　医疗费补助",{"v":4.3752,"d":"4.38"},{"v":4.3752,"d":"4.38"}]
["　30309","　奖励金",1.92,1.92]
["　30399","　其他对个人和家庭的补助",{"v":2.912,"d":"2.91"},{"v":2.912,"d":"2.91"}]
["310","资本性支出",{"v":2.7,"d":"2.70"},null,{"v":2.7,"d":"2.70"}]
["　31002","　办公设备购置",{"v":2.7,"d":"2.70"},null,{"v":2.7,"d":"2.70"}]

{"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"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[404001]新余市渝水区人力资源和社会保障局",{"$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"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "}]
["404001","新余市渝水区人力资源和社会保障局",3.25,{"$nulls":3},3.25]

{"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:[404001]新余市渝水区人力资源和社会保障局",{"$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]

{"sheet":"支出总表（引用）","index":9,"n_rows":9,"n_cols":3,"rows_kept":9,"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":563.356,"d":"563.36"}]
["社会保障和就业支出",{"v":545.2205,"d":"545.22"}]
["住房保障支出",{"v":18.1355,"d":"18.14"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":8,"n_cols":5,"rows_kept":8,"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":563.356,"d":"563.36"},{"v":563.356,"d":"563.36"}]
["社会保障和就业支出",{"v":545.2205,"d":"545.22"},{"v":545.2205,"d":"545.22"}]
["住房保障支出",{"v":18.1355,"d":"18.14"},{"v":18.1355,"d":"18.14"}]

{"sheet":"部门整体支出绩效目标表","index":11,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,12],[1,1,1,12],[2,1,2,5],[2,7,2,12],[3,0,3,12],[4,0,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,12],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,12],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,12],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,12],[8,0,8,12],[9,0,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,12],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,12],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,12],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,12],[13,0,13,12],[14,0,14,2],[14,3,14,4],[14,5,14,7],[14,8,14,12],[15,0,25,2],[15,3,17,4],[15,5,15,7],[15,8,15,12],[16,5,16,7],[16,8,16,12],[17,5,17,7],[17,8,17,12],[18,3,19,4],[18,5,18,7],[18,8,18,12],[19,5,19,7],[19,8,19,12],[20,3,22,4],[20,5,20,7],[20,8,20,12],[21,5,21,7],[21,8,21,12],[22,5,22,7],[22,8,22,12],[23,3,25,4],[23,5,23,7],[23,8,23,12],[24,5,24,7],[24,8,24,12],[25,5,25,7],[25,8,25,12],[26,0,36,2],[26,3,30,4],[26,5,26,7],[26,8,26,12],[27,5,27,7],[27,8,27,12],[28,5,28,7],[28,8,28,12],[29,5,29,7],[29,8,29,12],[30,5,30,7],[30,8,30,12],[31,3,33,4],[31,5,31,7],[31,8,31,12],[32,5,32,7],[32,8,32,12],[33,5,33,7],[33,8,33,12],[34,3,34,4],[34,5,34,7],[34,8,34,12],[35,3,36,4],[35,5,35,7],[35,8,35,12],[36,5,36,7],[36,8,36,12],[37,0,38,2],[37,3,38,4],[37,5,37,7],[37,8,37,12],[38,5,38,7],[38,8,38,12]],"flags":["formulas_cached_only"]}
["部门整体支出绩效目标表"]
["部门名称","新余市渝水区人力资源和社会保障局"]
["联系人","欧阳珊萍",{"$nulls":4},"联系电话","0790-6222882"]
["部门基本信息"]
["部门所属领域",null,null,"人社部",null,null,"直属单位包括",null,"区人社局"]
["内设职能部门",null,null,1,null,null,"编制控制数",null,24]
["在职人员总数",null,null,21,null,null,"其中：行政编制人数",null,11]
["事业编制人数",null,null,13,null,null,"编外人数"]
["当年预算情况（万元）"]
["收入预算合计",null,null,563.36,null,null,"其中：上级财政拨款"]
["本级财政安排",null,null,563.36,null,null,"其他资金"]
["支出预算合计",null,null,563.36,null,null,"其中：人员经费",null,507.38]
["公用经费",null,null,30.97,null,null,"项目经费",null,25]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"仲裁办案数量",null,null,"≥600件"]
["产出指标",null,null,"数量指标",null,"劳动监察处理投诉案件数",null,null,"≥226件"]
["产出指标",null,null,"数量指标",null,"现场执法检查次数",null,null,"≥15次"]
["产出指标",null,null,"质量指标",null,"仲裁案件办结率",null,null,{"v":1,"d":"100%"}]
["产出指标",null,null,"质量指标",null,"劳动保障监察举报投诉案件结案率",null,null,{"v":1,"d":"100%"}]
["产出指标",null,null,"时效指标",null,"劳动仲裁到期结案率",null,null,{"v":1,"d":"100%"}]
["产出指标",null,null,"时效指标",null,"档案归档及时率",null,null,{"v":1,"d":"100%"}]
["产出指标",null,null,"时效指标",null,"劳动监察受理投诉案件及时率",null,null,{"v":1,"d":"100%"}]
["产出指标",null,null,"成本指标",null,"仲裁办案平均成本",null,null,"≥100元"]
["产出指标",null,null,"成本指标"]
["产出指标",null,null,"成本指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"经济效益指标"]
["效益指标",null,null,"社会效益指标",null,"劳动争议矛盾化解率",null,null,"≥88%"]
["效益指标",null,null,"社会效益指标",null,"普及农民工权益政策知晓率",null,null,"≥90%"]
["效益指标",null,null,"社会效益指标"]
["效益指标",null,null,"生态效益指标"]
["效益指标",null,null,"可持续影响指标"]
["效益指标",null,null,"可持续影响指标"]
["满意度指标",null,null,"满意度指标 ",null,"群众满意度",null,null,"≥90%"]
["满意度指标",null,null,"满意度指标 "]

{"sheet":"项目支出绩效目标表（安全生产培训经费）","index":12,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4],[3,0,3,1],[4,0,7,1],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,0,8,4],[9,0,9,4],[10,2,10,3],[11,0,12,0],[11,1,12,1],[11,2,11,3],[12,2,12,3],[13,0,18,0],[13,1,14,1],[13,2,13,3],[14,2,14,3],[15,1,16,1],[15,2,15,3],[16,2,16,3],[17,1,18,1],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2,025年度）"]
["项目名称",null,"安全生产培训经费"]
["主管部门及代码",null,"404-新余市渝水区人力资源和社会保障局（部门）","实施单位","新余市渝水区人力资源和社会保障局"]
["项目资金\n（万元）",null,"年度资金总额","2"]
[null,null,"其中：财政拨款","2"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["对人社监管领域开展安全生产培训、宣传，提高行业领域从业人员安全防范意识、应急技能。"]
["一级指标","二级指标","三级指标",null,"指标值"]
["成本指标","经济成本指标","培训教师费用",null,"≤1万元"]
[null,null,"培训宣传资料费用",null,"≤1万元"]
["产出指标","数量指标","安全生产培训人次",null,"≥3000人次"]
[null,null,"安全生产培训场次",null,"≥4次"]
[null,"质量指标","安全生产培训人员参与率",null,"＝100%"]
[null,null,"安全生产培训合格率",null,"＝100%"]
[null,"时效指标","安全生产政策等宣传及时率",null,"＝100%"]
[null,null,"培训活动按期完成率",null,"＝100%"]
["效益指标","社会效益指标","提高行业领域从业人员安全防范意识、应急技能",null,"有所提升"]
["满意度指标","服务对象满意度","参与培训人员满意度",null,"≥90%"]

{"sheet":"项目支出绩效目标表（劳动人事争议仲裁工作经费）","index":13,"n_rows":19,"n_cols":5,"rows_kept":19,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4],[3,0,3,1],[4,0,7,1],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,0,8,4],[9,0,9,4],[10,2,10,3],[11,2,11,3],[12,0,16,0],[12,1,13,1],[12,2,12,3],[13,2,13,3],[14,1,15,1],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2,025年度）"]
["项目名称",null,"劳动人事争议仲裁工作经费"]
["主管部门及代码",null,"404-新余市渝水区人力资源和社会保障局（部门）","实施单位","新余市渝水区人力资源和社会保障局"]
["项目资金\n（万元）",null,"年度资金总额","20"]
[null,null,"其中：财政拨款","20"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["1、强化劳动保障基层队伍和制度建设。2、加大调解工作力度。3、加大劳动保障法律、法规宣传。4、做好日常解答、案件开庭审理、调解裁决结果送达、结案、整理和归档工作。5、调解率努力提高至80％，按期结案率保持在100％。"]
["一级指标","二级指标","三级指标",null,"指标值"]
["成本指标","经济成本指标","仲裁案件邮寄快递费",null,"≤35元"]
["产出指标","数量指标","劳动仲裁申请案件数（件）",null,"≥400件"]
[null,null,"劳动调解申请案件数（件)",null,"≥200件"]
[null,"质量指标","劳动人事争议仲裁结案率（%）",null,"＝100%"]
[null,null,"劳动人事争议仲裁调解率（%）",null,"≥60%"]
[null,"时效指标","劳动仲裁到期结案率（%）",null,"＝100%"]
["效益指标","社会效益指标","保障劳动者合法权益",null,"得到保障"]
["满意度指标","服务对象满意度","投诉者满意率（%）",null,"≥95%"]

{"sheet":"项目支出绩效目标表（统发工资经费）","index":14,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4],[3,0,3,1],[4,0,7,1],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,0,8,4],[9,0,9,4],[10,2,10,3],[11,2,11,3],[12,0,15,0],[12,2,12,3],[13,2,13,3],[14,1,15,1],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3]],"flags":["formulas_cached_only"]}
["项目支出绩效目标表"]
["（2,025年度）"]
["项目名称",null,"统发工资经费"]
["主管部门及代码",null,"404-新余市渝水区人力资源和社会保障局（部门）","实施单位","新余市渝水区人力资源和社会保障局"]
["项目资金\n（万元）",null,"年度资金总额","3"]
[null,null,"其中：财政拨款","3"]
[null,null,"其他资金","0"]
[null,null,"上年结转","0"]
["年度绩效目标"]
["按照统发工资规定，按时准确发放每个月财政保障供养人员工资，统发工资设立各项工资明细栏，使各单位可以详细了解每月发放人数和工资变动情况。"]
["一级指标","二级指标","三级指标",null,"指标值"]
["成本指标","经济成本指标","统发工资经费",null,"＝5万元"]
["产出指标","数量指标","工资发放次数（次）",null,"＝12次"]
[null,"质量指标","工资发放数据准确率（%）",null,"＝100%"]
[null,"时效指标","发放完成及时率（%）",null,"＝100%"]
[null,null,"数据更新及时率（%）",null,"＝100%"]
["效益指标","社会效益指标","提升公民幸福感",null,"有所提升"]
["满意度指标","服务对象满意度","公职人员满意度（%）",null,"≥95%"]